BLUE_CEDAR_CAPITAL_LIMITE - Accounts


Company Registration No. 08067275 (England and Wales)
BLUE CEDAR CAPITAL LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2019
BLUE CEDAR CAPITAL LIMITED
COMPANY INFORMATION
Director
N Goodarzi
Company number
08067275
Registered office
43 - 45 Dorset Street
London
W1U 7NA
Auditor
Fisher, Sassoon & Marks
43 - 45 Dorset Street
London
W1U 7NA
BLUE CEDAR CAPITAL LIMITED
CONTENTS
Page
Strategic report
1
Director's report
2 - 3
Independent auditor's report
4 - 5
Statement of comprehensive income
6
Balance sheet
7
Statement of changes in equity
8
Notes to the financial statements
9 - 16
BLUE CEDAR CAPITAL LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MAY 2019
- 1 -

The director presents the strategic report for the year ended 31 May 2019.

Fair review of the business

The results for the year and the financial position at the year end were considered satisfactory by the director who expects continued growth in the foreseeable future.

Principal risks and uncertainties

As a service provider the directors consider that the key financial risk exposures faced by the company relate to operational risk, credit risk, market risk and the need to maintain sufficient liquidity to satisfy regulatory capital requirements and working capital needs.

 

The company's financial risk management objectives are therefore to minimise the key financial risks through having clearly defined terms of business with counter parties and stringent credit control over transactions with them and regular monitoring of cash flow and management accounts to ensure regulatory capital requirements are not breached and the company maintains adequate working capital.

 

Development and performance

The net assets at the year end were £125,867 (2018: £51,771).

Key performance indicators

The firm's key performance indicator is turnover as disclosed on page 6 to the financial statements.

On behalf of the board

N Goodarzi
Director
2 October 2019
BLUE CEDAR CAPITAL LIMITED
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 MAY 2019
- 2 -

The director presents his report and financial statements for the year ended 31 May 2019.

 

Principal activities
The principal activity of the company is that of investment advisory services. The company is regulated by the Financial Conduct Authority.
Director

The director who held office during the year and up to the date of signature of the financial statements was as follows:

N Goodarzi
Results and dividends

The results for the year are set out on page 6.

Ordinary dividends were paid amounting to £234,000. The director does not recommend payment of a final dividend.

Supplier payment policy
The company's current policy concerning the payment of trade creditors is to:
- settle the terms of payment with suppliers when agreeing the terms of each transaction;
- ensure that suppliers are made aware of the terms of payment by inclusion of the relevant terms in contracts; and
- pay in accordance with the company's contractual and other legal obligations.
Financial instruments
Treasury operations and financial instruments

The company operates appropriate controls for managing the liquidity, interest and foreign currency risks associated with the company's activities.

Liquidity risk

The company manages its cash and borrowing requirements in order to maximise interest income and minimise interest expense, whilst ensuring the company has sufficient liquid resources to meet the operating needs of the business.

Interest rate risk

The company does not use interest rate derivatives to manage its exposure to changes in interest rates.

Foreign currency risk

The company is exposed to foreign currency by making foreign currency transactions. The company does not hedge in order to fix the sterling price.

Credit risk

Investments of cash surpluses, borrowings and derivative instruments are made through banks and companies which must fulfil credit rating criteria approved by the Board.

 

All customers who wish to trade on credit terms are subject to credit verification procedures. Trade debtors are monitored on an ongoing basis and provision is made for doubtful debts where necessary.

Post reporting date events

There are no matters to report.

