BELL_&_ROSS_LIMITED - Accounts


Company Registration No. 01069802 (England and Wales)
BELL & ROSS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2018
PAGES FOR FILING WITH REGISTRAR
BELL & ROSS LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 10
BELL & ROSS LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2018
31 December 2018
- 1 -
2018
2017
Notes
£
£
£
£
Fixed assets
Tangible assets
3
6,944,711
6,842,391
Investments
4
2
2
6,944,713
6,842,393
Current assets
Stocks
51,129
46,208
Debtors
5
421,143
467,775
Cash at bank and in hand
390
207
472,662
514,190
Creditors: amounts falling due within one year
6
(425,773)
(407,721)
Net current assets
46,889
106,469
Total assets less current liabilities
6,991,602
6,948,862
Creditors: amounts falling due after more than one year
7
(3,826,350)
(3,893,968)
Provisions for liabilities
(222,270)
(259,490)
Net assets
2,942,982
2,795,404
Capital and reserves
Called up share capital
200,000
200,000
Share premium account
275,000
275,000
Revaluation reserve
8
2,322,269
2,322,269
Profit and loss reserves
145,713
(1,865)
Total equity
2,942,982
2,795,404
BELL & ROSS LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2018
31 December 2018
- 2 -

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 31 December 2018 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on 19 July 2019 and are signed on its behalf by:
Mr L Beere
Director
Company Registration No. 01069802
BELL & ROSS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2018
- 3 -
1
Accounting policies
Company information

Bell & Ross Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Queensberry Hotel, Russel Street, BATH, Somerset, BA1 2QF.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover is the amount receivable by the company for goods supplied and services provided, excluding VAT and trade discounts. Turnover is recognised on the date on which the goods or services are provided.

Revenue from the sale of food and beverages is recognised at the point of sale. Revenue from room sales and other guest services is recognised when rooms are occupied and as services are provided.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Plant and machinery
20% straight line
Fixtures, fittings & equipment
5-25% straight line
Motor vehicles
20% straight line

The residual value of freehold land and buildings is so high that depreciation would not be material and therefore no charge.

 

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

 

BELL & ROSS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
1
Accounting policies
(Continued)
- 4 -
1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.7
Cash at bank and in hand

Cash at bank and in hand are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

BELL & ROSS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
1
Accounting policies
(Continued)
- 5 -
Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.10
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

BELL & ROSS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
1
Accounting policies
(Continued)
- 6 -
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.12
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.13
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 45 (2017 - 38).

BELL & ROSS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
- 7 -
3
Tangible fixed assets
Land and buildings
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
£
Cost or valuation
At 1 January 2018
6,250,000
202,907
1,169,652
10,850
7,633,409
Additions
-
4,494
234,500
-
238,994
Disposals
-
(22,875)
(54,203)
-
(77,078)
At 31 December 2018
6,250,000
184,526
1,349,949
10,850
7,795,325
Depreciation and impairment
At 1 January 2018
-
111,131
669,037
10,850
791,018
Depreciation charged in the year
-
31,565
105,109
-
136,674
Eliminated in respect of disposals
-
(22,875)
(54,203)
-
(77,078)
At 31 December 2018
-
119,821
719,943
10,850
850,614
Carrying amount
At 31 December 2018
6,250,000
64,705
630,006
-
6,944,711
At 31 December 2017
6,250,000
91,776
500,615
-
6,842,391

At 31 December 2018, the fair value of the property in the financial statements was revised based on documented trends in the local property market, using the assumption that the value of the property reflects local market trends.

 

If revalued assets were stated on a historical cost basis rather than a fair value basis, the total amounts included would have been as follows:

 

2018
2017
£
£
Cost
3,796,254
3,796,254
Accumulated depreciation
-
-
Carrying value
3,796,254
3,796,254
BELL & ROSS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
- 8 -
4
Fixed asset investments
2018
2017
£
£
Investments
2
2
Movements in fixed asset investments
Investments other than loans
£
Cost or valuation
At 1 January 2018 & 31 December 2018
2
Carrying amount
At 31 December 2018
2
At 31 December 2017
2
5
Debtors
2018
2017
Amounts falling due within one year:
£
£
Trade debtors
38,432
71,201
Corporation tax recoverable
2,355
2,355
Amounts owed by group undertakings
171,000
171,000
Other debtors
209,356
223,219
421,143
467,775
BELL & ROSS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
- 9 -
6
Creditors: amounts falling due within one year
2018
2017
£
£
Bank loans and overdrafts
175,400
178,486
Trade creditors
130,789
133,212
Taxation and social security
56,173
45,612
Other creditors
63,411
50,411
425,773
407,721

The bank loan and overdraft are secured by a fixed and floating charge over the assets of the company.

