WORMSLEY_ESTATE_LIMITED - Accounts

Company Registration No. 01843827 (England and Wales)
WORMSLEY ESTATE LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
PAGES FOR FILING WITH REGISTRAR
WORMSLEY ESTATE LIMITED
COMPANY INFORMATION
Directors
Louise Creasey
Lady Victoria Getty
R W R T Stonor
(Appointed 17 December 2019)
Company number
01843827
Registered office
The Estate Office
Stokenchurch
High Wycombe
Buckinghamshire, HP14 3YG
WORMSLEY ESTATE LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2019
31 December 2019
- 1 -
2019
2018
Notes
£
£
£
£
Fixed assets
Intangible assets
3
3,945
4,952
Tangible assets
4
698,854
801,103
702,799
806,055
Current assets
Debtors
5
532,463
461,069
Cash at bank and in hand
111,296
175,383
643,759
636,452
Creditors: amounts falling due within one year
6
(5,379,647)
(5,082,050)
Net current liabilities
(4,735,888)
(4,445,598)
Total assets less current liabilities
(4,033,089)
(3,639,543)
Capital and reserves
Called up share capital
7
4,635,000
4,635,000
Profit and loss reserves
(8,668,089)
(8,274,543)
Total equity
(4,033,089)
(3,639,543)

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 December 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.

The financial statements were approved by the board of directors and authorised for issue on 29 September 2020 and are signed on its behalf by:
Louise Creasey
Director
Company Registration No. 01843827
WORMSLEY ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2019
- 2 -
1
Accounting policies
Company information

Wormsley Estate Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Estate Office, Stokenchurch, High Wycombe, Buckinghamshire, HP14 3YG

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
Going concern

Atruet the time of approving the financial statements, the directors have considered the impact of the COVID-19 pandemic and have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future on the basis of its continuing financial support from its parent company. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
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, settlement discounts and volume rebates.

 

 

1.4
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

Amortisation 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:

Website Development costs
is valued at purchase cost and amortised over 5 years
Sporting rights
is valued at purchase cost and amortised over 20 years
Single farm payment entitlement
is valued at purchase cost and amortised over 5 years
1.5
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:

Plant and machinery
7-25% on cost
Fixtures, fittings & equipment
20-25% on cost
Computer equipment
33% on cost
Motor vehicles
25% on cost
WORMSLEY ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 3 -

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.

1.6
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.
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. Financial assets classified as receivable within one year are not amortised.
Basic financial liabilities
Basic financial liabilities, including creditors, and loans from fellow group companies are initially recognised at transaction price. Financial liabilities classified as payable within one year 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.
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.

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.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.8
Retirement benefits

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

1.9
Leases

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease.

WORMSLEY ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
1
Accounting policies
(Continued)
- 4 -
1.10
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

1.11
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
Employees

The average monthly number of persons employed by the company during the year was 16 (2018 - 14).

2019
2018
Number
Number
Total
16
14
3
Intangible fixed assets
Other
£
Cost
At 1 January 2019 and 31 December 2019
125,098
Amortisation and impairment
At 1 January 2019
120,146
Amortisation charged for the year
1,007
At 31 December 2019
121,153
Carrying amount
At 31 December 2019
3,945
At 31 December 2018
4,952
WORMSLEY ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 5 -
4
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 January 2019
3,532,069
Additions
129,086
Disposals
(41,252)
At 31 December 2019
3,619,903
Depreciation and impairment
At 1 January 2019
2,730,966
Depreciation charged in the year
219,454
Eliminated in respect of disposals
(29,371)
At 31 December 2019
2,921,049
Carrying amount
At 31 December 2019
698,854
At 31 December 2018
801,103
5
Debtors
2019
2018
Amounts falling due within one year:
£
£
Trade debtors
367,444
328,771
Other debtors
165,019
132,298
532,463
461,069
6
Creditors: amounts falling due within one year
2019
2018
£
£
Trade creditors
113,957
264,307
Amounts owed to group undertakings
4,937,402
4,645,332
Corporation tax
18,069
-
Other taxation and social security
47,336
17,772
Other creditors
262,883
154,639
5,379,647
5,082,050
WORMSLEY ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2019
- 6 -
7
Called up share capital
2019
2018
£
£
Ordinary share capital
Issued and fully paid
4,635,000 Ordinary of £1 each
4,635,000
4,635,000
8
Events after the reporting date

