Schemelocal_Limited - Accounts


Company Registration No. 02657440 (England and Wales)
Schemelocal Limited
Annual report and unaudited financial statements
For the year ended 31 October 2018
Pages for filing with registrar
SCHEMELOCAL LIMITED
Schemelocal Limited
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 9
SCHEMELOCAL LIMITED
Schemelocal Limited
BALANCE SHEET
AS AT 31 OCTOBER 2018
31 October 2018
- 1 -
2018
2017
as restated
Notes
£
£
£
£
Fixed assets
Tangible assets
4
5,569
6,523
Investment properties
5
9,728,150
9,728,150
Investments
6
1,194,752
1,203,296
10,928,471
10,937,969
Current assets
Debtors
7
47,279
35,129
Cash at bank and in hand
55,730
3,943
103,009
39,072
Creditors: amounts falling due within one year
8
(86,675)
(90,991)
Net current assets/(liabilities)
16,334
(51,919)
Total assets less current liabilities
10,944,805
10,886,050
Creditors: amounts falling due after more than one year
9
(2,211,709)
(2,279,496)
Provisions for liabilities
(1,430,297)
(1,406,554)
Net assets
7,302,799
7,200,000
Capital and reserves
Called up share capital
10
102
102
Profit and loss reserves
7,302,697
7,199,898
Total equity
7,302,799
7,200,000

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 October 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.

SCHEMELOCAL LIMITED
Schemelocal Limited
BALANCE SHEET (CONTINUED)
AS AT 31 OCTOBER 2018
31 October 2018
- 2 -

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 17 May 2019 and are signed on its behalf by:
R  Pathman
Director
Company Registration No. 02657440
SCHEMELOCAL LIMITED
Schemelocal Limited
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 OCTOBER 2018
- 3 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
As restated for the period ended 31 October 2017:
Balance at 1 November 2016
102
7,248,181
7,248,283
Year ended 31 October 2017:
Profit and total comprehensive income for the year
-
124,865
124,865
Dividends
-
(165,000)
(165,000)
Adjustments
-
107,347
107,347
Balance at 31 October 2017
102
7,199,898
7,200,000
Year ended 31 October 2018:
Profit and total comprehensive income for the year
-
117,799
117,799
Dividends
-
(15,000)
(15,000)
Balance at 31 October 2018
102
7,302,697
7,302,799
SCHEMELOCAL LIMITED
Schemelocal Limited
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2018
- 4 -
1
Accounting policies
Company information

Schemelocal Limited is a private company limited by shares incorporated in England and Wales. The registered office is 55 Loudoun Road, St John's Wood, London, NW8 0DL.

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
Turnover

Turnover represents amounts receivable for rent.

1.3
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:

Fixtures, fittings & equipment
10%-25% on cost

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.

1.4
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 tangible fixed assets.

1.5
Cash and cash equivalents

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.

SCHEMELOCAL LIMITED
Schemelocal Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2018
1
Accounting policies
(Continued)
- 5 -
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 balance sheet when the company becomes party to the contractual provisions of the instrument.

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. 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.

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
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.

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.

 

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.

SCHEMELOCAL LIMITED
Schemelocal Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2018
- 6 -
2
Employees

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

3
Taxation
2018
2017
£
£
Current tax
UK corporation tax on profits for the current period
42,855
37,099
Adjustments in respect of prior periods
16,148
-
Total current tax
59,003
37,099
Deferred tax
Origination and reversal of timing differences
23,743
(35,331)
Total tax charge
82,746
1,768
4
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 November 2017 and 31 October 2018
100,806
Depreciation and impairment
At 1 November 2017
94,283
Depreciation charged in the year
954
At 31 October 2018
95,237
Carrying amount
At 31 October 2018
5,569
At 31 October 2017
6,523
5
Investment property
2018
£
Fair value
At 1 November 2017 and 31 October 2018
9,728,150
SCHEMELOCAL LIMITED
Schemelocal Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2018
5
Investment property
(Continued)
- 7 -

Investment properties which are freehold and long leasehold were valued on an open market basis at 31 October 2018 by the directors.

 

On an historical cost basis these would have been included at an original cost of £1,324,187 (2017: £1,324,187). Such properties are not depreciated.