 

The liabilities in relation to hire purchase contracts are secured on the assets to which they relate.

7
Creditors: amounts falling due after more than one year
2018
2017
£
£
Bank loans and overdrafts
3,625,673
3,660,050
Other creditors
200,677
233,918
3,826,350
3,893,968

The long-term loans are secured by fixed and floating charges over the assets of the company.

8
Revaluation reserve
2018
2017
£
£
At beginning of year
2,322,269
2,239,313
Deferred tax on revaluation of tangible assets
-
82,956
At end of year
2,322,269
2,322,269
BELL & ROSS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
- 10 -
9
Directors' transactions

During the year the company entered into the following transactions with related parties:

Description
% Rate
Opening balance
Amounts advanced
Interest charged
Amounts repaid
Closing balance
£
£
£
£
£
Loan
2.50
66,418
33,136
580
(82,500)
17,634
Loan
2.50
66,417
33,136
580
(82,500)
17,633
132,835
66,272
1,160
(165,000)
35,267
10
Related party transactions
Transactions with related parties

A Beere

(A Beere is a director of L&H Hotels Limited)

 

Included within creditors due over one year is a loan due to A Beere. The loan bears interest at 8.6%, is unsecured and is considered long term in nature.

 

At the balance sheet date the amount due to A Beere was £185,000 (2017 - £185,000).

 

2018-12-312018-01-01falseCCH SoftwareCCH Accounts Production 2019.100No description of principal activity19 July 2019Mr L BeereMrs H BeereMr L Beere010698022018-01-012018-12-31010698022018-12-31010698022017-12-3101069802core:LandBuildingscore:OwnedOrFreeholdAssets2018-12-3101069802core:PlantMachinery2018-12-3101069802core:FurnitureFittings2018-12-3101069802core:LandBuildingscore:OwnedOrFreeholdAssets2017-12-3101069802core:PlantMachinery2017-12-3101069802core:FurnitureFittings2017-12-3101069802core:CurrentFinancialInstruments2018-12-3101069802core:CurrentFinancialInstruments2017-12-3101069802core:Non-currentFinancialInstruments2018-12-3101069802core:Non-currentFinancialInstruments2017-12-3101069802core:ShareCapital2018-12-3101069802core:ShareCapital2017-12-3101069802core:SharePremium2018-12-3101069802core:SharePremium2017-12-3101069802core:RevaluationReserve2018-12-3101069802core:RevaluationReserve2017-12-3101069802core:RetainedEarningsAccumulatedLosses2018-12-3101069802core:RetainedEarningsAccumulatedLosses2017-12-3101069802core:RevaluationReserve2017-12-3101069802bus:CompanySecretaryDirector12018-01-012018-12-3101069802core:PlantMachinery2018-01-012018-12-3101069802core:FurnitureFittings2018-01-012018-12-3101069802core:MotorVehicles2018-01-012018-12-3101069802core:LandBuildingscore:OwnedOrFreeholdAssets2017-12-3101069802core:PlantMachinery2017-12-3101069802core:FurnitureFittings2017-12-3101069802core:MotorVehicles2017-12-31010698022017-12-3101069802core:MotorVehicles2018-12-3101069802bus:PrivateLimitedCompanyLtd2018-01-012018-12-3101069802bus:FRS1022018-01-012018-12-3101069802bus:AuditExemptWithAccountantsReport2018-01-012018-12-3101069802bus:SmallCompaniesRegimeForAccounts2018-01-012018-12-3101069802bus:Director12018-01-012018-12-3101069802bus:Director22018-01-012018-12-3101069802bus:CompanySecretary12018-01-012018-12-3101069802bus:FullAccounts2018-01-012018-12-31xbrli:purexbrli:sharesiso4217:GBP