FARNDON_FIELDS_FARM_LIMIT - Accounts


Company Registration No. 00782122 (England and Wales)
FARNDON FIELDS FARM LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2020
FARNDON FIELDS FARM LIMITED
COMPANY INFORMATION
Directors
Mr K P Stokes
Mrs H M Stokes
Secretary
Mrs H M Stokes
Company number
00782122
Registered office
Farndon Fields Farm
Farndon Road
Market Harborough
Leicestershire
LE16 9NP
Auditor
Ellacotts LLP
Vantage House
2700 Kettering Parkway
Kettering Venture Park
Kettering
Northamptonshire
NN15 6XR
FARNDON FIELDS FARM LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Independent auditor's report
3 - 5
Profit and loss account
6
Balance sheet
7
Statement of changes in equity
8
Statement of cash flows
9
Notes to the financial statements
10 - 22
FARNDON FIELDS FARM LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2020
- 1 -

The directors present the strategic report for the year ended 31 March 2020.

Fair review of the business

The directors use a number of performance indicators, both financial and non-financial, to evaluate the performance of the company. However, gross profit and net profit are of primary importance in ensuring the successful management of the company.

 

Gross profit for the year increased by 15% and net profit before tax by 40%.

 

At the year end, the directors consider that the company is in a strong financial position.

 

The directors' philosophy continues to be that they offer their customers fresh produce with low food miles. To this end, the company sources, wherever possible, from its own farm, from other local farmers and producers and from quality suppliers in the UK.

Principal risks and uncertainties

The directors consider that the company has potential risks and uncertainties similar to those faced by other companies in the sector, namely the retention of the loyalty of its customers and suppliers. For customers, this is addressed by maintaining a constant focus on quality of product and high service levels. Supply risk is managed by maintaining good business relationships with suppliers.

Financial instruments

The company does not actively use financial instruments as part of its risk management. It is exposed to the usual credit risk and cash flow risk associated with selling on credit and manages this through credit control procedures. The nature of its financial instruments means that they are not subject to price risk or liquidity risk.

 

Future developments

The directors consider that the company's market place will remain competitive for the foreseeable future. However, they believe that with its quality product, high level of service and strong management team, the company is well placed to take advantage of every opportunity going forward.

On behalf of the board

Mrs H M Stokes
Director
24 November 2020
FARNDON FIELDS FARM LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2020
- 2 -

The directors present their annual report and financial statements for the year ended 31 March 2020.

Principal activities

The principal activity of the company continued to be that of farming and farm retailing.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mr K P Stokes
Mrs H M Stokes
Results and dividends

The results for the year are set out on page 6.

Ordinary dividends were paid amounting to £20,000. The directors do not recommend payment of a final dividend.

Statement of directors' responsibilities

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

 

  •     select suitable accounting policies and then apply them consistently;

  •     make judgements and accounting estimates that are reasonable and prudent;

  •     prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

On behalf of the board
Mrs H M Stokes
Director
24 November 2020
FARNDON FIELDS FARM LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF FARNDON FIELDS FARM LIMITED
- 3 -

Qualified opinion

We have audited the financial statements of Farndon Fields Farm Limited (the 'company') for the year ended 31 March 2020 which comprise the profit and loss account, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion, except for the effects of the matter described in the basis for Qualified Opinion paragraph, the financial statements:

  •     give a true and fair view of the state of the company's affairs as at 31 March 2020 and of its profit for the year then ended;

  •     have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

  •     have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for qualified opinion

As a result of the Covid-19 pandemic, the year end counting of physical inventories was not performed and thus we did not observe this process. We were unable to satisfy ourselves by alternative means concerning the inventory quantities held at 31 March 2020, which are included in the balance sheet at £322,577, by using other audit procedures. Consequently we were unable to determine whether any adjustment to this amount was necessary.

 

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our qualified opinion.

Conclusions relating to going concern

We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where:

  • the directors' use of the going concern basis of accounting in the preparation of the financial statements is not appropriate; or

  • the directors have not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the company’s ability to continue to adopt the going concern basis of accounting for a period of at least twelve months from the date when the financial statements are authorised for issue.