6
Fixed asset investments
2018
2017
£
£
Investments
1,194,752
1,203,296
7
Debtors
2018
2017
Amounts falling due within one year:
£
£
Other debtors
47,279
35,129
8
Creditors: amounts falling due within one year
2018
2017
£
£
Bank loans and overdrafts
-
26,226
Trade creditors
5,653
4,693
Corporation tax
59,003
37,099
Other creditors
22,019
22,973
86,675
90,991
9
Creditors: amounts falling due after more than one year
2018
2017
£
£
Bank loans and overdrafts
2,091,709
2,129,496
Other creditors
120,000
150,000
2,211,709
2,279,496
SCHEMELOCAL LIMITED
Schemelocal Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2018
- 8 -
10
Called up share capital
2018
2017
£
£
Ordinary share capital
Issued and fully paid
102 Ordinary shares of £1 each
102
102
102
102
11
Related party transactions

M J Grieg is a director and shareholder of Paramount Lettings Limited, fees charged by Paramount Lettings Limited to the company during the year amounted to £45,933 (2017: £36,056). The balance payable at the year end was £nil (2017: £nil).

 

The company has a loan from J A Rose, a director and shareholder of the company. The amount outstanding at the year end date was £120,000 (2017: £150,000). J A Rose has waived his right to interest due this year on this loan.

 

Mr R Pathman, Mr M J Greig and Schemelocal Limited are members of Rowark Investments LLP. The company had initially invested £850,000 in Rowark Investments LLP, the value of this investment at the year is £1,194,752.

12
Parent company

The controlling party, which has remained unchanged from the previous year, was the directors by virtue of their 100% shareholding in the company.

13
Prior period adjustment

Certain reclassifications have been made to the prior year’s financial statements regarding the classification of the company's investments.

 

As a result, certain line items have been amended in the balance sheet and the related notes to the financial statements. Comparative figures have been adjusted to conform to the current year’s presentation.

Changes to the balance sheet
At 31 October 2017
As previously reported
Adjustment at 1 Nov 2016
Adjustment at 31 Oct 2017
As restated
£
£
£
£
Fixed assets
Investments
960,000
-
243,296
1,203,296
Current assets
Debtors due within one year
278,425
-
(243,296)
35,129
Net assets
7,200,000
(1,441,886)
1,441,886
7,200,000
Capital and reserves
Total equity
7,200,000
(1,441,886)
1,441,886
7,200,000
SCHEMELOCAL LIMITED
Schemelocal Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2018
13
Prior period adjustment
(Continued)
- 9 -
Changes to the profit and loss account
Period ended 31 October 2017
As previously reported
Adjustment
As restated
£
£
£
Profit for the financial period
124,865
-
124,865
2018-10-312017-11-01falseCCH SoftwareCCH Accounts Production 2018.310No description of principal activity23 May 2019R  PathmanM J GreigJ A RoseR  Pathman026574402017-11-012018-10-31026574402018-10-31026574402017-10-3102657440core:OtherPropertyPlantEquipment2018-10-3102657440core:OtherPropertyPlantEquipment2017-10-3102657440core:CurrentFinancialInstruments2018-10-3102657440core:CurrentFinancialInstruments2017-10-3102657440core:Non-currentFinancialInstruments2018-10-3102657440core:Non-currentFinancialInstruments2017-10-3102657440core:ShareCapital2018-10-3102657440core:ShareCapital2017-10-3102657440core:RetainedEarningsAccumulatedLosses2018-10-3102657440core:RetainedEarningsAccumulatedLosses2017-10-3102657440core:ShareCapitalcore:RestatedAmount2016-10-3102657440core:RetainedEarningsAccumulatedLossescore:RestatedAmount2016-10-3102657440core:RestatedAmount2016-10-3102657440core:ShareCapitalOrdinaryShares2018-10-3102657440core:ShareCapitalOrdinaryShares2017-10-3102657440bus:CompanySecretaryDirector12017-11-012018-10-31026574402016-11-012017-10-3102657440core:RetainedEarningsAccumulatedLosses2016-11-012017-10-3102657440core:FurnitureFittings2017-11-012018-10-3102657440core:UKTax2017-11-012018-10-3102657440core:UKTax2016-11-012017-10-3102657440core:OtherPropertyPlantEquipment2017-10-3102657440core:OtherPropertyPlantEquipment2017-11-012018-10-3102657440bus:OrdinaryShareClass12017-11-012018-10-3102657440bus:OrdinaryShareClass12018-10-3102657440bus:PrivateLimitedCompanyLtd2017-11-012018-10-3102657440bus:FRS1022017-11-012018-10-3102657440bus:AuditExemptWithAccountantsReport2017-11-012018-10-3102657440bus:SmallCompaniesRegimeForAccounts2017-11-012018-10-3102657440bus:Director12017-11-012018-10-3102657440bus:Director22017-11-012018-10-3102657440bus:Director32017-11-012018-10-3102657440bus:CompanySecretary12017-11-012018-10-3102657440bus:FullAccounts2017-11-012018-10-31xbrli:purexbrli:sharesiso4217:GBP