BLUE CEDAR CAPITAL LIMITED
DIRECTOR'S REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2019
- 3 -
Auditor

The auditor, Fisher, Sassoon & Marks, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Statement of director's responsibilities

The director is responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the director to prepare financial statements for each financial year. Under that law the director has elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the director must not approve the financial statements unless he is satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the director is required to:

 

  •     select suitable accounting policies and then apply them consistently;

  •     make judgements and accounting estimates that are reasonable and prudent;

  •     state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;

  •     prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

 

The director is responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. He is also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

On behalf of the board
N Goodarzi
Director
2 October 2019
BLUE CEDAR CAPITAL LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BLUE CEDAR CAPITAL LIMITED
- 4 -
Opinion

We have audited the financial statements of Blue Cedar Capital Limited (the 'company') for the year ended 31 May 2019 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  •     give a true and fair view of the state of the company's affairs as at 31 May 2019 and of its profit for the year then ended;

  •     have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

  •     have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where:

  • the director's use of the going concern basis of accounting in the preparation of the financial statements is not appropriate; or

  • the director has not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the company’s ability to continue to adopt the going concern basis of accounting for a period of at least twelve months from the date when the financial statements are authorised for issue.

Other information

The director is responsible for the other information. The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

 

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

  • the information given in the strategic report and the director's report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the strategic report and the director's report have been prepared in accordance with applicable legal requirements.

BLUE CEDAR CAPITAL LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BLUE CEDAR CAPITAL LIMITED
- 5 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and the director's report.

 

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

 

  •     adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

  •     the financial statements are not in agreement with the accounting records and returns; or

  •     certain disclosures of director's remuneration specified by law are not made; or

  •     we have not received all the information and explanations we require for our audit.

Responsibilities of director

As explained more fully in the director's responsibilities statement, the director is responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

 

In preparing the financial statements, the director is responsible for assessing the company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the director either intends to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: http://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.

Use of our report

This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

Jonathan Marks (Senior Statutory Auditor)
for and on behalf of Fisher, Sassoon & Marks
2 October 2019
Chartered Accountants
Statutory Auditor
43 - 45 Dorset Street
London
W1U 7NA
BLUE CEDAR CAPITAL LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MAY 2019
- 6 -
2019
2018
Notes
£
£
Turnover
3
453,734
119,248
Administrative expenses
(72,263)
(12,779)
Operating profit
4
381,471
106,469
Interest payable and similar expenses
7
(172)
-
Profit before taxation
381,299
106,469
Tax on profit
8
(73,203)
(20,328)
Profit for the financial year
308,096
86,141

The Profit And Loss Account has been prepared on the basis that all operations are continuing operations.

BLUE CEDAR CAPITAL LIMITED
BALANCE SHEET
AS AT
31 MAY 2019
31 May 2019
- 7 -
2019
2018
Notes
£
£
£
£
Current assets
Debtors
11
210,569
86,460
Cash at bank and in hand
168
246
210,737
86,706
Creditors: amounts falling due within one year
12
(84,870)
(34,935)
Net current assets
125,867
51,771
Capital and reserves
Called up share capital
14
50,000
50,000
Profit and loss reserves
15
75,867
1,771
Total equity
125,867
51,771
The financial statements were approved and signed by the director and authorised for issue on 2 October 2019
N Goodarzi
Director
Company Registration No. 08067275
BLUE CEDAR CAPITAL LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MAY 2019
- 8 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 June 2017
50,000
630
50,630
Year ended 31 May 2018:
Profit and total comprehensive income for the year
-
86,141
86,141
Dividends
9
-
(85,000)
(85,000)
Balance at 31 May 2018
50,000
1,771
51,771
Year ended 31 May 2019:
Profit and total comprehensive income for the year
-
308,096
308,096
Dividends
9
-
(234,000)
(234,000)
Balance at 31 May 2019
50,000
75,867
125,867
BLUE CEDAR CAPITAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2019
- 9 -
1
Accounting policies
Company information

Blue Cedar Capital Limited is a private company limited by shares incorporated in England and Wales. The registered office is 43 - 45 Dorset Street, London, W1U 7NA.

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.

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
Going concern

Atruet the time of approving the financial statements, the director has a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover
Turnover represents amounts receivable for the provision of investment advice net of VAT.