Other information

The directors are responsible for the other information. The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

 

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

FARNDON FIELDS FARM LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF FARNDON FIELDS FARM LIMITED
- 4 -

Opinions on other matters prescribed by the Companies Act 2006

Except for the possible effects of the matter described in the basis for qualified opinion section of our report, in our opinion, based on the work undertaken in the course of our audit:

  • the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception

Except for the matter described in the basis for qualified opinion section of our report, in the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and the directors' report.

 

Arising solely from the limitation on the scope of our work relating to inventory, referred to above:

  •     we have not obtained all the information and explanations that we considered necessary for the purpose of our audit; and

  •     we were unable to determine whether adequate accounting records have been kept.

 

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

 

  •     returns adequate for our audit have not been received from branches not visited by us; or

  •     the financial statements are not in agreement with the accounting records and returns; or

  •     certain disclosures of directors' remuneration specified by law are not made.

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

 

In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: http://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.

FARNDON FIELDS FARM LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF FARNDON FIELDS FARM LIMITED
- 5 -

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members, as a body, for our audit work, for this report, or for the opinions we have formed.

David Stevens BA FCA (Senior Statutory Auditor)
for and on behalf of Ellacotts Audit Services Limited
Chartered Accountants and Statutory Auditors
Vantage House
2700 Kettering Parkway
Kettering
Northamptonshire
NN15 6XR
24 November 2020
FARNDON FIELDS FARM LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 MARCH 2020
- 6 -
2020
2019
Notes
£
£
Turnover
5,163,932
4,677,210
Cost of sales
(2,718,377)
(2,543,450)
Gross profit
2,445,555
2,133,760
Administrative expenses
(2,048,609)
(2,043,546)
Other operating income
65,254
246,224
Operating profit
3
462,200
336,438
Interest payable and similar expenses
6
(5,728)
(9,957)
Profit before taxation
456,472
326,481
Tax on profit
7
(77,748)
(73,072)
Profit for the financial year
378,724
253,409

The profit and loss account has been prepared on the basis that all operations are continuing operations.

FARNDON FIELDS FARM LIMITED
BALANCE SHEET
AS AT 31 MARCH 2020
31 March 2020
- 7 -
2020
2019
Notes
£
£
£
£
Fixed assets
Tangible assets
10
4,469,700
4,514,786
Current assets
Stocks
11
322,577
331,583
Debtors
12
49,636
78,827
Cash at bank and in hand
1,127,171
656,245
1,499,384
1,066,655
Creditors: amounts falling due within one year
13
(1,229,697)
(969,547)
Net current assets
269,687
97,108
Total assets less current liabilities
4,739,387
4,611,894
Creditors: amounts falling due after more than one year
14
(636,017)
(848,584)
Provisions for liabilities
17
(215,609)
(234,273)
Net assets
3,887,761
3,529,037
Capital and reserves
Called up share capital
19
7,300
7,300
Capital redemption reserve
2,700
2,700
Profit and loss reserves
3,877,761
3,519,037
Total equity
3,887,761
3,529,037
The financial statements were approved by the board of directors and authorised for issue on 24 November 2020 and are signed on its behalf by:
Mr K P Stokes
Mrs H M Stokes
Director
Director
Company Registration No. 00782122
FARNDON FIELDS FARM LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2020
- 8 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 April 2018
7,300
2,700
3,285,628
3,295,628
Year ended 31 March 2019:
Profit and total comprehensive income for the year
-
-
253,409
253,409
Dividends
8
-
-
(20,000)
(20,000)
Balance at 31 March 2019
7,300
2,700
3,519,037
3,529,037
Year ended 31 March 2020:
Profit and total comprehensive income for the year
-
-
378,724
378,724
Dividends
8
-
-
(20,000)
(20,000)
Balance at 31 March 2020
7,300
2,700
3,877,761
3,887,761
FARNDON FIELDS FARM LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2020
- 9 -
2020
2019
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
21
844,675
596,304
Interest paid
(5,728)
(9,957)
Income taxes paid
(29,543)
(54,253)
Net cash inflow from operating activities
809,403
532,094
Investing activities
Purchase of tangible fixed assets
(130,910)
(355,056)
Net cash used in investing activities
(130,910)
(355,056)
Financing activities
Repayment of bank loans
(187,567)
(183,338)
Dividends paid
(20,000)
(20,000)
Net cash used in financing activities
(207,567)
(203,338)
Net increase/(decrease) in cash and cash equivalents
470,926
(26,300)
Cash and cash equivalents at beginning of year
656,245
682,545
Cash and cash equivalents at end of year
1,127,171
656,245
FARNDON FIELDS FARM LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2020
- 10 -
1
Accounting policies
Company information

