ACCOUNTS - Final Accounts preparation


Caseware UK (AP4) 2018.0.111 2018.0.111 2019-05-312019-05-31The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.truetrueNo description of principal activityfalse2018-06-01 08964573 2018-06-01 2019-05-31 08964573 2017-06-01 2018-05-31 08964573 2019-05-31 08964573 2018-05-31 08964573 2017-06-01 08964573 c:Director2 2018-06-01 2019-05-31 08964573 d:Buildings 2018-06-01 2019-05-31 08964573 d:Buildings 2019-05-31 08964573 d:FurnitureFittings 2018-06-01 2019-05-31 08964573 d:FurnitureFittings 2019-05-31 08964573 d:FurnitureFittings 2018-05-31 08964573 d:FurnitureFittings d:OwnedOrFreeholdAssets 2018-06-01 2019-05-31 08964573 d:OfficeEquipment 2018-06-01 2019-05-31 08964573 d:OfficeEquipment 2019-05-31 08964573 d:OfficeEquipment 2018-05-31 08964573 d:OfficeEquipment d:OwnedOrFreeholdAssets 2018-06-01 2019-05-31 08964573 d:OwnedOrFreeholdAssets 2018-06-01 2019-05-31 08964573 d:Goodwill 2018-06-01 2019-05-31 08964573 d:Goodwill 2019-05-31 08964573 d:Goodwill 2018-05-31 08964573 d:CopyrightsPatentsTrademarksServiceOperatingRights 2018-06-01 2019-05-31 08964573 d:CopyrightsPatentsTrademarksServiceOperatingRights 2019-05-31 08964573 d:CopyrightsPatentsTrademarksServiceOperatingRights 2018-05-31 08964573 d:CopyrightsPatentsTrademarksServiceOperatingRights 2017-06-01 08964573 d:CurrentFinancialInstruments 2019-05-31 08964573 d:CurrentFinancialInstruments 2018-05-31 08964573 d:Non-currentFinancialInstruments 2019-05-31 08964573 d:Non-currentFinancialInstruments 2018-05-31 08964573 d:CurrentFinancialInstruments d:WithinOneYear 2019-05-31 08964573 d:CurrentFinancialInstruments d:WithinOneYear 2018-05-31 08964573 d:Non-currentFinancialInstruments d:AfterOneYear 2019-05-31 08964573 d:Non-currentFinancialInstruments d:AfterOneYear 2018-05-31 08964573 d:ShareCapital 2019-05-31 08964573 d:ShareCapital 2018-05-31 08964573 d:ShareCapital 2017-06-01 08964573 d:RetainedEarningsAccumulatedLosses 2018-06-01 2019-05-31 08964573 d:RetainedEarningsAccumulatedLosses 2019-05-31 08964573 d:RetainedEarningsAccumulatedLosses 2017-06-01 2018-05-31 08964573 d:RetainedEarningsAccumulatedLosses 2018-05-31 08964573 d:RetainedEarningsAccumulatedLosses 2017-06-01 08964573 c:FRS102 2018-06-01 2019-05-31 08964573 c:AuditExempt-NoAccountantsReport 2018-06-01 2019-05-31 08964573 c:FullAccounts 2018-06-01 2019-05-31 08964573 c:PrivateLimitedCompanyLtd 2018-06-01 2019-05-31 08964573 c:PublicLimitedCompanyPLCNotQuotedOnAnyExchange 2018-06-01 2019-05-31 08964573 d:CopyrightsPatentsTrademarksServiceOperatingRights d:ExternallyAcquiredIntangibleAssets 2018-06-01 2019-05-31 08964573 2 2018-06-01 2019-05-31 08964573 d:ExternallyAcquiredIntangibleAssets 2018-06-01 2019-05-31 iso4217:GBP xbrli:pure

Registered number: 08964573









NATIONWIDE PROPERTY ASSISTANCE LTD







UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 31 MAY 2019

 
NATIONWIDE PROPERTY ASSISTANCE LTD
REGISTERED NUMBER: 08964573

BALANCE SHEET
AS AT 31 MAY 2019

2019
2018
Note
£
£

Fixed assets
  

Intangible assets
 4 
452,235
525,812

Tangible assets
 5 
654,397
162,371

  
1,106,632
688,183

Current assets
  

Debtors: amounts falling due within one year
 6 
1,785,144
1,574,191

Cash at bank and in hand
 7 
1,134,890
941,612

  
2,920,034
2,515,803

Creditors: amounts falling due within one year
 8 
(2,937,735)
(2,496,974)

Net current (liabilities)/assets
  
 
 
(17,701)
 
 
18,829

Total assets less current liabilities
  
1,088,931
707,012

Creditors: amounts falling due after more than one year
 9 
(292,223)
(344,314)

Provisions for liabilities
  

Deferred tax
  
(45,477)
(26,785)

  
 
 
(45,477)
 
 
(26,785)

Net assets
  
751,231
335,913

Page 1

 
NATIONWIDE PROPERTY ASSISTANCE LTD
REGISTERED NUMBER: 08964573
    
BALANCE SHEET (CONTINUED)
AS AT 31 MAY 2019

2019
2018
£
£

Capital and reserves
  

Called up share capital 
  
50,000
50,000

Profit and loss account
  
701,231
285,913

  
751,231
335,913


The directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of Companies Act 2006.

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 financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

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

The Company has opted not to file the statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 12 August 2019.





Paul Martin Heaven
Director

The notes on pages 4 to 10 form part of these financial statements.

