WETHERBY_ESTATES_LTD - Accounts


Company Registration No. 04270961 (England and Wales)
WETHERBY ESTATES LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2019
WETHERBY ESTATES LTD
COMPANY INFORMATION
Director
R Rehman
Secretary
S Rehman
Company number
04270961
Registered office
Parisian House
145 Cheetham Hill Road
Manchester
M8 8LY
Auditor
Alexander & Co LLP
17 St Ann's Square
Manchester
M2 7PW
WETHERBY ESTATES LTD
CONTENTS
Page
Strategic report
1
Director's report
2
Director's responsibilities statement
3
Independent auditor's report
4 - 6
Profit and loss account
7
Group statement of comprehensive income
8
Group balance sheet
9
Company balance sheet
10
Group statement of changes in equity
11
Company statement of changes in equity
12
Group statement of cash flows
13
Notes to the financial statements
14 - 25
WETHERBY ESTATES LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 31 AUGUST 2019
- 1 -

The director presents the strategic report for the year ended 31 August 2019.

Fair review of the business

Overall, the performance of the group is considered satisfactory, even though the group has not achieved its targeted result due to the unfavourable economic situation and uncontrollable factors; however, the director is pleased with performance of group. We are confident in having identified the root causes of the issues faced this year and continue to make good progress against the remedial plan set out during the year.

 

Property sector growth is satisfactory, but the clothing sector faced the decline in turnover which was a consequence of the economic impact resulting from Brexit uncertainties; despite this, the group’s gross profit has increased. We are working to improve overall customer expectation which should lead to improving the profitability for the future, together with upcoming challenges due to Brexit.

 

Principal risks and uncertainties

The board realises the responsibility for identifying the principle risks which the business faces and for developing appropriate policies to manage those risks. The volatility of Raw materials is a cause of uncertainty in the business for the coming year, the company ensures it constantly monitors trends and reacts accordingly.

 

The group uses various financial instruments which includes invoice finance, overdraft and hedging facilities. These facilities are in placed with the financial institutions to overcome Credit and foreign exchange risk.

 

The Director monitors performance of the group through a number of key performance indicators which includes Revenue, gross profit and profit before tax.

On behalf of the board

R Rehman
Director
11 December 2020
WETHERBY ESTATES LTD
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 AUGUST 2019
- 2 -

The director presents his annual report and financial statements for the year ended 31 August 2019.

Principal activities

The principal activity of the company and group continued to be that of property acquisition and lettings and the wholesale of ladies fashion wear.

Director

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

R Rehman
Results and dividends

The results for the year are set out on page 7.

No ordinary dividends were paid. The director does not recommend payment of a further dividend.

Auditor

Alexander & Co LLP were appointed as auditors during the period under review.

In accordance with the company's articles, a resolution proposing that Alexander & Co LLP be reappointed as auditor of the company will be put at a General Meeting.

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 auditor of the company 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 auditor of the company is aware of that information.

On behalf of the board
R Rehman
Director
11 December 2020
WETHERBY ESTATES LTD
DIRECTOR'S RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 AUGUST 2019
- 3 -

The director is responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the director to prepare financial statements for each financial year. Under that law the director has 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 director must not approve the financial statements unless he is satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the director is required to:

 

  •     select suitable accounting policies and then apply them consistently;

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

  •     state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;

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

 

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

WETHERBY ESTATES LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF WETHERBY ESTATES LTD
- 4 -
Opinion

We have audited the financial statements of Wetherby Estates Ltd (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 August 2019 which comprise the group profit and loss account, the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group 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 the financial statements:

  • give a true and fair view of the state of the group's and the parent company's affairs as at 31 August 2019 and of the group's 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 opinion

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

  • the director has not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the group's or the parent 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 director is 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.

 

We have nothing to report in this regard.

WETHERBY ESTATES LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF WETHERBY ESTATES LTD
- 5 -

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

  •     the information given in the strategic report and the director's r; and

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

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and the director's report.