Revenue from contracts for the provision of investment and advisory services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

1.4
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:

Computer equipment
3 years straight line

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.

1.5
Cash at bank and in hand

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.

BLUE CEDAR CAPITAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2019
1
Accounting policies
(Continued)
- 10 -
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.

 

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 debtors 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.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

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.

BLUE CEDAR CAPITAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2019
1
Accounting policies
(Continued)
- 11 -
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.

 

Trade creditors 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 creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value though profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.7
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction 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.

BLUE CEDAR CAPITAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2019
1
Accounting policies
(Continued)
- 12 -
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. 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 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. 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.

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 fixed 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
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation are included in the profit and loss account for the period.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the director is required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

BLUE CEDAR CAPITAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2019
- 13 -
3
Turnover and other revenue

An analysis of the company's turnover is as follows:

2019
2018
£
£
Turnover analysed by class of business
Advisory fees
453,734
119,248
2019
2018
£
£
Turnover analysed by geographical market
U.K
224,662
25,767
Overseas
229,072
93,481
453,734
119,248
4
Operating profit
2019
2018
Operating profit for the year is stated after charging:
£
£
Exchange losses
1,954
2,503
Fees payable to the company's auditor for the audit of the company's financial statements
3,500
150

Exchange differences recognised in profit or loss during the year, except for those arising on financial instruments measured at fair value through profit or loss, amounted to £1,954 (2018 - £2,503).

5
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2019
2018
Number
Number
1
-

Their aggregate remuneration comprised:

2019
2018
£
£
Wages and salaries
16,000
-
BLUE CEDAR CAPITAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2019
- 14 -
6
Director's remuneration
2019
2018
£
£
Remuneration for qualifying services
16,000
-
7
Interest payable and similar expenses
2019
2018
£
£
Other interest
172
-
8
Taxation
2019
2018
£
£
Current tax
UK corporation tax on profits for the current period
73,203
20,328

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2019
2018
£
£
Profit before taxation
381,299
106,469
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2018: 19.00%)
72,447
20,229
Tax effect of expenses that are not deductible in determining taxable profit
756
99
Taxation charge for the year
73,203
20,328
9
Dividends
2019
2018
£
£
Interim paid
234,000
85,000
BLUE CEDAR CAPITAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2019
- 15 -
10
Tangible fixed assets
Computer equipment
£
Cost
At 1 June 2018 and 31 May 2019
1,075
Depreciation and impairment
At 1 June 2018 and 31 May 2019
1,075
Carrying amount
At 31 May 2019
-
At 31 May 2018
-
11
Debtors
2019
2018
Amounts falling due within one year:
£
£
Trade debtors
208,611
53,125
Other debtors
1,958
33,335
210,569
86,460

Other debtors include Nil (2018: £30,747) owed by the company director. This amount is interest free.

12
Creditors: amounts falling due within one year
2019
2018
Notes
£
£
Bank loans and overdrafts
13
3
-
Corporation tax
73,203
32,435
Other creditors
164
-
Accruals and deferred income
11,500
2,500
84,870
34,935
13
Loans and overdrafts
2019
2018
£
£
Bank overdrafts
3
-
Payable within one year
3
-
BLUE CEDAR CAPITAL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2019
- 16 -
14
Share capital
2019
2018
£
£
Ordinary share capital
Issued and fully paid
50,000 Ordinary shares of £1 each
50,000
50,000
50,000
50,000

The company has one class of ordinary shares which carry no right to fixed income. Each share is entitled to one vote in any circumstances.

 

 

15
Profit and loss reserves
2019
2018
£
£
At the beginning of the year
1,771
630
Profit for the year
308,096
86,141
Dividends declared and paid in the year
(234,000)
(85,000)
At the end of the year
75,867
1,771
16
Events after the reporting date
There are no matters to report.
17
Related party transactions

At the year end the company was owed £164 to the company director. This amount is interest free and was repaid subsequent to the year end.

