Ellisons Estate Agents Limited - Accounts to registrar (filleted) - small 18.2

Ellisons Estate Agents Limited - Accounts to registrar (filleted) - small 18.2


IRIS Accounts Production v19.3.2.199 07533420 director 1.4.18 31.3.19 31.3.19 false true false false false true false iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure075334202018-03-31075334202019-03-31075334202018-04-012019-03-31075334202017-03-31075334202017-04-012018-03-31075334202018-03-3107533420ns15:EnglandWales2018-04-012019-03-3107533420ns14:PoundSterling2018-04-012019-03-3107533420ns10:Director12018-04-012019-03-3107533420ns10:PrivateLimitedCompanyLtd2018-04-012019-03-3107533420ns10:SmallEntities2018-04-012019-03-3107533420ns10:AuditExempt-NoAccountantsReport2018-04-012019-03-3107533420ns10:SmallCompaniesRegimeForDirectorsReport2018-04-012019-03-3107533420ns10:SmallCompaniesRegimeForAccounts2018-04-012019-03-3107533420ns10:FullAccounts2018-04-012019-03-310753342012018-04-012019-03-3107533420ns10:RegisteredOffice2018-04-012019-03-3107533420ns5:CurrentFinancialInstruments2019-03-3107533420ns5:CurrentFinancialInstruments2018-03-3107533420ns5:Non-currentFinancialInstruments2019-03-3107533420ns5:Non-currentFinancialInstruments2018-03-3107533420ns5:ShareCapital2019-03-3107533420ns5:ShareCapital2018-03-3107533420ns5:RetainedEarningsAccumulatedLosses2019-03-3107533420ns5:RetainedEarningsAccumulatedLosses2018-03-3107533420ns5:NetGoodwill2018-04-012019-03-3107533420ns5:IntangibleAssetsOtherThanGoodwill2018-04-012019-03-3107533420ns5:PlantMachinery2018-04-012019-03-3107533420ns5:FurnitureFittings2018-04-012019-03-3107533420ns5:MotorVehicles2018-04-012019-03-3107533420ns5:NetGoodwill2018-03-3107533420ns5:NetGoodwill2019-03-3107533420ns5:NetGoodwill2018-03-3107533420ns5:LandBuildings2018-03-3107533420ns5:PlantMachinery2018-03-3107533420ns5:LandBuildings2018-04-012019-03-3107533420ns5:LandBuildings2019-03-3107533420ns5:PlantMachinery2019-03-3107533420ns5:LandBuildings2018-03-3107533420ns5:PlantMachinery2018-03-3107533420ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2018-03-3107533420ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2018-04-012019-03-3107533420ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2019-03-3107533420ns5:PlantMachineryns5:LeasedAssetsHeldAsLessee2018-03-3107533420ns5:CurrentFinancialInstrumentsns5:WithinOneYear2019-03-3107533420ns5:CurrentFinancialInstrumentsns5:WithinOneYear2018-03-3107533420ns5:CurrentFinancialInstrumentsns5:HirePurchaseContractsns5:WithinOneYear2019-03-3107533420ns5:CurrentFinancialInstrumentsns5:HirePurchaseContractsns5:WithinOneYear2018-03-3107533420ns5:BetweenOneFiveYearsns5:HirePurchaseContracts2019-03-3107533420ns5:BetweenOneFiveYearsns5:HirePurchaseContracts2018-03-3107533420ns5:HirePurchaseContracts2019-03-3107533420ns5:HirePurchaseContracts2018-03-3107533420ns5:WithinOneYear2019-03-3107533420ns5:WithinOneYear2018-03-3107533420ns5:BetweenOneFiveYears2019-03-3107533420ns5:BetweenOneFiveYears2018-03-3107533420ns5:MoreThanFiveYears2019-03-3107533420ns5:MoreThanFiveYears2018-03-3107533420ns5:AllPeriods2019-03-3107533420ns5:AllPeriods2018-03-31


REGISTERED NUMBER: 07533420 (England and Wales)









UNAUDITED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 MARCH 2019

FOR

ELLISONS ESTATE AGENTS LIMITED

ELLISONS ESTATE AGENTS LIMITED (REGISTERED NUMBER: 07533420)

CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2019










Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4


ELLISONS ESTATE AGENTS LIMITED

COMPANY INFORMATION
FOR THE YEAR ENDED 31 MARCH 2019







DIRECTOR: S Purtill





REGISTERED OFFICE: 4th Floor Tuition House
27-37 St George's Road
Wimbledon
London
SW19 4EU





BUSINESS ADDRESS: 13 Queens Road
Wimbledon
London
SW19 8PF





REGISTERED NUMBER: 07533420 (England and Wales)





ACCOUNTANTS: Hartley Fowler LLP
Chartered Accountants
4th Floor Tuition House
27-37 St George's Road
Wimbledon
London
SW19 4EU

ELLISONS ESTATE AGENTS LIMITED (REGISTERED NUMBER: 07533420)

BALANCE SHEET
31 MARCH 2019

2019 2018
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 4 746,666 808,888
Tangible assets 5 58,969 115,980
805,635 924,868

CURRENT ASSETS
Debtors 6 866,524 2,113,730
Cash at bank and in hand 310,276 190,648
1,176,800 2,304,378
CREDITORS
Amounts falling due within one year 7 333,079 1,756,867
NET CURRENT ASSETS 843,721 547,511
TOTAL ASSETS LESS CURRENT LIABILITIES 1,649,356 1,472,379

CREDITORS
Amounts falling due after more than one year 8 - 30,433
NET ASSETS 1,649,356 1,441,946

CAPITAL AND RESERVES
Called up share capital 100 100
Retained earnings 1,649,256 1,441,846
SHAREHOLDERS' FUNDS 1,649,356 1,441,946

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 March 2019.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 March 2019 in accordance with Section 476 of the Companies Act 2006.