 

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:

 

  • adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or

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

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

  • we have not received all the information and explanations we require for our audit.

Responsibilities of director

As explained more fully in the director's responsibilities statement, the director is 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 director determines 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 director is responsible for assessing the group's and the parent 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 director either intends to liquidate the group or the parent company or to cease operations, or has 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.

WETHERBY ESTATES LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF WETHERBY ESTATES LTD
- 6 -

Other matters which we are required to address

In the previous accounting period the directors of the company took advantage of the exemption from audit under section 477 of the Companies Act 2006, relating to small companies. Therefore the prior period financial statements were not subject to audit.

 

Our audit work gives us comfort that the opening balances do not contain misstatements that materially affect the current period's financial statements.

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.

Gary Kramrisch (Senior Statutory Auditor)
for and on behalf of Alexander & Co LLP
14 December 2020
Chartered Accountants
Statutory Auditor
17 St Ann's Square
Manchester
M2 7PW
WETHERBY ESTATES LTD
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 AUGUST 2019
- 7 -
2019
2018
Notes
£
£
Turnover
3
13,113,134
14,806,237
Cost of sales
(8,895,096)
(10,897,005)
Gross profit
4,218,038
3,909,232
Administrative expenses
(2,670,827)
(2,405,537)
Operating profit
4
1,547,211
1,503,695
Interest payable and similar expenses
7
(63,029)
(68,654)
Fair value gain on investment properties
8
542,000
1,613,337
Profit before taxation
2,026,182
3,048,378
Tax on profit
9
(406,577)
(587,323)
Profit for the financial year
1,619,605
2,461,055
Profit for the financial year is all attributable to the owners of the parent company.
WETHERBY ESTATES LTD
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 AUGUST 2019
- 8 -
2019
2018
£
£
Profit for the year
1,619,605
2,461,055
Other comprehensive income
-
-
Total comprehensive income for the year
1,619,605
2,461,055
Total comprehensive income for the year is all attributable to the owners of the parent company.
WETHERBY ESTATES LTD
GROUP BALANCE SHEET
AS AT
31 AUGUST 2019
31 August 2019
- 9 -
2019
2018
Notes
£
£
£
£
Fixed assets
Intangible assets
10
18,000
98,698
Tangible assets
11
29,995
38,661
Investment properties
12
12,327,534
11,785,534
12,375,529
11,922,893
Current assets
Stocks
14
321,034
468,675
Debtors
15
1,509,874
846,807
Cash at bank and in hand
1,039,425
502,116
2,870,333
1,817,598
Creditors: amounts falling due within one year
16
(3,820,850)
(3,867,230)
Net current liabilities
(950,517)
(2,049,632)
Total assets less current liabilities
11,425,012
9,873,261
Creditors: amounts falling due after more than one year
17
(870,059)
(1,040,893)
Provisions for liabilities
19
(761,955)
(658,975)
Net assets
9,792,998
8,173,393
Capital and reserves
Called up share capital
21
100
100
Other reserves
3,647,338
3,105,338
Profit and loss reserves
6,145,560
5,067,955
Total equity
9,792,998
8,173,393
The financial statements were approved and signed by the director and authorised for issue on 11 December 2020
11 December 2020
R  Rehman
Director
WETHERBY ESTATES LTD
COMPANY BALANCE SHEET
AS AT 31 AUGUST 2019
31 August 2019
- 10 -
2019
2018
Notes
£
£
£
£
Fixed assets
Tangible assets
11
6,741
9,154
Investment properties
12
12,327,534
11,785,534
Investments
13
100
100
12,334,375
11,794,788
Current assets
Debtors
15
205,156
167,663
Cash at bank and in hand
895,868
219,164
1,101,024
386,827
Creditors: amounts falling due within one year
16
(2,264,558)
(3,159,763)
Net current liabilities
(1,163,534)
(2,772,936)
Total assets less current liabilities
11,170,841
9,021,852
Creditors: amounts falling due after more than one year
17
(870,059)
(1,040,893)
Provisions for liabilities
19
(761,955)
(658,975)
Net assets
9,538,827
7,321,984
Capital and reserves
Called up share capital
21
100
100
Other reserves
3,647,338
3,105,338
Profit and loss reserves
5,891,389
4,216,546
Total equity
9,538,827
7,321,984

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £2,216,843 (2018 - £3,443,080 profit).