Page 2

 
NATIONWIDE PROPERTY ASSISTANCE LTD
 

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MAY 2019


Called up share capital
Profit and loss account
Total equity

£
£
£


At 1 June 2017
50,000
(205,990)
(155,990)


Comprehensive income for the year

Profit for the year
-
582,403
582,403
Total comprehensive income for the year
-
582,403
582,403


Contributions by and distributions to owners

Dividends: Equity capital
-
(90,500)
(90,500)


Total transactions with owners
-
(90,500)
(90,500)



At 1 June 2018
50,000
285,913
335,913


Comprehensive income for the year

Profit for the year
-
537,945
537,945
Total comprehensive income for the year
-
537,945
537,945

Dividends: Equity capital
-
(122,627)
(122,627)


Total transactions with owners
-
(122,627)
(122,627)


At 31 May 2019
50,000
701,231
751,231


The notes on pages 4 to 10 form part of these financial statements.

Page 3

 
NATIONWIDE PROPERTY ASSISTANCE LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2019

1.Accounting policies

 
1.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The following principal accounting policies have been applied:

  
1.2

Revenue recognition

Turnover comprises revenue recognised by the company in respect of services supplied during the
year, exclusive of Value Added Tax. Revenue is recognised on a time accrued basis over the term
of the service to be provided. Revenue relating to future periods is shown as Deferred Income in the
Balance Sheet.

 
1.3

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to the Statement of comprehensive income on a straight line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
1.4

Interest income

Interest income is recognised in the Statement of comprehensive income using the effective interest method.

 
1.5

Pensions

Personal pension plans

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in the Statement of comprehensive income when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the Company in independently administered funds.

Page 4

 
NATIONWIDE PROPERTY ASSISTANCE LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2019

1.Accounting policies (continued)

 
1.6

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in the Statement of comprehensive income, except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the Balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

 
1.7

Intangible assets

Goodwill

Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight line basis to the Statement of comprehensive income over its useful economic life.

Other intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 Amortisation is provided on the following bases:

Goodwill
-
10%
Trademarks
-
20%

Page 5

 
NATIONWIDE PROPERTY ASSISTANCE LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2019

1.Accounting policies (continued)

 
1.8

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

The estimated useful lives range as follows:

Freehold property
-
50 years
Fixtures and fittings
-
5 years
Office equipment
-
3 years

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in the Statement of comprehensive income.

 
1.9

Debtors

Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
1.10

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
1.11

Creditors

Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

Page 6

 
NATIONWIDE PROPERTY ASSISTANCE LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2019

1.Accounting policies (continued)

 
1.12

Provisions for liabilities

Provisions are made where an event has taken place that gives the Company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to the Statement of comprehensive income in the year that the Company becomes aware of the obligation, and are measured at the best estimate at the Balance sheet date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the Balance sheet.

 
1.13

Financial instruments

The Company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in non-puttable ordinary shares.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Statement of comprehensive income.

Financial assets and liabilities are offset and the net amount reported in the Balance sheet when there is an 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.

 
1.14

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.


2.


General information

The Company is a members, limited by shares, liability company with its registered office at 7 The Courtyard, Buntsford Drive, Bromsgrove, B60 3DJ. 


3.


Employees

The average monthly number of employees, including directors, during the year was 146 (2018 - 95).

Page 7

 
NATIONWIDE PROPERTY ASSISTANCE LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2019

4.


Intangible assets




Trademarks
Goodwill
Total

£
£
£



Cost


At 1 June 2018
1,225
750,000
751,225


Additions
1,820
-
1,820



At 31 May 2019

3,045
750,000
753,045



Amortisation


At 1 June 2018
413
225,000
225,413


Charge for the year
397
75,000
75,397



At 31 May 2019

810
300,000
300,810



Net book value



At 31 May 2019
2,235
450,000
452,235



At 31 May 2018
812
525,000
525,812

Page 8

 
NATIONWIDE PROPERTY ASSISTANCE LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2019

5.


Tangible fixed assets





Freehold property
Fixtures and fittings
Office equipment
Total

£
£
£
£



Cost or valuation


At 1 June 2018
-
23,774
377,676
401,450


Additions
415,046
21,310
168,533
604,889


Disposals
-
-
(170,656)
(170,656)



At 31 May 2019

415,046
45,084
375,553
835,683



Depreciation


At 1 June 2018
-
12,048
227,031
239,079


Charge for the year on owned assets
-
8,300
104,563
112,863


Disposals
-
-
(170,656)
(170,656)



At 31 May 2019

-
20,348
160,938
181,286



Net book value



At 31 May 2019
415,046
24,736
214,615
654,397



At 31 May 2018
-
11,725
150,646
162,371


6.


Debtors

2019
2018
£
£


Trade debtors
1,271,964
1,079,956

Other debtors
232,156
232,640

Prepayments and accrued income
281,024
261,595

1,785,144
1,574,191


Page 9

 
NATIONWIDE PROPERTY ASSISTANCE LTD
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2019

7.


Cash and cash equivalents

2019
2018
£
£

Cash at bank and in hand
1,134,890
941,612

1,134,890
941,612



8.


Creditors: Amounts falling due within one year

2019
2018
£
£

Trade creditors
295,343
290,908

Corporation tax
118,607
43,451

Other taxation and social security
214,909
169,133

Other creditors
119,962
22,723

Accruals
521,159
295,753

Deferred income
1,667,755
1,675,006

2,937,735
2,496,974



9.


Creditors: Amounts falling due after more than one year

2019
2018
£
£

Deferred income
292,223
344,314

292,223
344,314



10.


Pension commitments

The company contributes to individual personal pension schemes and the pension charge of £42,545
(2018- £35,311) represents the amounts payable by the company to these schemes in respect of the
period. There was no accrued liability at the balance sheet date.

 
Page 10