CRICKMORE_DEVELOPMENTS_LI - Accounts


CRICKMORE DEVELOPMENTS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2019
PAGES FOR FILING WITH REGISTRAR
Company Registration No. 03682212 (England and Wales)
CRICKMORE DEVELOPMENTS LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 10
Detailed trading and profit and loss account
-
CRICKMORE DEVELOPMENTS LIMITED
BALANCE SHEET
AS AT 31 MARCH 2019
31 March 2019
- 1 -
2019
2018
Notes
£
£
£
£
Fixed assets
Tangible assets
3
178,923
122,342
Current assets
Stocks
1,881,003
1,930,843
Debtors
4
5,113,149
4,248,047
Cash at bank and in hand
172,910
36,164
7,167,062
6,215,054
Creditors: amounts falling due within one year
5
(5,891,579)
(4,978,617)
Net current assets
1,275,483
1,236,437
Total assets less current liabilities
1,454,406
1,358,779
Creditors: amounts falling due after more than one year
6
(2,160)
-
Provisions for liabilities
7
(1,051,684)
(1,004,444)
Net assets
400,562
354,335
Capital and reserves
Called up share capital
10
100
100
Profit and loss reserves
400,462
354,235
Total equity
400,562
354,335

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 member has 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.

CRICKMORE DEVELOPMENTS 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 26 March 2020 and are signed on its behalf by:
C Crickmore
Director
Company Registration No. 03682212
CRICKMORE DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2019
- 3 -
1
Accounting policies
Company information

Crickmore Developments Limited is a private company limited by shares incorporated in England and Wales. The registered office is 166 College Road, Harrow, Middlesex, HA1 1RA.

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. 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 goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts.

 

In respect of long-term contracts and contracts for on-going services, turnover represents the value of work done in the year, including estimates of amounts not invoiced. Turnover in respect of long-tem contracts and contacts for on-going services is recognised by reference to the stage of completion.

Rental income is recognised at the fair value of the consideration receivable.

1.3
Tangible fixed assets

Tangible fixed assets are measured at cost, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:

Plant and machinery
15% reducing balance
Fixtures, fittings & equipment
15% reducing balance
Motor vehicles
25% reducing balance

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
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks consists of unsold properties held for development and unsold motor vehicles as at the balance sheet date.

CRICKMORE DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
1
Accounting policies
(Continued)
- 4 -
1.5
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 measured at transaction price including transaction costs. Financial assets classified as receivable within one year are not amortised.

Basic financial liabilities

Basic financial liabilities, including creditors and bank loans that are classified as debt, are 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 are not amortised.

 

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.

1.6
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.

1.7
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. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled. 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.

CRICKMORE DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
1
Accounting policies
(Continued)
- 5 -
1.8
Retirement benefits

The company provided pension benefits (defined contribution) in respect of a director. Amounts payable are charged to the profit and loss account in the period the contracts are entered into.

 

The company also provides pension benefits for senior employees. Under the terms of the pension contracts entered into with the senior employees, fixed sums are provided for now in order to provide pension benefits to the individuals upon their retirement. The pension contracts allow for an annual increase in respect of indexation over and above the initial contracted amount.

 

The director considers that the pension arrangement most closely reflects the characteristics of a defined contribution scheme as the company's contributions are fixed until the point of retirement at which point any further contributions of annual increases cease. Further information can be found in note 9 to the financial statements.

1.9
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to the profit and loss account so as to produce a constant periodic rate of interest over the term of the lease.

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 3 (2018 - 6).

CRICKMORE DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 6 -
3
Tangible fixed assets
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
Cost
At 1 April 2018
153,624
27,515
48,124
229,263
Additions
-
19,879
63,639
83,518
At 31 March 2019
153,624
47,394
111,763
312,781
Depreciation and impairment
At 1 April 2018
80,055
11,097
15,769
106,921
Depreciation charged in the year
11,035
4,307
11,595
26,937
At 31 March 2019
91,090
15,404
27,364
133,858
Carrying amount
At 31 March 2019
62,534
31,990
84,399
178,923
At 31 March 2018
73,569
16,418
32,355
122,342

The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.

2019
2018
£
£
Plant and machinery
35,789
22,097
Depreciation charge for the year in respect of leased assets
3,690
3,899
4
Debtors
2019
2018
Amounts falling due within one year:
£
£
Trade debtors
180,587
-
Other debtors
4,932,562
4,248,047
5,113,149
4,248,047
CRICKMORE DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 7 -
5
Creditors: amounts falling due within one year
2019
2018
Notes
£
£
Bank loans and overdrafts
-
577,056
Obligations under finance leases
4,319
-
Trade creditors
214,257
1,575
Other taxation and social security
-
38,542
Deferred income
24,000
-
Other creditors
5,649,003
4,359,844
Accruals and deferred income
-
1,600
5,891,579
4,978,617

Bank loans are secured by a fixed and floating charge over the company's assets.

6
Creditors: amounts falling due after more than one year
2019
2018
£
£
Obligations under finance leases
2,160
-
7
Provisions for liabilities
2019
2018
£
£
Retirement benefits
9
1,027,419
982,260
Deferred tax liabilities
8
24,265
22,184
1,051,684
1,004,444

The company has entered into agreements and is contractually obliged to expend fixed sums in the future to provide retirement benefits to senior employees under the terms of their pension agreements.