The financial statements were approved and signed by the director and authorised for issue on 11 December 2020
11 December 2020
R  Rehman
Director
Company Registration No. 04270961
WETHERBY ESTATES LTD
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 AUGUST 2019
- 11 -
Share capital
Other reserves
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 September 2017
1
1,779,140
3,933,098
5,712,239
Year ended 31 August 2018:
Profit and total comprehensive income for the year
-
-
2,461,055
2,461,055
Issue of share capital
21
99
-
-
99
Transfers
-
1,326,198
(1,326,198)
-
Balance at 31 August 2018
100
3,105,338
5,067,955
8,173,393
Year ended 31 August 2019:
Profit and total comprehensive income for the year
-
-
1,619,605
1,619,605
Transfers
-
542,000
(542,000)
-
Balance at 31 August 2019
100
3,647,338
6,145,560
9,792,998
WETHERBY ESTATES LTD
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 AUGUST 2019
- 12 -
Share capital
Other reserves
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 September 2017
1
1,779,140
2,099,664
3,878,805
Year ended 31 August 2018:
Profit and total comprehensive income for the year
-
-
3,443,080
3,443,080
Issue of share capital
21
99
-
-
99
Transfers
-
1,326,198
(1,326,198)
-
Balance at 31 August 2018
100
3,105,338
4,216,546
7,321,984
Year ended 31 August 2019:
Profit and total comprehensive income for the year
-
-
2,216,843
2,216,843
Transfers
-
542,000
(542,000)
-
Balance at 31 August 2019
100
3,647,338
5,891,389
9,538,827
WETHERBY ESTATES LTD
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 AUGUST 2019
- 13 -
2019
2018
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
23
1,018,035
579,309
Interest paid
(63,029)
(68,654)
Income taxes (paid)/refunded
(325,104)
6,544
Net cash inflow from operating activities
629,902
517,199
Investing activities
Purchase of intangible assets
-
(20,000)
Purchase of tangible fixed assets
(5,023)
(12,005)
Purchase of investment property
-
(436,505)
Purchase of shares of subsidiary
-
(100)
Net cash used in investing activities
(5,023)
(468,610)
Financing activities
Proceeds from issue of shares
-
99
Repayment of borrowings
96,225
123,351
Repayment of bank loans
(183,795)
(187,751)
Net cash used in financing activities
(87,570)
(64,301)
Net increase/(decrease) in cash and cash equivalents
537,309
(15,712)
Cash and cash equivalents at beginning of year
502,116
517,828
Cash and cash equivalents at end of year
1,039,425
502,116
WETHERBY ESTATES LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2019
- 14 -
1
Accounting policies
Company information

Wetherby Estates Ltd (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Parisian House, 145 Cheetham Hill Road, Manchester, M8 8LY.

 

The group consists of Wetherby Estates Ltd and all of its subsidiaries.

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
Basis of consolidation

On 2nd February 2018 Wetherby Estates Ltd acquired the whole of the issued share capital of Parisian (UK) Ltd; the consideration for the shares in Parisian was the issuing of shares in Wetherby. Immediately prior to the acquisition, the two companies had the same ownership. As a result, the combination has been accounted for as a merger, on the basis that the ownership of the combined entity is unchanged.

 

The results and cash flows of the combining entities have been brought in to the financial statements of the combined entity from the beginning of the financial year in which the combination occurred, adjusted so as to achieve uniformity of accounting policies.

 

All inter-group transactions, balances and unrealised gains on transactions between combined entities are eliminated on consolidation

1.3
Going concern

At the time of approving the financial statements, the director has a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.

1.4
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.

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.

