Chilton_Farms_Limited - Accounts


Company Registration No. 01404321 (England and Wales)
Chilton Farms Limited
Unaudited financial statements
for the year ended 31 March 2020
Pages for filing with the Registrar
Chilton Farms Limited
Contents
Page
Statement of financial position
1 - 2
Notes to the financial statements
3 - 12
Chilton Farms Limited
Statement of financial position
As at 31 March 2020
31 March 2020
Page 1
2020
2019
Notes
£
£
£
£
Fixed assets
Intangible assets
3
3,969
-
Tangible assets
4
2,599,197
2,600,951
Investment properties
6
2,274,248
2,253,645
Investments
5
50
50
4,877,464
4,854,646
Current assets
Stocks
8
247,152
246,066
Debtors
7
98,997
109,141
346,149
355,207
Creditors: amounts falling due within one year
9
(491,906)
(597,581)
Net current liabilities
(145,757)
(242,374)
Total assets less current liabilities
4,731,707
4,612,272
Provisions for liabilities
(171,962)
(141,256)
Net assets
4,559,745
4,471,016
Capital and reserves
Called up share capital
10
42,491
42,491
Share premium account
1,903,533
1,903,533
Revaluation reserve
11
990,342
986,028
Profit and loss reserves
1,623,379
1,538,964
Total equity
4,559,745
4,471,016
Chilton Farms Limited
Statement of financial position (continued)
As at 31 March 2020
31 March 2020
Page 2

The director of the company has elected not to include a copy of the income statement within the financial statements.true

For the financial year ended 31 March 2020 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The director acknowledges her 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 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 2 December 2020 and are signed on its behalf by:
Sarah Scrope
Director
Company Registration No. 01404321
Chilton Farms Limited
Notes to the financial statements
For the year ended 31 March 2020
Page 3
1
Accounting policies
Company information

Chilton Farms Limited is a private company limited by shares incorporated in England and Wales. The registered office is Chilton Estate Office, Leverton, Hungerford, Berkshire, RG17 0TA.

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 £1.

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
Turnover

Turnover represents amounts receivable for the sale of harvested crops net of VAT, government grants, fishing income and water sales.

1.3
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.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

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:

Entitlements
33.33% straight line
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.

Chilton Farms Limited
Notes to the financial statements (continued)
For the year ended 31 March 2020
1
Accounting policies (continued)
Page 4

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:

Freehold property and land
2% straight line / nil
Property improvements
5% reducing balance
Plant and machinery
15% reducing balance
Computer equipment
50% straight line

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. Fair value is determined by reference to rental yields. The surplus or deficit on revaluation is recognised in the income statement.

1.6
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.7
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any).

Chilton Farms Limited
Notes to the financial statements (continued)
For the year ended 31 March 2020
1
Accounting policies (continued)
Page 5

Recoverable amount is the higher of fair value less costs to sell and value in use. If the recoverable amount of an asset is estimated to be less than its carrying amount, the carrying amount of the asset is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

1.8
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.

1.9
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.

1.10
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 statement of financial position 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, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. 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.

Chilton Farms Limited
Notes to the financial statements (continued)
For the year ended 31 March 2020
1
Accounting policies (continued)
Page 6
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.

 

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. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.11
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.

1.12
Derivatives

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.

1.13
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 income statement 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.

Chilton Farms Limited
Notes to the financial statements (continued)
For the year ended 31 March 2020
1
Accounting policies (continued)
Page 7
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. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

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 is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Where items recognised in other comprehensive income or equity are chargeable to or deductible for tax purposes, the resulting current or deferred tax expense or income is presented in the same component of comprehensive income or equity as the transaction or other event that resulted in the tax expense or income. 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.

1.14
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

1.15
Retirement benefits

The company operates a defined contribution scheme for the benefit of its employees. Contributions payable are charged to the income statement in the year they are payable.

1.16
Basic Payment Scheme

In any scheme year, the right to the Basic Payment Scheme payment is recognised when there is reasonable assurance that the entity will comply with the entitlement conditions and the Basic Payment Scheme payment will be received.

1.17
Other government grants
The company receives Entry Level Stewardship (ELS) and Higher Level Stewardship (HLS) government grant funding which is recognised during the period in which the related expenses were incurred.
Chilton Farms Limited
Notes to the financial statements (continued)
For the year ended 31 March 2020
Page 8
2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2020
2019
Number
Number
Total
-
0
-
0
3
Intangible fixed assets
Entitlements
£
Cost
At 1 April 2019
-
Additions
3,969
At 31 March 2020
3,969
Amortisation and impairment
At 1 April 2019 and 31 March 2020
-
Carrying amount
At 31 March 2020
3,969
At 31 March 2019
-
Chilton Farms Limited
Notes to the financial statements (continued)
For the year ended 31 March 2020
Page 9
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 April 2019
2,736,399
313,167
3,049,566
Additions
13,853
36,882
50,735
Disposals
(1,050)
(22,563)
(23,613)
At 31 March 2020
2,749,202
327,486
3,076,688
Depreciation and impairment
At 1 April 2019
239,412
209,203
448,615
Depreciation charged in the year
21,915
20,663
42,578
Eliminated in respect of disposals
-
(13,702)
(13,702)
At 31 March 2020
261,327
216,164
477,491
Carrying amount
At 31 March 2020
2,487,875
111,322
2,599,197
At 31 March 2019
2,496,987
103,964
2,600,951
5
Fixed asset investments
2020
2019
£
£
Investments
50
50
Movements in fixed asset investments
Investments other than loans
£
Cost or valuation
At 1 April 2019 & 31 March 2020
50
Carrying amount
At 31 March 2020
50
At 31 March 2019
50
Chilton Farms Limited
Notes to the financial statements (continued)
For the year ended 31 March 2020
Page 10
6
Investment property
2020
£
Fair value
At 1 April 2019
2,253,645
Revaluations
20,603
At 31 March 2020
2,274,248