Farndon Fields Farm Limited is a private company limited by shares incorporated in England and Wales. The registered office is Farndon Fields Farm, Farndon Road, Market Harborough, Leicestershire, LE16 9NP.

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.

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
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. 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.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

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.

 

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
10 years on a straight-line basis
FARNDON FIELDS FARM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
1
Accounting policies
(Continued)
- 11 -
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:

Freehold land and buildings
2 to 4% on cost
Leasehold improvements
4 to 10% on cost
Plant and equipment
25% reducing balance
Fixtures and fittings
15% reducing balance
Computers
33.33% on cost
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.

1.6
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). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) 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.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.7
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 held for distribution at no or nominal consideration are measured at the lower of replacement cost and cost, adjusted where applicable for any loss of service potential.

FARNDON FIELDS FARM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
1
Accounting policies
(Continued)
- 12 -

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.8
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.

1.9
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 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.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

FARNDON FIELDS FARM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
1
Accounting policies
(Continued)
- 13 -
Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

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.

 

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.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.10
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.

1.11
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

FARNDON FIELDS FARM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
1
Accounting policies
(Continued)
- 14 -
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 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. 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. 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.

1.12
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.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.13
Retirement benefits

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

1.14
Leases

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.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

Government grants and subsidies are recognised where there is reasonable certainty that the company will comply with the conditions attaching to the grants, and that they will be received. Income from grants and subsidies is included in profit and loss account.

FARNDON FIELDS FARM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 15 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Operating profit
2020
2019
Operating profit for the year is stated after charging:
£
£
Auditors' remuneration
6,695
6,500
Depreciation of owned tangible fixed assets
175,996
187,856
Operating lease charges
146,300
148,514
4
Employees

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

2020
2019
Number
Number
Administration
15
15
Sales
58
54
Farm
6
6
Total
79
75

Aggregate remuneration comprised:

2020
2019
£
£
Wages and salaries
1,178,612
1,099,975
Social security costs
83,637
78,327
Pension costs
16,326
110,891
1,278,575
1,289,193
FARNDON FIELDS FARM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 16 -
5
Directors' remuneration
2020
2019
£
£
Remuneration for qualifying services
44,222
27,646
Company pension contributions to defined contribution schemes
351
100,000
44,573
127,646

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2019 - 2).

6
Interest payable and similar expenses
2020
2019
£
£
Interest on bank overdrafts and loans
5,728
9,957
7
Taxation
2020
2019
£
£
Current tax
UK corporation tax on profits for the current period
96,412
29,453
Adjustments in respect of prior periods
-
(13)
Total current tax
96,412
29,440
Deferred tax
Origination and reversal of timing differences
(18,664)
43,632
Total tax charge
77,748
73,072

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2020
2019
£
£
Profit before taxation
456,472
326,481
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2019: 19.00%)
86,730
62,031
Tax effect of expenses that are not deductible in determining taxable profit
(8,982)
11,054
Under/(over) provided in prior years
-
(13)
Taxation charge for the year
77,748
73,072
FARNDON FIELDS FARM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 17 -
8
Dividends
2020
2019
£
£
Interim paid
20,000
20,000
9
Intangible fixed assets
Entitlements
£
Cost
At 1 April 2019 and 31 March 2020
43,450
Amortisation and impairment
At 1 April 2019 and 31 March 2020
43,450
Carrying amount
At 31 March 2020
-
At 31 March 2019
-
FARNDON FIELDS FARM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 18 -
10
Tangible fixed assets
Freehold land and buildings
Leasehold improvements
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
£
Cost
At 1 April 2019
3,654,704
885,077
689,498
1,045,036
99,818
81,902
6,456,035
Additions
-
28,600
36,282
60,344
5,684
-
130,910
At 31 March 2020
3,654,704
913,677
725,780
1,105,380
105,502
81,902
6,586,945
Depreciation and impairment
At 1 April 2019
307,805
403,445
552,302
538,581
79,400
59,716
1,941,249
Depreciation charged in the year
22,024
59,523
39,364
45,533
2,639
6,913
175,996
At 31 March 2020
329,829
462,968
591,666
584,114
82,039
66,629
2,117,245
Carrying amount
At 31 March 2020
3,324,875
450,709
134,114
521,266
23,463
15,273
4,469,700
At 31 March 2019
3,346,899
481,632
137,196
506,455
20,418
22,186
4,514,786