1.5
Intangible fixed assets - goodwill

Acquired goodwill is written off in equal annual instalments over its estimated useful economic life of 5 years.

1.6
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.

WETHERBY ESTATES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2019
1
Accounting policies
(Continued)
- 15 -

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:

Patents & licences
10 years
1.7
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 equipment
25% reducing balance
Fixtures and fittings
25% reducing balance
Motor vehicles
25% reducing balance

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.

1.8
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.

1.9
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.

1.10
Impairment of fixed assets

At each reporting period end date, the group 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).

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.

1.11
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.

WETHERBY ESTATES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2019
1
Accounting policies
(Continued)
- 16 -

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.

1.12
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.

1.13
Financial instruments

The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and 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.

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 group 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 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. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price.

1.14
Equity instruments

Equity instruments issued by the group 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 group.

1.15
Taxation

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

WETHERBY ESTATES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2019
1
Accounting policies
(Continued)
- 17 -
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 group’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 if, and only if, there is 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.

1.16
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.

1.17
Retirement benefits

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

1.18
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 are included in the profit and loss account for the period.

2
Judgements and key sources of estimation uncertainty

In the application of the group’s accounting policies, the director is 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.

WETHERBY ESTATES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2019
- 18 -
3
Turnover and other revenue
2019
2018
£
£
Turnover analysed by class of business
Property income
793,481
734,612
Clothing wholesale & retail
12,319,653
14,071,625
13,113,134
14,806,237
2019
2018
£
£
Turnover analysed by geographical market
UK
13,113,134
14,806,237
4
Operating profit
2019
2018
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange gains
(62,625)
(30,498)
Depreciation of owned tangible fixed assets
13,689
12,219
Amortisation of intangible assets
80,698
94,330
Cost of stocks recognised as an expense
8,036,487
9,918,552

Exchange differences recognised in profit or loss during the year, except for those arising on financial instruments measured at fair value through profit or loss, amounted to £62,625 (2018 - £30,498).

5
Auditor's remuneration
2019
2018
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
3,300
-
Audit of the financial statements of the company's subsidiaries
7,000
-
10,300
-
For other services
All other non-audit services
7,359
7,629
WETHERBY ESTATES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2019
- 19 -
6
Employees

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

Group
Company
2019
2018
2019
2018
Number
Number
Number
Number
Management
5
5
-
-
Sales & Administration
10
12
-
-
Quality Assurance & Merchandiser
8
10
-
-
Manufacturing & Distribution
19
21
-
-
42
48
-
-

Their aggregate remuneration comprised:

Group
Company
2019
2018
2019
2018
£
£
£
£
Wages and salaries
843,006
811,100
-
-
Pension costs
8,335
2,085
-
-
851,341
813,185
-
-
7
Interest payable and similar expenses
2019
2018
£
£
Interest on financial liabilities:
Interest on bank overdrafts and loans
61,817
68,140
Other finance costs:
Other interest
1,212
514
Total finance costs
63,029
68,654
8
Fair value gains on Investment properties
2019
2018
£
£
Changes in the fair value of investment properties
542,000
1,613,337
9
Taxation
2019
2018
£
£
Current tax
UK corporation tax on profits for the current period
303,597
300,184
WETHERBY ESTATES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2019
9
Taxation
2019
2018
£
£
(Continued)
- 20 -
Deferred tax
Other adjustments
102,980
287,139
Total tax charge
406,577
587,323

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:

