P Blackwell Developments Ltd - Period Ending 2018-12-31

P Blackwell Developments Ltd - Period Ending 2018-12-31


P Blackwell Developments Ltd 08318356 false 2018-01-01 2018-12-31 2018-12-31 The principal activity of the company is development of building projects. Digita Accounts Production Advanced 6.21.8540.0 Software true false false 08318356 2018-01-01 2018-12-31 08318356 2018-12-31 08318356 core:RetainedEarningsAccumulatedLosses 2018-12-31 08318356 core:RevaluationReserve 2018-12-31 08318356 core:ShareCapital 2018-12-31 08318356 core:CurrentFinancialInstruments 2018-12-31 08318356 core:CurrentFinancialInstruments core:WithinOneYear 2018-12-31 08318356 core:CostValuation 2018-12-31 08318356 core:FurnitureFittingsToolsEquipment 2018-12-31 08318356 core:MotorVehicles 2018-12-31 08318356 bus:SmallEntities 2018-01-01 2018-12-31 08318356 bus:AuditExemptWithAccountantsReport 2018-01-01 2018-12-31 08318356 bus:FullAccounts 2018-01-01 2018-12-31 08318356 bus:SmallCompaniesRegimeForAccounts 2018-01-01 2018-12-31 08318356 bus:RegisteredOffice 2018-01-01 2018-12-31 08318356 bus:Director1 2018-01-01 2018-12-31 08318356 bus:PrivateLimitedCompanyLtd 2018-01-01 2018-12-31 08318356 core:FurnitureFittingsToolsEquipment 2018-01-01 2018-12-31 08318356 core:MotorVehicles 2018-01-01 2018-12-31 08318356 core:PlantMachinery 2018-01-01 2018-12-31 08318356 core:OtherRelatedParties 2018-01-01 2018-12-31 08318356 core:Subsidiary1 2018-01-01 2018-12-31 08318356 core:Subsidiary1 countries:UnitedKingdom 2018-01-01 2018-12-31 08318356 countries:AllCountries 2018-01-01 2018-12-31 08318356 2017-12-31 08318356 core:AdditionsToInvestments 2017-12-31 08318356 core:FurnitureFittingsToolsEquipment 2017-12-31 08318356 core:MotorVehicles 2017-12-31 08318356 2017-12-31 08318356 core:RetainedEarningsAccumulatedLosses core:RestatedAmount 2017-12-31 08318356 core:RevaluationReserve 2017-12-31 08318356 core:ShareCapital 2017-12-31 08318356 core:CurrentFinancialInstruments 2017-12-31 08318356 core:CurrentFinancialInstruments core:WithinOneYear 2017-12-31 08318356 core:CurrentFinancialInstruments core:WithinOneYear core:RestatedAmount 2017-12-31 08318356 core:FurnitureFittingsToolsEquipment 2017-12-31 08318356 core:MotorVehicles 2017-12-31 08318356 core:RestatedAmount 2017-12-31 08318356 core:Subsidiary1 2017-01-01 2017-12-31 iso4217:GBP xbrli:pure

Registration number: 08318356

Prepared for the registrar

P Blackwell Developments Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 December 2018

 

P Blackwell Developments Ltd

(Registration number: 08318356)
Balance Sheet as at 31 December 2018

Note

2018
 £

(As restated)
2017
 £

Fixed assets

 

Tangible assets

4

5,184

7,555

Investment property

5

-

900,000

Investments

6

100

-

 

5,284

907,555

Current assets

 

Stocks

469,570

464,197

Debtors

7

373,051

4,718

Cash at bank and in hand

 

21,439

41,265

 

864,060

510,180

Creditors: Amounts falling due within one year

8

(426,613)

(737,984)

Net current assets/(liabilities)

 

437,447

(227,804)

Total assets less current liabilities

 

442,731

679,751

Deferred tax liabilities

 

(1,110)

(73,667)

Net assets

 

441,621

606,084

Capital and reserves

 

Called up share capital

8

8

Revaluation reserve

-

380,965

Profit and loss account

441,613

225,111

Total equity

 

441,621

606,084

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

Director's responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the director on 25 September 2019
 

P R Blackwell

Director

 

P Blackwell Developments Ltd

Notes to the Financial Statements for the Year Ended 31 December 2018

 

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Stonewold
584a Wellsway
Bath
Somerset
BA2 2UE

 

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention except for, where disclosed in these accounting policies, certain items that are shown at fair value.