Included within freehold land and buildings is £2,820,931 (2019: £2,820,931) of land that is not depreciated.

FARNDON FIELDS FARM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 19 -
11
Stocks
2020
2019
£
£
Agricultural produce
93,450
98,750
Biological assets
34,465
44,027
Stocks
194,662
188,806
322,577
331,583
12
Debtors
2020
2019
Amounts falling due within one year:
£
£
Trade debtors
20,185
70,408
Other debtors
21,032
-
Prepayments and accrued income
8,419
8,419
49,636
78,827
13
Creditors: amounts falling due within one year
2020
2019
Notes
£
£
Bank loans
15
182,670
182,670
Trade creditors
367,445
308,159
Corporation tax
96,322
29,453
Other taxation and social security
17,231
26,259
Other creditors
514,710
371,366
Accruals and deferred income
51,319
51,640
1,229,697
969,547
14
Creditors: amounts falling due after more than one year
2020
2019
Notes
£
£
Bank loans and overdrafts
15
123,517
311,084
Other creditors
512,500
537,500
636,017
848,584
FARNDON FIELDS FARM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 20 -
15
Loans and overdrafts
2020
2019
£
£
Bank loans
306,187
493,754
Payable within one year
182,670
182,670
Payable after one year
123,517
311,084

The bank loan is secured by a fixed charge over Kites Hall Farm, Old, Northamptonshire.

 

Also disclosed within bank loans is the agricultural mortgage, which is secured over land off Lubenham Road, East Farndon, Market Harborough, Leicestershire.

The 15 year bank loan is repayable monthly until its maturity on 23 November 2021 at an interest rate of 0.875% above the Bank of England base rate.

 

The 10 year agricultural mortgage is repayable monthly until its maturity on 30 September 2021 at an interest rate of 1.850% above the Bank of England base rate.

16
Financial instruments
2020
2019
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
1,147,356
726,653
Carrying amount of financial liabilities
Measured at amortised cost
1,752,161
1,710,779
17
Provisions for liabilities
2020
2019
Notes
£
£
Deferred tax liabilities
18
215,609
234,273
FARNDON FIELDS FARM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 21 -
18
Deferred taxation

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

Liabilities
Liabilities
2020
2019
Balances:
£
£
Accelerated capital allowances
116,239
134,903
Rollover relief in respect of freehold land
99,370
99,370
215,609
234,273
2020
Movements in the year:
£
Liability at 1 April 2019
234,273
Credit to profit or loss
(18,664)
Liability at 31 March 2020
215,609
19
Share capital
2020
2019
£
£
Ordinary share capital
Issued and fully paid
730 Ordinary of £10 each
7,300
7,300
20
Related party transactions
Transactions with related parties

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

Rent paid in respect of land and buildings
Dividends paid
2020
2019
2020
2019
£
£
£
£
Key management personnel
140,000
140,000
20,000
20,000

Key management personnel have pledged personal assets as security for the company's bank loan for Kites Hall Farm. This security is additional to that provided by the company.

