BADNELL_PROPERTIES_LIMITE - Accounts


Company Registration No. 0684553 (England and Wales)
BADNELL PROPERTIES LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2019
PAGES FOR FILING WITH REGISTRAR
BADNELL PROPERTIES LIMITED
COMPANY INFORMATION
Directors
Mr A Grant
Mrs L Grant
Mr M Grant
(Appointed 18 October 2018)
Secretary
Mr M Grant
Company number
0684553
Registered office
Pioneer Works
Malvern Road
MAIDENHEAD
Berkshire
SL6 7RD
Accountants
Wilkins Kennedy
Gladstone House
77/79 High Street
Egham
Surrey
TW20 9HY
BADNELL PROPERTIES LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
BADNELL PROPERTIES LIMITED
BALANCE SHEET
AS AT
31 MARCH 2019
31 March 2019
- 1 -
2019
2018
Notes
£
£
£
£
Fixed assets
Tangible assets
4
1,673
1,564
Investment properties
5
16,477,914
16,359,804
Investments
6
830,389
794,360
17,309,976
17,155,728
Current assets
Debtors
8
240,170
196,128
Cash at bank and in hand
1,820,007
1,257,682
2,060,177
1,453,810
Creditors: amounts falling due within one year
9
(515,872)
(525,051)
Net current assets
1,544,305
928,759
Total assets less current liabilities
18,854,281
18,084,487
Provisions for liabilities
(106,407)
(100,282)
Net assets
18,747,874
17,984,205
Capital and reserves
Called up share capital
10
100
100
Revaluation reserve
11
4,619,550
4,589,646
Profit and loss reserves
12
14,128,224
13,394,459
Total equity
18,747,874
17,984,205

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 March 2019 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.

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

BADNELL PROPERTIES LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2019
31 March 2019
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 11 October 2019 and are signed on its behalf by:
Mr A Grant
Director
Company Registration No. 0684553
BADNELL PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2019
- 3 -
1
Accounting policies
Company information

Badnell Properties Limited is a private company limited by shares incorporated in England and Wales. The registered office is Pioneer Works, Malvern Road, MAIDENHEAD, Berkshire, SL6 7RD.

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 investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for investment property rental, and is shown net of VAT and other sales related taxes.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

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 and fittings
20% 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
Fixed asset investments

Fixed asset investments comprise a mixture of listed and unlisted investments. Listed investments are carried at their fair value at the balance sheets date, with changes in fair value recognised in the Profit and Loss Account. Fair value comprises the quoted market value of the security at the balance sheet date.

Unlisted investments are carried at cost less impairment.

BADNELL PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
1
Accounting policies
(Continued)
- 4 -
1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.7
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.

1.8
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.

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.

BADNELL PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
1
Accounting policies
(Continued)
- 5 -
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.

1.9
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.

1.10
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. 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.

1.11
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.

1.12
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

BADNELL PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 6 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are 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.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Valuation of investment property

The company's investment properties are measured at fair value. The valuation was carried out by A I R Grant, one of the directors, who is considered to be appropriately qualified and experienced to provide a reliable valuation.

3
Employees

The average monthly number of persons (including directors) employed by the company during the year was 4 (2018 - 4).

4
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 April 2018
11,910
Additions
808
At 31 March 2019
12,718
Depreciation and impairment
At 1 April 2018
10,346
Depreciation charged in the year
699
At 31 March 2019
11,045
Carrying amount
At 31 March 2019
1,673
At 31 March 2018
1,564
BADNELL PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 7 -
5
Investment property
2019
£
Fair value
At 1 April 2018
16,359,804
Additions
118,110
At 31 March 2019
16,477,914

Investment property comprises a mixture of freehold and leasehold properties. The fair value of the investment property has been arrived at on the basis of a valuation carried out at 31 March 2019 by the director, A I R Grant The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

6
Fixed asset investments
2019
2018
£
£
Investments
830,389
794,360
Fixed asset investments revalued

Listed investments are included in the balance sheet at market value. The value of these investments at 31 March 2019 was £680,389 (2018: £644,360).

 

The historical cost of these investments at 31 March 2019 was £575,270 (2018: £546,832).