2019
2018
£
£
Profit before taxation
2,026,182
3,048,378
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2018: 19.00%)
384,975
579,192
Tax effect of expenses that are not deductible in determining taxable profit
4,522
16,902
Permanent capital allowances in excess of depreciation
17,080
(8,771)
Taxation charge
406,577
587,323
10
Intangible fixed assets
Group
Goodwill
Patents & licences
Total
£
£
£
Cost
At 1 September 2018 and 31 August 2019
494,361
20,000
514,361
Amortisation and impairment
At 1 September 2018
415,663
-
415,663
Amortisation charged for the year
78,698
2,000
80,698
At 31 August 2019
494,361
2,000
496,361
Carrying amount
At 31 August 2019
-
18,000
18,000
At 31 August 2018
78,698
20,000
98,698
WETHERBY ESTATES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2019
- 21 -
11
Tangible fixed assets
Group
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
Cost
At 1 September 2018
64,945
51,356
17,038
133,339
Additions
-
5,023
-
5,023
At 31 August 2019
64,945
56,379
17,038
138,362
Depreciation and impairment
At 1 September 2018
57,496
21,849
15,333
94,678
Depreciation charged in the year
1,987
11,276
426
13,689
At 31 August 2019
59,483
33,125
15,759
108,367
Carrying amount
At 31 August 2019
5,462
23,254
1,279
29,995
At 31 August 2018
7,449
29,507
1,705
38,661
Company
Plant and equipment
Motor vehicles
Total
£
£
£
Cost
At 1 September 2018 and 31 August 2019
64,945
17,038
81,983
Depreciation and impairment
At 1 September 2018
57,496
15,333
72,829
Depreciation charged in the year
1,987
426
2,413
At 31 August 2019
59,483
15,759
75,242
Carrying amount
At 31 August 2019
5,462
1,279
6,741
At 31 August 2018
7,449
1,705
9,154
12
Investment property
Group
Company
2019
2019
£
£
Fair value
At 1 September 2018
11,785,534
11,785,534
Net gains or losses through fair value adjustments
542,000
542,000
At 31 August 2019
12,327,534
12,327,534
WETHERBY ESTATES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2019
12
Investment property
(Continued)
- 22 -

The investment property is shown at fair value. The director is not a qualified valuer or surveyor, however he has used his considerable experience of the property management sector to value the company's investment properties. The director believes the current market value to be £12,327,534 and this valuation is included within these accounts. The surplus over historic cost has been credited to the income statement and is held in a non distributable reserve.

 

No depreciation is provided in respect of these properties. On an historical cost basis these would have been included at an original cost of £8,032,380 (2018 - £8,032,380).

13
Fixed asset investments
Group
Company
2019
2018
2019
2018
Notes
£
£
£
£
Share in group undertakings
-
-
100
100

Shares in Group undertakings comprise 100% of the issued share capital of Parisian (UK) Limited, a company involved in the wholesale of Ladies Fashionwear. The registered office is at Parisian House, 145 Cheetham Hill Road, Manchester, M8 8LY.

14
Stocks
Group
Company
2019
2018
2019
2018
£
£
£
£
Finished goods and goods for resale
321,034
468,675
-
-
15
Debtors
Group
Company
2019
2018
2019
2018
Amounts falling due within one year:
£
£
£
£
Trade debtors
1,214,527
698,305
194,646
130,196
Corporation tax recoverable
525
526
-
-
Other debtors
180,795
56,802
-
-
Prepayments and accrued income
114,027
91,174
10,510
37,467
1,509,874
846,807
205,156
167,663

Trade debtors of £984,909 (2018 - £568,109) are subject to an invoice discounting facility at the balance sheet date.

WETHERBY ESTATES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2019
- 23 -
16
Creditors: amounts falling due within one year
Group
Company
2019
2018
2019
2018
Notes
£
£
£
£
Bank loans
18
87,935
100,896
87,935
100,896
Other borrowings
18
219,576
123,351
-
-
Trade creditors
1,154,518
508,480
3,553
10,622
Amounts owed to group undertakings
-
100
-
100
Corporation tax payable
334,746
356,254
179,000
230,326
Other taxation and social security
53,028
81,074
17,569
18,793
Other creditors
1,688,018
2,629,534
1,717,382
2,735,535
Accruals and deferred income
283,029
67,541
259,119
63,491
3,820,850
3,867,230
2,264,558
3,159,763

Other borrowings include £219,576 (2018 - £89,237) which relate to an invoice discounting facility which is secured by a fixed and floating charge over certain trade debtors of the group.