The director acknowledges his responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006
and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each
financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395
and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as
applicable to the company.

ELLISONS ESTATE AGENTS LIMITED (REGISTERED NUMBER: 07533420)

BALANCE SHEET - continued
31 MARCH 2019


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

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the director on 23 December 2019 and were signed by:





S Purtill - Director


ELLISONS ESTATE AGENTS LIMITED (REGISTERED NUMBER: 07533420)

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2019


1. STATUTORY INFORMATION

Ellisons Estate Agents Limited is a private company, limited by shares , registered in England and Wales. The company's
registered number and registered office address can be found on the Company Information page.

The presentation currency of the financial statements is the Pound Sterling (£).


2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Turnover
Turnover is measured at fair value of the consideration received or receivable. Turnover is reduced for estimated
customer returns, rebates and other similar allowances.

Goodwill
Goodwill, being the amount paid in connection with the acquisition of a business in 2011, is being amortised evenly over its estimated useful life of twenty years.

Intangible assets
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any
accumulated amortisation and any accumulated impairment losses.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.
Plant and machinery - 25% on cost
Fixtures and fittings - 25% on cost
Motor vehicles - 25% on cost

Land and buildings - over 21 year lease term

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the
extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or
substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet
date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in
which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been
enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

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

ELLISONS ESTATE AGENTS LIMITED (REGISTERED NUMBER: 07533420)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 MARCH 2019


2. ACCOUNTING POLICIES - continued

Hire purchase and leasing commitments
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under
hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are
depreciated over their estimated useful lives or the lease term, whichever is the shorter.

The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the
future payments is treated as a liability.

Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme
are charged to profit or loss in the period to which they relate.

Debtors and creditors receivable / payable within one year
Debtors and creditors with no stated interest rate and receivables or payables within one year are recorded at transaction
price. Any losses arising from impairment are recognised in the profit and loss account in other administrative expenses.

Impairment
Assets not measured at fair value are reviewed for any indication that the asset may be impaired at each balance sheet
date. If such indication exists, the recoverable amount of the asset, or the asset's cash generating unit, is estimated and
compared to the carrying amount. Where the carrying amount exceeds its recoverable amount, an impairment loss is
recognised in profit or loss unless the asset is carried at a revalued amount where the impairment loss is a revaluation
decrease.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 32 (2018 - 31 ) .

4. INTANGIBLE FIXED ASSETS
Goodwill
£   
COST
At 1 April 2018
and 31 March 2019 1,400,000
AMORTISATION
At 1 April 2018 591,112
Charge for year 62,222
At 31 March 2019 653,334
NET BOOK VALUE
At 31 March 2019 746,666
At 31 March 2018 808,888

ELLISONS ESTATE AGENTS LIMITED (REGISTERED NUMBER: 07533420)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 MARCH 2019


5. TANGIBLE FIXED ASSETS
Plant and
Land and machinery
buildings etc Totals
£    £    £   
COST
At 1 April 2018 55,764 284,240 340,004
Disposals - (76,993 ) (76,993 )
At 31 March 2019 55,764 207,247 263,011
DEPRECIATION
At 1 April 2018 5,821 218,203 224,024
Charge for year 2,655 18,993 21,648
Eliminated on disposal - (41,630 ) (41,630 )
At 31 March 2019 8,476 195,566 204,042
NET BOOK VALUE
At 31 March 2019 47,288 11,681 58,969
At 31 March 2018 49,943 66,037 115,980

Fixed assets, included in the above, which are held under hire purchase contracts are as follows:

Plant and
machinery
etc
£   
COST
At 1 April 2018 111,527
Disposals (76,993 )
At 31 March 2019 34,534
DEPRECIATION
At 1 April 2018 71,070
Charge for year 5,094
Eliminated on disposal (41,630 )
At 31 March 2019 34,534
NET BOOK VALUE
At 31 March 2019 -
At 31 March 2018 40,457

ELLISONS ESTATE AGENTS LIMITED (REGISTERED NUMBER: 07533420)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 MARCH 2019


6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2019 2018
£    £   
Trade debtors 268,375 191,398
Other debtors 598,149 1,922,332
866,524 2,113,730

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2019 2018
£    £   
Hire purchase contracts (see note 9) - 9,553
Trade creditors 40,705 45,794
Taxation and social security 225,419 183,607
Other creditors 66,955 1,517,913
333,079 1,756,867

8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2019 2018
£    £   
Hire purchase contracts (see note 9) - 30,433

9. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Hire purchase contracts
2019 2018
£    £   
Net obligations repayable:
Within one year - 9,553
Between one and five years - 30,433
- 39,986

Non-cancellable operating
leases
2019 2018
£    £   
Within one year 129,500 129,500
Between one and five years 322,250 393,250
In more than five years 423,875 482,375
875,625 1,005,125

10. DIRECTOR'S ADVANCES, CREDITS AND GUARANTEES

As at the balance sheet date the company was owed £538,046 (2018: £449,579) by S A Purtill in respect of his director's
loan account. The amount is unsecured, has no fixed repayment terms and bears interest.