ACCOUNTS - Final Accounts


Caseware UK (AP4) 2018.0.196 2018.0.196 2018-12-312018-12-31The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.truetrueNo description of principal activityfalse2018-01-01 06775508 2018-01-01 2018-12-31 06775508 2017-01-01 2017-12-31 06775508 2018-12-31 06775508 2017-12-31 06775508 2017-01-01 06775508 1 2017-01-01 2017-12-31 06775508 d:Director1 2018-01-01 2018-12-31 06775508 e:PlantMachinery 2018-01-01 2018-12-31 06775508 e:PlantMachinery 2018-12-31 06775508 e:PlantMachinery 2017-12-31 06775508 e:PlantMachinery e:OwnedOrFreeholdAssets 2018-01-01 2018-12-31 06775508 e:MotorVehicles 2018-01-01 2018-12-31 06775508 e:FreeholdInvestmentProperty 2018-01-01 2018-12-31 06775508 e:FreeholdInvestmentProperty 2018-12-31 06775508 e:FreeholdInvestmentProperty 2017-12-31 06775508 e:CurrentFinancialInstruments 2018-12-31 06775508 e:CurrentFinancialInstruments 2017-12-31 06775508 e:Non-currentFinancialInstruments 2018-12-31 06775508 e:Non-currentFinancialInstruments 2017-12-31 06775508 e:CurrentFinancialInstruments e:WithinOneYear 2018-12-31 06775508 e:CurrentFinancialInstruments e:WithinOneYear 2017-12-31 06775508 e:Non-currentFinancialInstruments e:AfterOneYear 2018-12-31 06775508 e:Non-currentFinancialInstruments e:AfterOneYear 2017-12-31 06775508 e:ShareCapital 2018-01-01 2018-12-31 06775508 e:ShareCapital 2018-12-31 06775508 e:ShareCapital 2017-01-01 2017-12-31 06775508 e:ShareCapital 2017-12-31 06775508 e:ShareCapital 2017-01-01 06775508 e:RetainedEarningsAccumulatedLosses 2018-01-01 2018-12-31 06775508 e:RetainedEarningsAccumulatedLosses 2018-12-31 06775508 e:RetainedEarningsAccumulatedLosses 2017-01-01 2017-12-31 06775508 e:RetainedEarningsAccumulatedLosses 2017-12-31 06775508 e:RetainedEarningsAccumulatedLosses 2017-01-01 06775508 e:RetainedEarningsAccumulatedLosses 1 2017-01-01 2017-12-31 06775508 d:FRS102 2018-01-01 2018-12-31 06775508 d:AuditExempt-NoAccountantsReport 2018-01-01 2018-12-31 06775508 d:FullAccounts 2018-01-01 2018-12-31 06775508 d:PrivateLimitedCompanyLtd 2018-01-01 2018-12-31 06775508 d:PublicLimitedCompanyPLCNotQuotedOnAnyExchange 2018-01-01 2018-12-31 06775508 2 2018-01-01 2018-12-31 06775508 6 2018-01-01 2018-12-31 iso4217:GBP xbrli:pure

Registered number: 06775508
















BURLTON ESTATES LIMITED


UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 31 DECEMBER 2018

































BURLTON ESTATES LIMITED
REGISTERED NUMBER:06775508

STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2018

2018
2017
Note
£
£

FIXED ASSETS
  

Tangible assets
 4 
7,287
9,716

Investments
 5 
24,791
24,799

Investment property
 6 
2,480,000
2,695,000

  
2,512,078
2,729,515

CURRENT ASSETS
  

Debtors: amounts falling due after more than one year
 7 
1,250,000
1,250,000

Debtors: amounts falling due within one year
 7 
83,081
37,033

Cash at bank and in hand
  
318,799
112,622

  
1,651,880
1,399,655

Creditors: amounts falling due within one year
 8 
(1,952,626)
(1,991,787)

NET CURRENT LIABILITIES
  
(300,746)
(592,132)

TOTAL ASSETS LESS CURRENT LIABILITIES
  
2,211,332
2,137,383

Creditors: amounts falling due after more than one year
 9 
(1,030,990)
(1,116,666)

PROVISIONS FOR LIABILITIES
  

Deferred tax
  
(24,020)
(24,020)

  
(24,020)
(24,020)

NET ASSETS
  
1,156,322
996,697


CAPITAL AND RESERVES
  

Called up share capital 
  
100
100

Profit and loss account
  
1,156,222
996,597

  
1,156,322
996,697


Page 1


BURLTON ESTATES LIMITED
REGISTERED NUMBER:06775508
    
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 DECEMBER 2018

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 by: 





M Ellis
Director

Date: 24 September 2019

The notes on pages 4 to 9 form part of these financial statements.

