Ash Addlewell Limited - Period Ending 2019-02-28

Ash Addlewell Limited - Period Ending 2019-02-28


Ash Addlewell Limited 02947284 false 2018-03-01 2019-02-28 2019-02-28 The principal activity of the company is Sale of cars and light motor vehicles Digita Accounts Production Advanced 6.24.8820.0 Software true 02947284 2018-03-01 2019-02-28 02947284 2019-02-28 02947284 bus:Director1 1 2019-02-28 02947284 core:CapitalRedemptionReserve 2019-02-28 02947284 core:OtherReservesSubtotal 2019-02-28 02947284 core:RetainedEarningsAccumulatedLosses 2019-02-28 02947284 core:ShareCapital 2019-02-28 02947284 core:FinancialAssetsCostLessImpairment core:Non-currentFinancialInstruments 2019-02-28 02947284 core:CurrentFinancialInstruments 2019-02-28 02947284 core:CurrentFinancialInstruments core:WithinOneYear 2019-02-28 02947284 core:Non-currentFinancialInstruments 2019-02-28 02947284 core:Non-currentFinancialInstruments core:AfterOneYear 2019-02-28 02947284 core:FurnitureFittingsToolsEquipment 2019-02-28 02947284 core:LandBuildings 2019-02-28 02947284 core:MotorVehicles 2019-02-28 02947284 core:OtherPropertyPlantEquipment 2019-02-28 02947284 core:OtherRelatedParties 2019-02-28 02947284 bus:SmallEntities 2018-03-01 2019-02-28 02947284 bus:AuditExemptWithAccountantsReport 2018-03-01 2019-02-28 02947284 bus:FullAccounts 2018-03-01 2019-02-28 02947284 bus:SmallCompaniesRegimeForAccounts 2018-03-01 2019-02-28 02947284 bus:RegisteredOffice 2018-03-01 2019-02-28 02947284 bus:Director1 2018-03-01 2019-02-28 02947284 bus:Director1 1 2018-03-01 2019-02-28 02947284 bus:PrivateLimitedCompanyLtd 2018-03-01 2019-02-28 02947284 core:FurnitureFittings 2018-03-01 2019-02-28 02947284 core:FurnitureFittingsToolsEquipment 2018-03-01 2019-02-28 02947284 core:LandBuildings 2018-03-01 2019-02-28 02947284 core:MotorVehicles 2018-03-01 2019-02-28 02947284 core:OtherPropertyPlantEquipment 2018-03-01 2019-02-28 02947284 core:PlantMachinery 2018-03-01 2019-02-28 02947284 core:OtherRelatedParties 2018-03-01 2019-02-28 02947284 core:OtherRelatedParties core:RenderingOrReceivingServices 2018-03-01 2019-02-28 02947284 countries:AllCountries 2018-03-01 2019-02-28 02947284 2018-02-28 02947284 core:FurnitureFittingsToolsEquipment 2018-02-28 02947284 core:LandBuildings 2018-02-28 02947284 core:MotorVehicles 2018-02-28 02947284 core:OtherPropertyPlantEquipment 2018-02-28 02947284 core:OtherRelatedParties 2018-02-28 02947284 2017-03-01 2018-02-28 02947284 2018-02-28 02947284 bus:Director1 1 2018-02-28 02947284 core:CapitalRedemptionReserve 2018-02-28 02947284 core:OtherReservesSubtotal 2018-02-28 02947284 core:RetainedEarningsAccumulatedLosses 2018-02-28 02947284 core:ShareCapital 2018-02-28 02947284 core:FinancialAssetsCostLessImpairment core:Non-currentFinancialInstruments 2018-02-28 02947284 core:CurrentFinancialInstruments 2018-02-28 02947284 core:CurrentFinancialInstruments core:WithinOneYear 2018-02-28 02947284 core:Non-currentFinancialInstruments 2018-02-28 02947284 core:Non-currentFinancialInstruments core:AfterOneYear 2018-02-28 02947284 core:FurnitureFittingsToolsEquipment 2018-02-28 02947284 core:LandBuildings 2018-02-28 02947284 core:MotorVehicles 2018-02-28 02947284 core:OtherPropertyPlantEquipment 2018-02-28 02947284 core:OtherRelatedParties 2018-02-28 02947284 bus:Director1 1 2017-03-01 2018-02-28 02947284 core:OtherRelatedParties 2017-03-01 2018-02-28 02947284 core:OtherRelatedParties core:RenderingOrReceivingServices 2017-03-01 2018-02-28 02947284 core:OtherRelatedParties 2017-02-28 iso4217:GBP xbrli:pure