The presentational currency of the financial statements is Pounds Sterling, being the functional currency of the primary economic environment in which the company operates. Monetary amounts in these financial statements are rounded to the nearest Pound.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services and rental income received in respect of the investment property in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts and after eliminating sales within the company.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in the profit and loss account, except that a charge attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

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

Deferred tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

 

P Blackwell Developments Ltd

Notes to the Financial Statements for the Year Ended 31 December 2018

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Plant and machinery

15% reducing balance

Motor vehicles

25% reducing balance

Investment property

Investment property is carried at fair value, derived from the current market prices for comparable real estate. Changes in fair value are recognised in profit or loss.

Investments

Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment. Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. All trade debtors are repayable within one year and hence are included at the undiscounted cost of cash expected to be received. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the debtors.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and all are repayable within one year and hence are included at the undiscounted amount of cash expected to be paid.

 

P Blackwell Developments Ltd

Notes to the Financial Statements for the Year Ended 31 December 2018

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

Financial instruments

Classification
Financial instruments are classified and accounted for according to the substance of the contractual arrangement, as financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. Where shares are issued, any component that creates a financial liability of the company is presented as a liability on the balance sheet. The corresponding dividends relating to the liability component are charged as interest expenses in the profit and loss account.

Recognition and measurement
All financial assets and liabilities are initially measured at transaction price (including transaction costs), except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value (which is normally the transaction price excluding transaction costs), unless the arrangement constitutes a financing transaction. If an arrangement constitutes a financing transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.

 

P Blackwell Developments Ltd

Notes to the Financial Statements for the Year Ended 31 December 2018

 

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was as follows:

2018
 No.

2017
 No.

Average number of employees

2

2

 

4

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost

At 1 January 2018

3,265

10,900

14,165

Disposals

-

(1,900)

(1,900)

At 31 December 2018

3,265

9,000

12,265

Depreciation

At 1 January 2018

1,075

5,535

6,610

Charge for the year

328

1,107

1,435

Eliminated on disposal

-

(964)

(964)

At 31 December 2018

1,403

5,678

7,081

Carrying amount

At 31 December 2018

1,862

3,322

5,184

At 31 December 2017

2,190

5,365

7,555

 

5

Investment properties

2018
£

At 1 January

900,000

Disposals

(900,000)

At 31 December

-

There has been no valuation of investment property by an independent valuer.

 

P Blackwell Developments Ltd

Notes to the Financial Statements for the Year Ended 31 December 2018

 

6

Investments

2018
£

2017
£

Investments in subsidiaries

100

-

Subsidiaries

£

Cost

Additions

100

At 31 December 2018

100

Carrying amount

At 31 December 2018

100

Details of undertakings

Details of the investments (including principal place of business of unincorporated entities) in which the company holds 20% or more of the nominal value of any class of share capital are as follows:

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

     

2018

2017

Subsidiary undertakings

P Blackwell Investments Limited

Stonewold
584a Wellsway
Bath
BA2 2UE

Ordinary

100%

0%

 

United Kingdom

     
 

7

Debtors

Note

2018
 £

2017
 £

Amounts owed by related parties

10

367,952

-

Other debtors

 

1,187

334

Prepayments

 

3,912

4,384

 

P Blackwell Developments Ltd

Notes to the Financial Statements for the Year Ended 31 December 2018

 

8

Creditors

Note

2018
 £

(As restated)
2017
 £

Due within one year

 

Loans and borrowings

9

-

273,980

Amounts due to related parties

10

421,577

398,330

Social security and other taxes

 

286

273

Accrued expenses

 

1,750

1,500

Corporation tax liability

-

60,901

Deferred income

 

3,000

3,000

 

426,613

737,984

 

9

Loans and borrowings

2018
£

2017
£

Current loans and borrowings

Bank borrowings

-

273,980

The loans are secured.

 

10

Related party transactions

Summary of transactions with other related parties

At 31 December 2018, the company owed £421,577 (2017: £398,330) to P Blackwell in the form of a director's loan account. No interest was charged on this balance, and there are no fixed repayment terms.

At 31 December 2018, the company was owed £367,952 (2017: £nil) by P Blackwell Investments Limited, its wholly owned subsidiary. No interest was charged on this balance, and there are no fixed repayment terms.