Since 31 December 2019, the spread of COVID-19 has severely impacted many local economies around the world. The Company has determined that COVID-19 is a non-adjusting subsequent event. Accordingly, the financial position and results of operations as of and for the year ended 31 December 2019 have not been adjusted to reflect their impact. The duration and impact of the COVID-19 pandemic remains unclear at this time. The Company have been affected due to events not being able to take place in 2020 due to social distancing however it is not possible to reliably estimate the duration and severity of these consequences, as well as their impact on the financial position and results of the Company for future periods.

9
Related party transactions

The following amounts were outstanding at the reporting end date:

During the year Wormsley (Holdings) Limited lent Wormsley Estate Limited £450,000. As at 31 December 2019 Wormsley Estate Limited owed Wormsley (Holdings) Limited loans totalling £4,036,000. These loans are interest free and repayable on demand.

 

As at 31 December 2019 Wormsley Estate Limited owed £901,402 (2018: £1,073,661) to the Trustees of the Wormsley Fund. This amount is interest free and repayable on demand.

10
Parent company

The ultimate parent company is Wormsley (Holdings) Limited, a company registered in England and Wales.

Wormsley (Holdings) Limited is ultimately controlled by the Trustees of the Wormsley Fund.

2019-12-312019-01-01falseCCH SoftwareCCH Accounts Production 2020.200No description of principal activityLouise CreaseyLady Victoria GettyVanni TrevesR W R T Stonor018438272019-01-012019-12-3101843827bus:Director12019-01-012019-12-3101843827bus:Director22019-01-012019-12-3101843827bus:Director52019-01-012019-12-3101843827bus:Director32019-01-012019-12-3101843827bus:Director42019-01-012019-12-31018438272019-12-3101843827core:IntangibleAssetsOtherThanGoodwill2019-12-3101843827core:IntangibleAssetsOtherThanGoodwill2018-12-31018438272018-01-012018-12-31018438272018-12-3101843827core:OtherPropertyPlantEquipment2019-12-3101843827core:OtherPropertyPlantEquipment2018-12-3101843827core:CurrentFinancialInstrumentscore:WithinOneYear2019-12-3101843827core:CurrentFinancialInstrumentscore:WithinOneYear2018-12-3101843827core:CurrentFinancialInstruments2019-12-3101843827core:CurrentFinancialInstruments2018-12-3101843827core:ShareCapital2019-12-3101843827core:ShareCapital2018-12-3101843827core:RetainedEarningsAccumulatedLosses2019-12-3101843827core:RetainedEarningsAccumulatedLosses2018-12-3101843827core:IntangibleAssetsOtherThanGoodwill2019-01-012019-12-3101843827core:PlantMachinery2019-01-012019-12-3101843827core:FurnitureFittings2019-01-012019-12-3101843827core:ComputerEquipment2019-01-012019-12-3101843827core:MotorVehicles2019-01-012019-12-3101843827core:IntangibleAssetsOtherThanGoodwill2018-12-3101843827core:OtherPropertyPlantEquipment2018-12-3101843827core:OtherPropertyPlantEquipment2019-01-012019-12-3101843827core:WithinOneYear2019-12-3101843827core:WithinOneYear2018-12-3101843827bus:PrivateLimitedCompanyLtd2019-01-012019-12-3101843827bus:SmallCompaniesRegimeForAccounts2019-01-012019-12-3101843827bus:FRS1022019-01-012019-12-3101843827bus:AuditExempt-NoAccountantsReport2019-01-012019-12-3101843827bus:FullAccounts2019-01-012019-12-31xbrli:purexbrli:sharesiso4217:GBP