Registration number: 02947284

Ash Addlewell Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 28 February 2019

 

Ash Addlewell Limited

Contents

Balance Sheet

1 to 2

Notes to the Financial Statements

3 to 10

 

Ash Addlewell Limited

(Registration number: 02947284)
Balance Sheet as at 28 February 2019

Note

2019
£

2018
£

Fixed assets

 

Tangible assets

4

397,132

430,712

Investment properties

5

550,000

784,886

Other financial assets

6

177,000

177,000

 

1,124,132

1,392,598

Current assets

 

Stocks

7

1,572,979

931,827

Debtors

8

451,629

401,464

Cash at bank and in hand

 

-

531

 

2,024,608

1,333,822

Creditors: Amounts falling due within one year

9

(2,394,452)

(2,036,316)

Net current liabilities

 

(369,844)

(702,494)

Total assets less current liabilities

 

754,288

690,104

Creditors: Amounts falling due after more than one year

9

(268,498)

(261,386)

Provisions for liabilities

(20,077)

(16,323)

Net assets

 

465,713

412,395

Capital and reserves

 

Called up share capital

37,500

37,500

Capital redemption reserve

37,500

37,500

Other reserves

54,940

54,940

Profit and loss account

335,773

282,455

Total equity

 

465,713

412,395

 

Ash Addlewell Limited

(Registration number: 02947284)
Balance Sheet as at 28 February 2019

For the financial year ending 28 February 2019 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 3 September 2019
 

.........................................

Mr R R Hazell
Director

 

Ash Addlewell Limited

Notes to the Financial Statements for the Year Ended 28 February 2019

1

General information

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

The address of its registered office is:
Ash House
Addlewell Lane
Yeovil
Somerset
BA20 1RY

These financial statements were authorised for issue by the director on 3 September 2019.

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 that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

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

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 profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income 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 in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

 

Ash Addlewell Limited

Notes to the Financial Statements for the Year Ended 28 February 2019

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

Freehold property

0 - 10% straight line

Plant and machinery

10 - 33% straight line

Motor vehicles

20% straight line

Fixtures and fittings

10 - 33% straight line

Investment properties

Investment properties are carried at fair value, derived from the current market prices for comparable real estate determined annually by internal valuers. The valuers use observable market prices, adjusted if necessary for any difference in the nature, location or condition of the specific asset. Changes in fair value are recognised in profit or loss.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

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. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. 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 receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less provision for obsolete and slow moving stock.

Consignment vehicles, due to the significant risks and responsibilities of ownership passing to the company, are regarded effectively as being under the control of the company and included in stock. The corresponding liability is included as new vehicle funding within trade creditors and is secured directly on these vehicles.

 

Ash Addlewell Limited

Notes to the Financial Statements for the Year Ended 28 February 2019

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 subsequently measured at amortised cost using the effective interest method.

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.

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.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year was 25 (2018 - 25).

 

Ash Addlewell Limited

Notes to the Financial Statements for the Year Ended 28 February 2019

4

Tangible assets

Freehold property
£

Plant and machinery
£

Motor vehicles
 £

Fixture and fittings
£

Total
£

Cost or valuation

At 1 March 2018

338,045

337,104

132,913

114,336

922,398

At 28 February 2019

338,045

337,104

132,913

114,336

922,398

Depreciation

At 1 March 2018

15,420

257,206

125,901

93,159

491,686

Charge for the year

4,662

21,691

1,720

5,507

33,580

At 28 February 2019

20,082

278,897

127,621

98,666

525,266

Carrying amount

At 28 February 2019

317,963

58,207

5,292

15,670

397,132

At 28 February 2018

322,625

79,898

7,012

21,177

430,712

Included within the net book value of land and buildings above is £317,963 (2018 - £322,625) in respect of freehold land and buildings.
 

