SILVER_ARROW_INVESTMENTS_ - Accounts


Company Registration No. 08587965 (England and Wales)
SILVER ARROW INVESTMENTS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2018
PAGES FOR FILING WITH REGISTRAR
SILVER ARROW INVESTMENTS LIMITED
CONTENTS
Page
Statement of financial position
1 - 2
Notes to the financial statements
3 - 11
SILVER ARROW INVESTMENTS LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT 31 AUGUST 2018
31 August 2018
- 1 -
2018
2017
Notes
£
£
£
£
Non-current assets
Property, plant and equipment
3
227,638
430,298
Investment properties
4
13,390,000
12,105,000
Investments
5
879,600
50,000
14,497,238
12,585,298
Current assets
Trade and other receivables
6
672,339
1,262,114
Cash and cash equivalents
128,394
202,649
800,733
1,464,763
Current liabilities
7
(12,005,708)
(10,510,040)
Net current liabilities
(11,204,975)
(9,045,277)
Total assets less current liabilities
3,292,263
3,540,021
Non-current liabilities
8
(228,676)
(297,983)
Provisions for liabilities
Deferred tax liability
9
659,000
602,800
(659,000)
(602,800)
Net assets
2,404,587
2,639,238
Equity
Called up share capital
10
1
1
Retained earnings
11
2,404,586
2,639,237
Total equity
2,404,587
2,639,238

The director of the company has elected not to include a copy of the income statement within the financial statements.true

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

The director acknowledges his 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.

SILVER ARROW INVESTMENTS LIMITED
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 AUGUST 2018
31 August 2018
- 2 -
The financial statements were approved and signed by the director and authorised for issue on 2 May 2019
Mr J  Mitchell
Director
Company Registration No. 08587965
SILVER ARROW INVESTMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2018
- 3 -
1
Accounting policies
Company information

Silver Arrow Investments Limited is a private company limited by shares incorporated in England and Wales. The registered office is 11a Haven Road, Poole, Dorset, BH13 7LE.

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 to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Property, plant and equipment

Property, plant and equipment are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Tangible fixed assets include investment properties valued on an existing use open market value basis. Other tangible fixed assets are stated at cost less depreciation. Depreciation is provided at rates calculated to write off the cost less estimated residual value of each asset over its expected useful life, as follows:

Furniture
25% reducing balance
Computer equipment
3 year straight line
Motor vehicles
15% reducing balance

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.

1.3
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. The surplus or deficit on revaluation is recognised in profit or loss.

 

Where fair value cannot be achieved without undue cost or effort, investment property is accounted for as property, plant and equipment.

1.4
Impairment of non-current 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.

SILVER ARROW INVESTMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2018
1
Accounting policies
(Continued)
- 4 -

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.

1.5
Cash and cash equivalents

Cash and cash equivalents 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.

1.6
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 statement of financial position 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.

Basic financial assets

Basic financial assets, which include trade and other receivables 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.

SILVER ARROW INVESTMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2018
1
Accounting policies
(Continued)
- 5 -
Basic financial liabilities

Basic financial liabilities, including trade and other payables, 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 payables 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 payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.7
Equity instruments

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

1.8
Derivatives

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.

1.9
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 income statement 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.

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 income statement, 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.

SILVER ARROW INVESTMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2018
1
Accounting policies
(Continued)
- 6 -
1.10
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 non-current 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.

1.11
Retirement benefits

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

1.12
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 statement of financial position as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to the income statement 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 income 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 lease asset are consumed.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 3 (2017 - 3).

SILVER ARROW INVESTMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2018
- 7 -
3
Property, plant and equipment
Furniture
Computer equipment
Motor vehicles
Total
£
£
£
£
Cost
At 1 September 2017
4,757
1,817
502,794
509,368
Additions
-
1,531
257,000
258,531
Disposals
-
-
(487,000)
(487,000)
At 31 August 2018
4,757
3,348
272,794
280,899
Depreciation and impairment
At 1 September 2017
2,913
738
75,419
79,070
Depreciation charged in the year
461
1,116
39,664
41,241
Eliminated in respect of disposals
-
-
(67,050)
(67,050)
At 31 August 2018
3,374
1,854
48,033
53,261
Carrying amount
At 31 August 2018
1,383
1,494
224,761
227,638
At 31 August 2017
1,844
1,079
427,375
430,298
4
Investment property
2018
£
Fair value
At 1 September 2017
12,105,000
Additions
4,790,240
Disposals
(4,683,155)
Revaluations
1,177,915
At 31 August 2018
13,390,000

Investment property comprises freehold property held for investment purposes. The fair value of the investment property has been arrived at on the basis of a valuation carried out at 31 August 2018 by the director Mr J Mitchell. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

Investment property with a carrying amount of £12,212,085 (2017 - £12,105,000) have been pledged to secure borrowings of the company. The company is not allowed to pledge these assets as security for other borrowings or to sell them to another entity.

5
Fixed asset investments
2018
2017
£
£
Investments
879,600
50,000
SILVER ARROW INVESTMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2018
- 8 -
6
Trade and other receivables
2018
2017
Amounts falling due within one year:
£
£
Trade receivables
18,969
1,767
Corporation tax recoverable
-
25,468
Other receivables
311,927
720,943
Prepayments and accrued income
341,443
513,936
672,339
1,262,114

Trade and other receivables with a carrying amount of £1,262,114 (2016 - £450,640) have been pledged to secure borrowings of the company. The company is not allowed to pledge these assets as security for other borrowings or to sell them to another entity.

