Schemelocal_Limited - Accounts


Company Registration No. 02657440 (England and Wales)
Schemelocal Limited
Annual report and unaudited financial statements
For the period ended 31 May 2019
Pages for filing with registrar
SCHEMELOCAL LIMITED
Schemelocal Limited
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 9
SCHEMELOCAL LIMITED
Schemelocal Limited
BALANCE SHEET
AS AT
31 MAY 2019
31 May 2019
- 1 -
2019
2018
Notes
£
£
£
£
Fixed assets
Tangible assets
4
1,826
5,569
Investment properties
5
3,150,000
9,728,150
Investments
6
400,788
1,194,752
3,552,614
10,928,471
Current assets
Debtors
7
93,905
47,279
Cash at bank and in hand
-
55,730
93,905
103,009
Creditors: amounts falling due within one year
8
(112,763)
(86,675)
Net current (liabilities)/assets
(18,858)
16,334
Total assets less current liabilities
3,533,756
10,944,805
Creditors: amounts falling due after more than one year
9
(630,828)
(2,211,709)
Provisions for liabilities
(496,673)
(1,430,297)
Net assets
2,406,255
7,302,799
Capital and reserves
Called up share capital
10
102
102
Profit and loss reserves
2,406,153
7,302,697
Total equity
2,406,255
7,302,799

The director of the company has elected not to include a copy of the profit and loss account within the financial statements.true

For the financial period ended 31 May 2019 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The director acknowledges his 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 period in question in accordance with section 476.

SCHEMELOCAL LIMITED
Schemelocal Limited
BALANCE SHEET (CONTINUED)
AS AT
31 MAY 2019
31 May 2019
- 2 -

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

The financial statements were approved by the board of directors and authorised for issue on 29 April 2020 and are signed on its behalf by:
M J Greig
Director
Company Registration No. 02657440
SCHEMELOCAL LIMITED
Schemelocal Limited
STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD ENDED 31 MAY 2019
- 3 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 November 2017
102
7,199,898
7,200,000
Year ended 31 October 2018:
Profit and total comprehensive income for the year
-
117,799
117,799
Dividends
-
(15,000)
(15,000)
Balance at 31 October 2018
102
7,302,697
7,302,799
Period ended 31 May 2019:
Profit and total comprehensive income for the period
-
8,240
8,240
Dividends
-
(4,904,784)
(4,904,784)
Balance at 31 May 2019
102
2,406,153
2,406,255
SCHEMELOCAL LIMITED
Schemelocal Limited
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 MAY 2019
- 4 -
1
Accounting policies
Company information

Schemelocal Limited is a private company limited by shares incorporated in England and Wales. The registered office is 55 Loudoun Road, St John's Wood, London, NW8 0DL.

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 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
Reporting period

The financial statements for the previous accounting period were prepared for the year to 31 October 2018. The company has since amended its accounting period to 31 May 2019 following a demerger of the company which took place with effect from 24 May 2019. The comparative amounts presented in the financial statement cover a twelve month period and are not entirely comparable with the amounts presented for the current period covering the seven months to 31 May 2019.

1.3
Turnover

Turnover represents amounts receivable for rent.

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:

Fixtures, fittings & equipment
10%-25% 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.

1.5
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. Changes in fair value are 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.

SCHEMELOCAL LIMITED
Schemelocal Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MAY 2019
1
Accounting policies
(Continued)
- 5 -
1.6
Cash and cash equivalents

Cash and cash equivalents 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.

1.7
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.

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. 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.

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.

1.8
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.

1.9
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.

SCHEMELOCAL LIMITED
Schemelocal Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MAY 2019
1
Accounting policies
(Continued)
- 6 -
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.

 

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.

2
Employees

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

3
Taxation
2019
2018
£
£
Current tax
UK corporation tax on profits for the current period
2,575
42,855
Adjustments in respect of prior periods
680
16,148
Total current tax
3,255
59,003
Deferred tax
Origination and reversal of timing differences
-
23,743
Total tax charge
3,255
82,746
SCHEMELOCAL LIMITED
Schemelocal Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MAY 2019
- 7 -
4
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 November 2018
100,806
Disposals
(76,392)
At 31 May 2019
24,414
Depreciation and impairment
At 1 November 2018
95,237
Depreciation charged in the period
540
Eliminated in respect of disposals
(73,189)
At 31 May 2019
22,588
Carrying amount
At 31 May 2019
1,826
At 31 October 2018
5,569
5
Investment property
2019
£
Fair value
At 1 November 2018
9,728,150
Disposals
(6,578,150)
At 31 May 2019
3,150,000

Investment properties which are freehold were valued on an open market basis at 31 May 2019 by the director.