 

Dividends of £234,000 were paid to N Goodarzi.

 

 

18
Controlling party

The ultimate controlling party is N Goodarzi by virtue of his shareholding in the entity.

BLUE CEDAR CAPITAL LIMITED
CAPITAL REQUIREMENTS DIRECTIVE PILLAR 3 DISCLOSURE
FOR THE YEAR ENDED 31 MAY 2019
Disclosure under Pillar 3 of Capital Requirements Directive
Pillar 3 Disclosure
This information has not been audited by the Company's external auditors and does not constitute any form of financial statement and must not be relied upon in making any judgement on Blue Cedar Capital Limited.
Blue Cedar Capital Limited ("the Firm") is authorised and regulated by the Financial Conduct Authority (Formerly known as Financial Services Authority) and is categorised as a BIPRU €50,000 Limited Licence Firm for regulatory purposes. The disclosure has been prepared by the firm in accordance with BIPRU 11 and summarises the material disclosures the firm is required to make under Pillar 3 of the Capital Requirements Directive.
Risk Management
The management of the risks of the firm is carried out by the director and key decisions are documented.
The firm is supported in its compliance and accounting arrangements by an independent provider. The firm receives monthly management accounts from which it is able to monitor and project its capital resources. It has a compliance manual, a compliance monitoring programme and an ICAAP process that ensures it is able to manage the risks that it faces.
Given the nature and activities of the firm, its risk appetite is low. It does not deal in a principal capacity and therefore does not have a trading book. The key risks that it faces are as follows:
Market risk
The main market risk of the firm is foreign exchange risk as a result of its management fees being calculated in US dollars whilst the firm's operating and reporting currency is sterling. This risk is monitored by the director and is either converted at the time that the fees are calculated or hedged against the operating currency of the firm.
As at 31 May 2019, the firm did not incur market risk.
Interest rate risk
The firm is not exposed to interest rate risk as it does not rely on borrowings to meet operating expenditure and does not make loans to clients.
Credit risk
The main credit risk of the firm is a defaulting debtor. As noted above, the firm does not extend credit to its clients. The key credit exposures that the firm has are cash balances maintained with its UK clearer and management fees receivable from its clients.  Cash balances are held in overnight deposit accounts and readily available.
Under Pillar 1, cash balances are risk weighted at 1.6% and management fees receivable at 8%. The director believe that the Pillar 1 risk weight is adequate and that a Pillar 2 adjustment is not required.
As at 31 May 2019, the credit risk was £16,848.
Liquidity risk
The liquidity risk that the firm faces is the inability to settle its liabilities as they fall due. Part of the risk management structure noted above monitors the liquidity position of the firm at all times. Bank reconciliations and cash flows are prepared on a regular basis to ensure that all liabilities are understood and able to be settled as they fall due.
BLUE CEDAR CAPITAL LIMITED
CAPITAL REQUIREMENTS DIRECTIVE PILLAR 3 DISCLOSURE (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2019
Cash resources of the firm are maintained in accounts with instant access as noted above.
Operational risk
As a BIPRU €50,000 Limited Licence firm, the firm is not subject to operational risk under Pillar 1. However the firm is aware of the reputational damage that could result from a failure in operating procedures. The firm's key policy and procedures are documented in the compliance manual and monitored via the compliance monitoring programme.
Changes to procedures are communicated to directors and staff as they occur and if significant all individuals will provide a written confirmation of their understanding and acknowledgement of the changes.