Tangible fixed assets with a carrying amount of £397,132 (2018 - £430,712) have been pledged as security for bank borrowings.

5

Investment properties

2019
£

At 1 March 2018

784,886

Disposals

(68,000)

Fair value adjustments

(166,886)

At 28 February

550,000

The investment property has been valued at its open market value by the director.

Investment properties with a carrying amount of £550,000 (2018 - £784,886) have been pledged as security for bank borrowings.

 

Ash Addlewell Limited

Notes to the Financial Statements for the Year Ended 28 February 2019

6

Other financial assets (current and non-current)

Unlisted investments
£

Total
£

Non-current financial assets

Cost or valuation

At 1 March 2018

177,000

177,000

At 28 February 2019

177,000

177,000

Carrying amount

At 28 February 2019

177,000

177,000

At 28 February 2018

177,000

177,000

Investments with a carrying amount of £177,000 (2018 - £177,000) have been pledged as security for bank borrowings.

7

Stocks

2019
£

2018
£

Vehicle stock

1,530,397

892,831

Parts stock and work in progress

42,582

38,996

1,572,979

931,827

Vehicle stock includes consigned new vehicle stock of £613,845 (2018 - £336,379)

The carrying amount of stocks pledged as security for liabilities amounted to £959,134 (2018 - £595,448).

8

Debtors

2019
£

2018
£

Trade debtors

261,178

276,952

Other debtors

127,723

110,968

Prepayments and accrued income

62,728

13,544

Total current trade and other debtors

451,629

401,464

The carrying amount of debtors pledged as security for liabilities amounted to £451,629 (2018 - £381,464).

 

Ash Addlewell Limited

Notes to the Financial Statements for the Year Ended 28 February 2019

9

Creditors

Note

2019
£

2018
£

Due within one year

 

Loans and borrowings

10

269,357

184,691

Trade creditors

 

1,600,907

1,085,624

Amounts owed to connected parties

12

384,955

614,660

Taxation and social security

 

57,860

83,974

Other creditors

 

13,087

12,905

Accruals and deferred income

 

68,286

54,462

 

2,394,452

2,036,316

Trade creditors includes an amount of £1,508,552 (2018 - £980,118) which is secured against the vehicles to which it relates.

Note

2019
£

2018
£

Due after one year

 

Loans and borrowings

10

268,498

261,386

Loans and borrowings are secured by way of a fixed charge over property to which they relate, as disclosed in notes 4 and 5.

 

Ash Addlewell Limited

Notes to the Financial Statements for the Year Ended 28 February 2019

10

Loans and borrowings

2019
£

2018
£

Non-current loans and borrowings

Bank loans

268,498

261,386

2019
£

2018
£

Current loans and borrowings

Bank loans

91,832

91,832

Bank overdrafts

177,525

92,859

269,357

184,691

11

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments not included in the balance sheet is £191,747 (2018 - £423,511).

12

Related party transactions

Transactions with directors

2019

At 1 March 2018
£

Advances to director
£

Repayments by director
£

At 28 February 2019
£

Mr R R Hazell

Director's loan account

105,578

121,640

(105,578)

121,640

         
       

 

2018

At 1 March 2017
£

Advances to director
£

Repayments by director
£

At 28 February 2018
£

Mr R R Hazell

Director's loan account

(6,803)

606,618

(494,237)

105,578

         
       

 

Ash Addlewell Limited

Notes to the Financial Statements for the Year Ended 28 February 2019

 

Summary of transactions with other related parties

Other related parties include companies under similar control
 

Income and receivables from related parties

2019

Other related parties
£

Management charges receivable

84,000

2018

Other related parties
£

Management charges receivable

124,000

Loans to related parties

2019

Other related parties
£

At start of period

145,232

Repaid

(52,173)

At end of period

93,059

2018

Other related parties
£

At start of period

86,158

Advanced

130,053

Repaid

(70,979)

At end of period

145,232

Loans from related parties

2019

Other related parties
£

At start of period

614,660

Repaid

(229,705)

At end of period

384,955

2018

Other related parties
£

At start of period

446,699

Advanced

2,311,586

Repaid

(2,143,625)

At end of period

614,660