Investment property comprises Mills Building, Reid Building, Main calf Unit and Potting Sheds. The fair value of the investment property has been arrived at on the basis of a valuation carried out at 31 March 2020 by Sarah Scrope, a director of the company. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

On a historical cost basis these would have been included at an original cost of £1,162,440 (2019: £1,162,440).

7
Debtors
2020
2019
Amounts falling due within one year:
£
£
Trade debtors
14,484
18,757
Other debtors
84,513
90,384
98,997
109,141
8
Stocks
2020
2019
£
£
Crops in store
-
1,056
Arable stores
48,906
21,659
Crops in ground
160,291
187,887
Consumables in store
2,426
1,601
Fish stock
35,529
33,863
247,152
246,066
Chilton Farms Limited
Notes to the financial statements (continued)
For the year ended 31 March 2020
Page 11
9
Creditors: amounts falling due within one year
2020
2019
£
£
Bank loans and overdrafts
276,902
268,826
Trade creditors
48,844
92,971
Corporation tax
19,437
26,068
Other creditors
146,723
209,716
491,906
597,581
10
Called up share capital
2020
2019
£
£
Ordinary share capital
Issued and fully paid
42,491 ordinary shares of £1 each
42,491
42,491
Chilton Farms Limited
Notes to the financial statements (continued)
For the year ended 31 March 2020
Page 12
11
Revaluation reserve

The revaluation reserve includes all fair value gains and losses recognised on investment properties, net of deferred tax.

12
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

The director provided net credits amounting to £252,809 (2019: £217,288) and the company made advances amounting to £267,194 (2019: £250,025) during the year. The unsecured balance owed to the director at the year ended was £66,487 (2019: £80,872). The balance is shown within creditors due within one year.

2020-03-312019-04-01falseCCH SoftwareCCH Accounts Production 2019.301No description of principal activitySarah ScropeAdrian ScropeSarah Scrope014043212019-04-012020-03-31014043212020-03-3101404321core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2020-03-31014043212019-03-3101404321core:LandBuildings2020-03-3101404321core:OtherPropertyPlantEquipment2020-03-3101404321core:LandBuildings2019-03-3101404321core:OtherPropertyPlantEquipment2019-03-3101404321core:CurrentFinancialInstrumentscore:WithinOneYear2020-03-3101404321core:CurrentFinancialInstrumentscore:WithinOneYear2019-03-3101404321core:CurrentFinancialInstruments2020-03-3101404321core:CurrentFinancialInstruments2019-03-3101404321core:ShareCapital2020-03-3101404321core:ShareCapital2019-03-3101404321core:SharePremium2020-03-3101404321core:SharePremium2019-03-3101404321core:RevaluationReserve2020-03-3101404321core:RevaluationReserve2019-03-3101404321core:RetainedEarningsAccumulatedLosses2020-03-3101404321core:RetainedEarningsAccumulatedLosses2019-03-3101404321bus:Director12019-04-012020-03-3101404321core:IntangibleAssetsOtherThanGoodwill2019-04-012020-03-3101404321core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2019-04-012020-03-3101404321core:LandBuildingscore:OwnedOrFreeholdAssets2019-04-012020-03-3101404321core:LandBuildingscore:LongLeaseholdAssets2019-04-012020-03-3101404321core:PlantMachinery2019-04-012020-03-3101404321core:FurnitureFittings2019-04-012020-03-31014043212018-04-012019-03-3101404321core:LandBuildings2019-03-3101404321core:OtherPropertyPlantEquipment2019-03-31014043212019-03-3101404321core:LandBuildings2019-04-012020-03-3101404321core:OtherPropertyPlantEquipment2019-04-012020-03-3101404321core:WithinOneYear2020-03-3101404321core:WithinOneYear2019-03-3101404321bus:PrivateLimitedCompanyLtd2019-04-012020-03-3101404321bus:SmallCompaniesRegimeForAccounts2019-04-012020-03-3101404321bus:FRS1022019-04-012020-03-3101404321bus:AuditExempt-NoAccountantsReport2019-04-012020-03-3101404321bus:Director22019-04-012020-03-3101404321bus:CompanySecretary12019-04-012020-03-3101404321bus:FullAccounts2019-04-012020-03-31xbrli:purexbrli:sharesiso4217:GBP