7
Current liabilities
2018
2017
£
£
Obligations under finance leases
25,342
20,000
Other borrowings
11,960,000
10,350,000
Trade payables
501
19,153
Other taxation and social security
62
7,580
Other payables
16,637
107,214
Accruals and deferred income
3,166
6,093
12,005,708
10,510,040

Other borrowings totalling £11,960,000 (2017: £10,350,000) are secured by way of various fixed and floating charges over the assets of the company. Interest is payable at variable rates of between 7.1% and 40%.

8
Non-current liabilities
2018
2017
Notes
£
£
Obligations under finance leases
228,676
297,983
SILVER ARROW INVESTMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2018
- 9 -
9
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2018
2017
Balances:
£
£
Revaluations
435,300
602,800
Statutory database figures differ from the trial balance:
Deferred tax balances
659,000
602,800
Difference
(223,700)
-
2018
Movements in the year:
£
Liability at 1 September 2017
602,800
Credit to profit or loss
(167,500)
Liability at 31 August 2018
435,300
10
Called up share capital
2018
2017
£
£
Ordinary share capital
Issued and fully paid
1 Ordinary of £1 each
1
1
1
1

Ordinary shares carry voting rights but have no fixed right to income or repayment of capital.

11
Retained earnings
2018
2017
£
£
At the beginning of the year
2,639,237
1,644,828
(Loss)/profit for the year
(234,651)
1,094,409
Dividends declared and paid in the year
-
(100,000)
At the end of the year
2,404,586
2,639,237
SILVER ARROW INVESTMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2018
11
Retained earnings
(Continued)
- 10 -

Included within retained earnings are non-distributable profits, as set out below:

2018
2017
£
£
Non-distributable profits included above
At the beginning of the year
2,570,260
1,183,879
Non distributable profits in the year
1,121,715
2,044,481
Transfer of non-distributable profits relating to prior periods
(882,065)
(658,100)
At the end of the year
2,809,910
2,570,260
Distributable profits
(405,324)
68,977
12
Non-distributable profits reserve
2018
2017
£
£
At the beginning of the year
2,570,260
1,183,879
Non distributable profits in the year
1,121,715
2,044,481
Transfer of non-distributable profits relating to prior periods
(882,065)
(658,100)
At the end of the year
2,809,910
2,570,260
13
Related party transactions

The following amounts were outstanding at the reporting end date:

2018
Balance
Amounts owed by related parties
£
Other related parties
299,008
299,008
2017
Balance
Amounts owed in previous period
£
Other related parties
708,760
708,760

The amounts above are interest free and repayable on demand.

SILVER ARROW INVESTMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2018
- 11 -
14
Directors' transactions

Advances or credits have been granted by the company to its directors as follows:

Dividends totalling £0 (2017 - £100,000) were paid in the year in respect of shares held by the company's directors.

Description
% Rate
Opening balance
Amounts advanced
Interest charged
Amounts repaid
Closing balance
£
£
£
£
£
Loan
2.50
-
484,190
1,927
(480,794)
5,323
-
484,190
1,927
(480,794)
5,323
15
Comparatives

The comparative figures relate to the period from 1 November 2016 to 31 August 2017. The company has chosen to align its accounting periods with that of other companies under common control.

2018-08-312017-09-01falseCCH SoftwareCCH Accounts Production 2019.100No description of principal activity02 May 2019Mr J Mitchell085879652017-09-012018-08-31085879652018-08-31085879652017-08-3108587965core:FurnitureFittings2018-08-3108587965core:ComputerEquipment2018-08-3108587965core:MotorVehicles2018-08-3108587965core:FurnitureFittings2017-08-3108587965core:ComputerEquipment2017-08-3108587965core:MotorVehicles2017-08-3108587965core:CurrentFinancialInstruments2018-08-3108587965core:CurrentFinancialInstruments2017-08-3108587965core:Non-currentFinancialInstruments2018-08-3108587965core:Non-currentFinancialInstruments2017-08-3108587965core:ShareCapital2018-08-3108587965core:ShareCapital2017-08-3108587965core:RetainedEarningsAccumulatedLosses2018-08-3108587965core:RetainedEarningsAccumulatedLosses2017-08-3108587965core:ShareCapitalOrdinaryShares2018-08-3108587965core:ShareCapitalOrdinaryShares2017-08-3108587965core:RetainedEarningsAccumulatedLossescore:RestatedAmount2017-08-3108587965core:RetainedEarningsAccumulatedLossescore:RestatedAmount2016-10-3108587965bus:Director12017-09-012018-08-3108587965core:FurnitureFittings2017-09-012018-08-3108587965core:ComputerEquipment2017-09-012018-08-3108587965core:MotorVehicles2017-09-012018-08-3108587965core:FurnitureFittings2017-08-3108587965core:ComputerEquipment2017-08-3108587965core:MotorVehicles2017-08-31085879652017-08-3108587965bus:OrdinaryShareClass12017-09-012018-08-3108587965bus:OrdinaryShareClass12018-08-31085879652016-11-012017-08-3108587965bus:PrivateLimitedCompanyLtd2017-09-012018-08-3108587965bus:FRS1022017-09-012018-08-3108587965bus:AuditExemptWithAccountantsReport2017-09-012018-08-3108587965bus:SmallCompaniesRegimeForAccounts2017-09-012018-08-3108587965bus:FullAccounts2017-09-012018-08-31xbrli:purexbrli:sharesiso4217:GBP