Page 2


BURLTON ESTATES LIMITED


STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2018


Called up share capital
Profit and loss account
Total equity

£
£
£


At 1 JANUARY 2016
100
764,383
764,483


COMPREHENSIVE INCOME FOR THE YEAR

Profit for the year
-
129,811
129,811

Surplus on revaluation of assets
-
102,403
102,403
TOTAL COMPREHENSIVE INCOME FOR THE YEAR
-
232,214
232,214


TOTAL TRANSACTIONS WITH OWNERS
-
-
-



At 1 JANUARY 2017
100
996,597
996,697


COMPREHENSIVE INCOME FOR THE YEAR

Profit for the year
-
152,555
152,555

Transfer in respect of revaluation reserve
-
7,070
7,070
TOTAL COMPREHENSIVE INCOME FOR THE YEAR
-
159,625
159,625


TOTAL TRANSACTIONS WITH OWNERS
-
-
-


AT 31 DECEMBER 2018
100
1,156,222
1,156,322


The notes on pages 4 to 9 form part of these financial statements.

Of the total equity, £133,492 is non-distributable reserves relating to the revaluation of the investment properties.

Page 3


BURLTON ESTATES LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2018

1.


GENERAL INFORMATION

Burlton Estates Limited, registered number 06775508, is a private limited company registered in England and Wales. The registered office is 1st Floor Wilson's Chambers, 13 Commercial Street, Hereford, HR1 2DB. The company is limited by shares.

2.ACCOUNTING POLICIES

 
2.1

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.

 
2.2

REVENUE

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

 
2.3

INTEREST INCOME

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

 
2.4

FINANCE COSTS

Finance costs are charged to the Statement of comprehensive income over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.5

BORROWING COSTS

All borrowing costs are recognised in the Statement of comprehensive income in the year in which they are incurred.

 
2.6

TANGIBLE FIXED ASSETS

Tangible fixed assets under the cost model, other than investment properties, 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.

Depreciation is provided on the following basis:

Plant and machinery
-
10%
Straight Line
Motor vehicles
-
25%
Reducing Balance

Page 4


BURLTON ESTATES LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2018

2.ACCOUNTING POLICIES (continued)

 
2.7

INVESTMENT PROPERTY

Investment property is carried at fair value determined annually by the directors and derived from the current market rents and investment property yields for comparable real estate, adjusted if necessary for any difference in the nature, location or condition of the specific asset. No depreciation is provided. Changes in fair value are recognised in the Statement of comprehensive income.

 
2.8

VALUATION OF INVESTMENTS

Investments in subsidiaries are measured at cost less accumulated impairment.

Investments in listed company shares are remeasured to market value at each Statement of financial position date. Gains and losses on remeasurement are recognised in profit or loss for the period.

 
2.9

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.

 
2.10

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.

 
2.11

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 Statement of financial position 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 Statement of financial position.


3.


EMPLOYEES

The average monthly number of employees, including directors, during the year was 2 (2017:2).

Page 5


BURLTON ESTATES LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2018

4.


TANGIBLE FIXED ASSETS





Plant and machinery

£



COST OR VALUATION


At 1 January 2018
24,291



At 31 December 2018

24,291



DEPRECIATION


At 1 January 2018
14,575


Charge for the year on owned assets
2,429



At 31 December 2018

17,004



NET BOOK VALUE



At 31 December 2018
7,287



At 31 December 2017
9,716

Page 6


BURLTON ESTATES LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2018

5.


FIXED ASSET INVESTMENTS





Listed investments

£



COST OR VALUATION


At 1 January 2018
51,473


Disposals
(7,206)



At 31 December 2018

44,267



IMPAIRMENT


At 1 January 2018
26,674


Charge for the period
(7,198)



At 31 December 2018

19,476



NET BOOK VALUE



At 31 December 2018
24,791



At 31 December 2017
24,799


6.


INVESTMENT PROPERTY


Freehold investment property

£



VALUATION


At 1 January 2018
2,695,000


Disposals
(215,000)



AT 31 DECEMBER 2018
2,480,000

The 2018 valuations were made by the Directors, on an open market value for existing use basis.






Page 7


BURLTON ESTATES LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2018

7.


DEBTORS

2018
2017
£
£

DUE AFTER MORE THAN ONE YEAR

Amounts owed by joint ventures and associated undertakings
1,250,000
1,250,000

1,250,000
1,250,000


2018
2017
£
£

DUE WITHIN ONE YEAR

Trade debtors
9,050
2,280

Prepayments and accrued income
74,031
34,753

83,081
37,033



8.


CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

2018
2017
£
£

Other loans
83,333
120,165

Corporation tax
36,168
32,835

Other taxation and social security
8,975
8,884

Other creditors
1,800,000
1,800,000

Accruals and deferred income
24,150
29,903

1,952,626
1,991,787



9.


CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR

2018
2017
£
£

Other loans
1,030,990
1,116,666

1,030,990
1,116,666


Page 8


BURLTON ESTATES LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2018

10.


RELATED PARTY TRANSACTIONS


2018
2017
£
£

Amounts owed to directors
1,800,000
1,800,000
Amounts owed by companies with common directorships
1,250,000
1,250,000

 
Page 9