Fixed asset investments not carried at market value

Unlisted investments are carried at transaction cost.

Movements in fixed asset investments
Investments other than loans
£
Cost or valuation
At 1 April 2018
794,360
Additions
167,259
Valuation changes
26,177
Disposals
(157,407)
At 31 March 2019
830,389
Carrying amount
At 31 March 2019
830,389
At 31 March 2018
794,360

A deferred tax charge of £6,125 at the Corporation Tax rate of 17% has been recognised in the current year on the unrealised valuation gains.

BADNELL PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 8 -
7
Financial instruments
2019
2018
£
£
Carrying amount of financial assets
Instruments measured at fair value through profit or loss
680,389
644,360
8
Debtors
2019
2018
Amounts falling due within one year:
£
£
Trade debtors
142,607
99,012
Corporation tax recoverable
31,607
31,607
Other debtors
65,956
65,509
240,170
196,128
9
Creditors: amounts falling due within one year
2019
2018
£
£
Trade creditors
508
41,426
Corporation tax
192,635
174,636
Other taxation and social security
37,962
18,161
Other creditors
284,767
290,828
515,872
525,051
10
Called up share capital
2019
2018
£
£
Ordinary share capital
Issued and fully paid
52 Ordinary A shares of £1 each
52
52
48 Ordinary B shares of £1 each
48
48
100
100
11
Revaluation reserve
2019
2018
£
£
At the beginning of the year
4,589,646
4,406,069
Other movements
29,904
183,577
At the end of the year
4,619,550
4,589,646
BADNELL PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
11
Revaluation reserve
(Continued)
- 9 -

The other movements in the reserve comprises transfer of the current year revaluation of listed investments, net of the deferred tax provision on the gains, from the retained earnings reserve,

12
Profit and loss reserves
2019
2018
£
£
At the beginning of the year
13,394,459
12,782,418
Profit for the year
781,669
803,618
Dividends declared and paid in the year
(18,000)
(8,000)
Other
(29,904)
(183,577)
At the end of the year
14,128,224
13,394,459
2019-03-312018-04-01falseCCH SoftwareCCH Accounts Production 2019.200The principal activity of the company continued to be that of dealing with investment property.
15 October 2019Mr A GrantMrs L GrantMr M GrantMr M Grant
06845532018-04-012019-03-310684553bus:Director12018-04-012019-03-310684553bus:Director22018-04-012019-03-310684553bus:CompanySecretaryDirector12018-04-012019-03-310684553bus:CompanySecretary12018-04-012019-03-310684553bus:Director32018-04-012019-03-310684553bus:RegisteredOffice2018-04-012019-03-3106845532019-03-3106845532018-03-310684553core:OtherPropertyPlantEquipment2019-03-310684553core:OtherPropertyPlantEquipment2018-03-310684553core:CurrentFinancialInstruments2019-03-310684553core:CurrentFinancialInstruments2018-03-310684553core:ShareCapital2019-03-310684553core:ShareCapital2018-03-310684553core:RevaluationReserve2019-03-310684553core:RevaluationReserve2018-03-310684553core:RetainedEarningsAccumulatedLosses2019-03-310684553core:RetainedEarningsAccumulatedLosses2018-03-310684553core:ShareCapitalOrdinaryShares2019-03-310684553core:ShareCapitalOrdinaryShares2018-03-310684553core:RevaluationReserve2018-03-310684553core:RetainedEarningsAccumulatedLosses2018-03-310684553core:RetainedEarningsAccumulatedLosses2017-03-310684553core:FurnitureFittings2018-04-012019-03-310684553core:OtherPropertyPlantEquipment2018-03-310684553core:OtherPropertyPlantEquipment2018-04-012019-03-3106845532017-04-012018-03-310684553bus:PrivateLimitedCompanyLtd2018-04-012019-03-310684553bus:FRS1022018-04-012019-03-310684553bus:AuditExemptWithAccountantsReport2018-04-012019-03-310684553bus:SmallCompaniesRegimeForAccounts2018-04-012019-03-310684553bus:FullAccounts2018-04-012019-03-31xbrli:purexbrli:sharesiso4217:GBP