Movements on provisions apart from retirement benefits and deferred tax liabilities:
£
At 1 April 2018
982,260
Additional provisions in the year
45,159
At 31 March 2019
1,027,419
CRICKMORE DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 8 -
8
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2019
2018
Balances:
£
£
Accelerated capital allowances
24,265
22,184
2019
Movements in the year:
£
Liability at 1 April 2018
22,184
Charge to profit or loss
2,081
Liability at 31 March 2019
24,265
9
Retirement benefit schemes
2019
2018
Defined benefit and contribution schemes
£
£
Charge to profit or loss in respect of defined benefit schemes
43,966
481,120
Charge to profit or loss in respect of defined contribution schemes
1,193
1,022

The company provided pension benefits in respect of senior employees. Amounts payable are charged to the profit and loss account in the year the contracts are entered into between the company and the employees. The number of directors to whom benefits are accruing under these pension agreements is 2 (2018: 2).

 

The contributions and potential liabilities of the company in respect of the pension agreements are fixed at least until the date of retirement of the employees.

The directors are of the opinion that the liability as disclosed in the financial statements represents the full and final amount which could be expected, at this stage, to be paid in the future to settle the pension agreement liabilities and it is considered that the characteristics of the pension arrangement most closely reflect those of a defined contribution scheme.

10
Called up share capital
2019
2018
£
£
Ordinary share capital
Issued and fully paid
100 Ordinary shares of £1 each
100
100
CRICKMORE DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 9 -
11
Financial commitments, guarantees and contingent liabilities

The company is party to a cross guarantee and debenture in respect of bank borrowings of companies connected to the director, C Crickmore.

12
Directors' transactions

Included in other creditors is an amount totalling £713,919 (2018: £481,168 owed by the directors) owed to the directors as at the balance sheet date. During the year the company charged interest of £1,260 (2018: £2,469) on the overdrawn balance.

CRICKMORE DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2019
- 10 -
13
Related party transactions

Included in other creditors as at the balance sheet date is an amount of £317,112 (2018: £317,112) owed to Crickmore LLP, a limited liability partnership connected to C Crickmore.

 

During the year the company had the following transactions with companies connected to C Crickmore:

 

 

 

 

Sales /

(Purchases)

£

Due from / (to)

 

£

 

 

 

 

 

JRC Investments Limited

2019

-

 

3,449

 

2018

-

 

3,449

 

 

 

 

 

Crickmore Investments Limited

2019

-

 

3,013

 

2018

-

 

3,013

 

 

 

 

 

Crickmore Holdings Limited

2019

-

 

560,850

 

2018

-

 

560,850

 

 

 

 

 

Crickmore Parks Limited

2019

-

 

(2,179,705)

 

2018

-

 

(2,179,705)

 

 

 

 

 

Anglia Caravan Parks Limited

2019

-

 

(510,275)

 

2018

-

 

(510,775)

 

 

 

 

 

Kings Lynn Mobile Home Park Limited

2019

-

 

390,777

 

2018

-

 

387,750

 

 

 

 

 

Plumtree Mobile Home Park Limited

2019

-

 

(110,701)

 

2018

-

 

(130,434)

 

 

 

 

 

Stable Car Sales Limited

2019

-

 

95,163

 

2018

-

 

95,163

 

 

 

 

 

M and M Trading (Cambridge) Limited

2019

-

 

(620,785)

 

2018

-

 

(630,785)

 

 

 

 

 

Leisure Parks Real Estate Limited

2019

-

 

1,939,505

 

2018

-

 

1,939,505

 

 

 

 

 

Leisure Parks Real Estate (Holdings) Limited

2019

-

 

351,463

 

2018

-

 

351,463

 

 

 

 

 

Leisure Parks Luxury Living Limited

2019

-

 

(674,500)

 

2018

-

 

(224,000)

 

317 Hills Road Limited

 

 

Fenview Court Limited

 

2019

2018

 

2019

2018

 

-

-

 

-

-

 

 

(362,000)

-

 

(3,000)

-

 

2019-03-312018-04-01false26 March 2020CCH SoftwareCCH Accounts Production 2019.301No description of principal activityC CrickmoreJ R CrickmoreR CrickmoreC Crickmore036822122018-04-012019-03-31036822122019-03-31036822122018-03-3103682212core:PlantMachinery2019-03-3103682212core:FurnitureFittings2019-03-3103682212core:MotorVehicles2019-03-3103682212core:PlantMachinery2018-03-3103682212core:FurnitureFittings2018-03-3103682212core:MotorVehicles2018-03-3103682212core:CurrentFinancialInstrumentscore:WithinOneYear2019-03-3103682212core:CurrentFinancialInstrumentscore:WithinOneYear2018-03-3103682212core:CurrentFinancialInstruments2019-03-3103682212core:CurrentFinancialInstruments2018-03-3103682212core:Non-currentFinancialInstruments2019-03-3103682212core:ShareCapital2019-03-3103682212core:ShareCapital2018-03-3103682212core:RetainedEarningsAccumulatedLosses2019-03-3103682212core:RetainedEarningsAccumulatedLosses2018-03-3103682212bus:Director12018-04-012019-03-3103682212core:PlantMachinery2018-04-012019-03-3103682212core:FurnitureFittings2018-04-012019-03-3103682212core:MotorVehicles2018-04-012019-03-3103682212core:PlantMachinery2018-03-3103682212core:FurnitureFittings2018-03-3103682212core:MotorVehicles2018-03-31036822122018-03-3103682212bus:PrivateLimitedCompanyLtd2018-04-012019-03-3103682212bus:SmallCompaniesRegimeForAccounts2018-04-012019-03-3103682212bus:FRS1022018-04-012019-03-3103682212bus:AuditExemptWithAccountantsReport2018-04-012019-03-3103682212bus:Director22018-04-012019-03-3103682212bus:Director32018-04-012019-03-3103682212bus:CompanySecretary12018-04-012019-03-3103682212bus:FullAccounts2018-04-012019-03-31xbrli:purexbrli:sharesiso4217:GBP