Directors and staff remain aware of the policies and procedures and periodically confirm their compliance via a biannual compliance declaration.
Remuneration risk
As a €50,000 Limited Licence firm, "the firm" falls within Tier 3 of the proportionality guidance notes issued by the Financial Conduct Authority in December 2010. The firm has applied the principles of proportionality in the disclosures made within this statement.
All decisions in relation to remuneration are made by the managing executive member of the firm. Remuneration is based on the performance of the firm as a whole and not on a single investment strategy. The firm is comprised of one business area: investment management and the remuneration relating to that business area for the financial year ended 31 May 2019 was £16,000.
Capital Resources
As the firm is a BIPRU €50,000 Limited Licence Firm, it has calculated its capital resources in accordance with GENPRU 2.2. The firm's capital resources are detailed in the below
£'000
Tier 1 capital resources
126
Tier 2 capital resources
-
Tier 3
-
Deductions form total capital e.g. illiquid assets
-
Total capital resources as at 31 May 2019
126
Capital Resource Requirements
The Firm's Pillar 1 requirement is calculated as the higher of:
1. The Base Capital Requirement €50k.
2. The sum of :
-             The Credit Risk Capital Requirement; and
-             The Market Risk Capital Requirement.
3. The Fixed Overheads Requirement
In the opinion of the director the highest of these three is always likely to be the Fixed Overhead Requirement and therefore none of the Base Capital Requirement, the Credit Risk Capital Requirement or the Market Risk Capital Requirement are material to the Firm as set out above.
BLUE CEDAR CAPITAL LIMITED
CAPITAL REQUIREMENTS DIRECTIVE PILLAR 3 DISCLOSURE (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2019
The Firm has calculated its Fixed Overhead Requirement in accordance with GENPRU 2.1.53 and totals £17,619.
Pillar 1 and Pillar 2
As at the date of this report the Firm has a surplus of capital resources over its Pillar 1 capital resources requirement.
The Firm has undertaken an Internal Capital Adequacy Assessment Process (ICAAP) to determine whether it needs any further regulatory capital due to the  risks it faces as set out above.
As a result of this the Firm has concluded that it does not need any further regulatory capital to meet its requirements under Pillar 2.
2019-05-312018-06-01falseCCH SoftwareCCH Accounts Production 2019.301N Goodarzi080672752018-06-012019-05-3108067275bus:Director12018-06-012019-05-3108067275bus:RegisteredOffice2018-06-012019-05-31080672752019-05-31080672752017-06-012018-05-3108067275core:RetainedEarningsAccumulatedLosses2017-06-012018-05-3108067275core:RetainedEarningsAccumulatedLosses2018-06-012019-05-31080672752018-05-3108067275core:CurrentFinancialInstrumentscore:WithinOneYear2019-05-3108067275core:CurrentFinancialInstrumentscore:WithinOneYear2018-05-3108067275core:CurrentFinancialInstruments2019-05-3108067275core:CurrentFinancialInstruments2018-05-3108067275core:ShareCapital2019-05-3108067275core:ShareCapital2018-05-3108067275core:RetainedEarningsAccumulatedLosses2019-05-3108067275core:RetainedEarningsAccumulatedLosses2018-05-3108067275core:ShareCapital2017-05-3108067275core:RetainedEarningsAccumulatedLosses2017-05-31080672752017-05-3108067275core:ShareCapitalOrdinaryShares2019-05-3108067275core:ShareCapitalOrdinaryShares2018-05-3108067275core:RetainedEarningsAccumulatedLossescore:RestatedAmount2018-05-3108067275core:RetainedEarningsAccumulatedLossescore:RestatedAmount2017-05-3108067275core:ComputerEquipment2018-06-012019-05-3108067275core:UKTax2018-06-012019-05-3108067275core:UKTax2017-06-012018-05-3108067275core:ComputerEquipment2018-05-3108067275bus:OrdinaryShareClass12018-06-012019-05-3108067275bus:OrdinaryShareClass12019-05-3108067275bus:PrivateLimitedCompanyLtd2018-06-012019-05-3108067275bus:FRS1022018-06-012019-05-3108067275bus:Audited2018-06-012019-05-3108067275bus:FullAccounts2018-06-012019-05-31xbrli:purexbrli:sharesiso4217:GBP