 

On an historical cost basis these would have been included at an original cost of £305,482 (2018: £1,324,187). Such properties are not depreciated.

6
Fixed asset investments
2019
2018
£
£
Investments
400,788
1,194,752
SCHEMELOCAL LIMITED
Schemelocal Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MAY 2019
6
Fixed asset investments
(Continued)
- 8 -
Movements in fixed asset investments
Investments other than loans
£
Cost or valuation
At 1 November 2018
1,194,752
Additions
7,612
Disposals
(801,576)
At 31 May 2019
400,788
Carrying amount
At 31 May 2019
400,788
At 31 October 2018
1,194,752
7
Debtors
2019
2018
Amounts falling due within one year:
£
£
Other debtors
93,905
47,279
8
Creditors: amounts falling due within one year
2019
2018
£
£
Bank loans and overdrafts
19,288
-
Trade creditors
-
5,653
Corporation tax
6,885
59,003
Other creditors
86,590
22,019
112,763
86,675
SCHEMELOCAL LIMITED
Schemelocal Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 MAY 2019
- 9 -
9
Creditors: amounts falling due after more than one year
2019
2018
£
£
Bank loans and overdrafts
630,828
2,091,709
Other creditors
-
120,000
630,828
2,211,709
10
Called up share capital
2019
2018
£
£
Ordinary share capital
Issued and fully paid
102 Ordinary shares of £1 each
102
102
11
Related party transactions

The director of the company is also a director and shareholder of Paramount Lettings Limited. Fees charged by Paramount Lettings Limited to the company during the period amounted to £19,998 (2018: £45,933). The balance payable at the period end date was £nil (2018: £nil).

 

The company had a loan of £120,000 from one of the directors which was fully repaid during the current period. No interest was paid on this loan balance.

 

A demerger of the company took place with effect from 24 May 2019. As part of the demerger, the company has transferred a share of its assets and liabilities to two newly incorporated companies, CD London Property Investments Limited and Loudoun Property Investments Limited by way of dividend. The total dividend paid in the period was £4,904,784.

 

CD London Property Investments Limited, Loudoun Property Investments Limited and Schemelocal Limited are members of Rowark Investments LLP. Schemelocal Limited had initially invested £850,000 in Rowark Investments LLP. Following the demerger, the share of the investment retained by the company is included at a value of £400,788.

12
Parent company

The parent company of Schemelocal Limited is Tannis 2 Limited and its registered office is 55 Loudoun Road, St John's Wood, London, NW8 0DL.

2019-05-312018-11-01false29 April 2020CCH SoftwareCCH Accounts Production 2019.301No description of principal activityR  PathmanM J GreigJ A Rose026574402018-11-012019-05-31026574402019-05-31026574402018-10-3102657440core:OtherPropertyPlantEquipment2019-05-3102657440core:OtherPropertyPlantEquipment2018-10-3102657440core:CurrentFinancialInstruments2019-05-3102657440core:CurrentFinancialInstruments2018-10-3102657440core:Non-currentFinancialInstruments2019-05-3102657440core:Non-currentFinancialInstruments2018-10-3102657440core:ShareCapital2019-05-3102657440core:ShareCapital2018-10-3102657440core:RetainedEarningsAccumulatedLosses2019-05-3102657440core:RetainedEarningsAccumulatedLosses2018-10-3102657440core:ShareCapital2017-10-3102657440core:RetainedEarningsAccumulatedLosses2017-10-31026574402017-10-3102657440bus:Director22018-11-012019-05-3102657440core:RetainedEarningsAccumulatedLosses2017-11-012018-10-31026574402017-11-012018-10-3102657440core:RetainedEarningsAccumulatedLosses2018-11-012019-05-3102657440core:FurnitureFittings2018-11-012019-05-3102657440core:UKTax2018-11-012019-05-3102657440core:UKTax2017-11-012018-10-3102657440core:OtherPropertyPlantEquipment2018-10-3102657440core:OtherPropertyPlantEquipment2018-11-012019-05-31026574402018-10-3102657440core:WithinOneYear2019-05-3102657440core:WithinOneYear2018-10-3102657440bus:PrivateLimitedCompanyLtd2018-11-012019-05-3102657440bus:SmallCompaniesRegimeForAccounts2018-11-012019-05-3102657440bus:FRS1022018-11-012019-05-3102657440bus:AuditExemptWithAccountantsReport2018-11-012019-05-3102657440bus:Director12018-11-012019-05-3102657440bus:Director32018-11-012019-05-3102657440bus:FullAccounts2018-11-012019-05-31xbrli:purexbrli:sharesiso4217:GBP