FARNDON FIELDS FARM LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
20
Related party transactions
(Continued)
- 22 -
2020
2019
Amounts due to related parties
£
£
Key management personnel
870,105
711,028
21
Cash generated from operations
2020
2019
£
£
Profit for the year after tax
378,724
253,409
Adjustments for:
Taxation charged
77,748
73,072
Finance costs
5,728
9,957
Depreciation and impairment of tangible fixed assets
175,996
187,856
Movements in working capital:
Decrease/(increase) in stocks
9,006
(45,318)
Decrease/(increase) in debtors
29,191
(35,337)
Increase in creditors
168,282
152,665
Cash generated from operations
844,675
596,304
2020-03-312019-04-01falseCCH SoftwareCCH Accounts Production 2020.200Mr K P StokesMrs H M StokesMrs H M Stokes007821222019-04-012020-03-3100782122bus:Director12019-04-012020-03-3100782122bus:CompanySecretaryDirector12019-04-012020-03-3100782122bus:CompanySecretary12019-04-012020-03-3100782122bus:Director22019-04-012020-03-3100782122bus:RegisteredOffice2019-04-012020-03-31007821222020-03-31007821222018-04-012019-03-3100782122core:RetainedEarningsAccumulatedLosses2018-04-012019-03-3100782122core:RetainedEarningsAccumulatedLosses2019-04-012020-03-31007821222019-03-3100782122core:LandBuildingscore:OwnedOrFreeholdAssets2020-03-3100782122core:LeaseholdImprovements2020-03-3100782122core:PlantMachinery2020-03-3100782122core:FurnitureFittings2020-03-3100782122core:ComputerEquipment2020-03-3100782122core:MotorVehicles2020-03-3100782122core:LandBuildingscore:OwnedOrFreeholdAssets2019-03-3100782122core:LeaseholdImprovements2019-03-3100782122core:PlantMachinery2019-03-3100782122core:FurnitureFittings2019-03-3100782122core:ComputerEquipment2019-03-3100782122core:MotorVehicles2019-03-3100782122core:CurrentFinancialInstrumentscore:WithinOneYear2020-03-3100782122core:CurrentFinancialInstrumentscore:WithinOneYear2019-03-3100782122core:Non-currentFinancialInstrumentscore:AfterOneYear2020-03-3100782122core:Non-currentFinancialInstrumentscore:AfterOneYear2019-03-3100782122core:CurrentFinancialInstruments2020-03-3100782122core:CurrentFinancialInstruments2019-03-3100782122core:Non-currentFinancialInstruments2020-03-3100782122core:Non-currentFinancialInstruments2019-03-3100782122core:ShareCapital2020-03-3100782122core:ShareCapital2019-03-3100782122core:CapitalRedemptionReserve2020-03-3100782122core:CapitalRedemptionReserve2019-03-3100782122core:RetainedEarningsAccumulatedLosses2020-03-3100782122core:RetainedEarningsAccumulatedLosses2019-03-3100782122core:ShareCapital2018-03-3100782122core:CapitalRedemptionReservecore:RestatedAmount2018-03-3100782122core:RetainedEarningsAccumulatedLosses2018-03-31007821222018-03-310078212212019-04-012020-03-310078212212018-04-012019-03-31007821222019-03-3100782122core:IntangibleAssetsOtherThanGoodwill2019-04-012020-03-3100782122core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2019-04-012020-03-3100782122core:LandBuildingscore:OwnedOrFreeholdAssets2019-04-012020-03-3100782122core:LeaseholdImprovements2019-04-012020-03-3100782122core:PlantMachinery2019-04-012020-03-3100782122core:FurnitureFittings2019-04-012020-03-3100782122core:ComputerEquipment2019-04-012020-03-3100782122core:MotorVehicles2019-04-012020-03-3100782122core:UKTax2019-04-012020-03-3100782122core:UKTax2018-04-012019-03-3100782122core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2019-03-3100782122core:LandBuildingscore:OwnedOrFreeholdAssets2019-03-3100782122core:LeaseholdImprovements2019-03-3100782122core:PlantMachinery2019-03-3100782122core:FurnitureFittings2019-03-3100782122core:ComputerEquipment2019-03-3100782122core:MotorVehicles2019-03-3100782122core:Non-currentFinancialInstruments12020-03-3100782122core:Non-currentFinancialInstruments12019-03-3100782122bus:PrivateLimitedCompanyLtd2019-04-012020-03-3100782122bus:FRS1022019-04-012020-03-3100782122bus:Audited2019-04-012020-03-3100782122bus:FullAccounts2019-04-012020-03-31xbrli:purexbrli:sharesiso4217:GBP