17
Creditors: amounts falling due after more than one year
Group
Company
2019
2018
2019
2018
Notes
£
£
£
£
Bank loans and overdrafts
18
870,059
1,040,893
870,059
1,040,893
Amounts included above which fall due after five years are as follows:
Payable by instalments
518,320
536,413
518,320
536,413
18
Loans and overdrafts
Group
Company
2019
2018
2019
2018
£
£
£
£
Bank loans
957,994
1,141,789
957,994
1,141,789
Other loans
219,576
123,351
-
-
1,177,570
1,265,140
957,994
1,141,789
Payable within one year
307,511
224,247
87,935
100,896
Payable after one year
870,059
1,040,893
870,059
1,040,893

The long-term loans are secured by a fixed and floating charge over the assets of the company.

WETHERBY ESTATES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2019
- 24 -
19
Deferred taxation

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

Liabilities
Liabilities
2019
2018
Group & Company
£
£
Revaluations
761,955
658,975
Group
Company
2019
2019
Movements in the year:
£
£
Liability at 1 September 2018
658,975
658,975
Increase in provision
102,980
102,980
Liability at 31 August 2019
761,955
761,955

The deferred tax liability set out above relates to the revaluation of investment properties.

20
Retirement benefit schemes
2019
2018
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
8,335
2,085

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

21
Share capital
Group and company
2019
2018
Ordinary share capital
£
£
Issued and fully paid
100 Ordinary of £1 each
100
100
22
Related party transactions

The group made purchases from Parisian Pakistan, a connected company, in the year of £1,797,811 and had a debtor balance outstanding at the year end of £187,103.

 

At the year end the group owed the director £1,320,139 (2018 - £2,344,895). This loan bears a nil interest rate and is repayable on demand.

WETHERBY ESTATES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2019
- 25 -
23
Cash generated from group operations
2019
2018
£
£
Profit for the year after tax
1,619,605
2,461,055
Adjustments for:
Taxation charged
406,577
587,323
Finance costs
63,029
68,654
Amortisation and impairment of intangible assets
80,698
94,330
Depreciation and impairment of tangible fixed assets
13,689
12,219
Change in fair value of investments
(542,000)
(1,613,337)
Movements in working capital:
Decrease/(increase) in stocks
147,641
(468,675)
(Increase)/decrease in debtors
(663,068)
901,296
Decrease in creditors
(108,136)
(1,463,556)
Cash generated from operations
1,018,035
579,309
2019-08-312018-09-01falseCCH SoftwareCCH Accounts Production 2020.200R RehmanS Rehman042709612018-09-012019-08-3104270961bus:Director12018-09-012019-08-3104270961bus:CompanySecretary12018-09-012019-08-3104270961bus:RegisteredOffice2018-09-012019-08-3104270961bus:Director1bus:Consolidated2018-09-012019-08-3104270961bus:Consolidated2019-08-3104270961bus:Consolidated2018-09-012019-08-31042709612019-08-31042709612018-08-3104270961core:PlantMachinery2019-08-3104270961core:MotorVehicles2019-08-3104270961core:PlantMachinery2018-08-3104270961core:MotorVehicles2018-08-3104270961core:CurrentFinancialInstrumentscore:WithinOneYear2019-08-3104270961core:CurrentFinancialInstrumentscore:WithinOneYear2018-08-3104270961core:Non-currentFinancialInstrumentscore:AfterOneYear2019-08-3104270961core:Non-currentFinancialInstrumentscore:AfterOneYear2018-08-3104270961core:CurrentFinancialInstruments2019-08-3104270961core:CurrentFinancialInstruments2018-08-3104270961core:ShareCapital2019-08-3104270961core:ShareCapital2018-08-3104270961core:OtherMiscellaneousReserve2019-08-3104270961core:OtherMiscellaneousReserve2018-08-31042709612017-09-012018-08-3104270961core:ShareCapital2017-09-012018-08-3104270961core:Goodwill2018-09-012019-08-3104270961core:IntangibleAssetsOtherThanGoodwill2018-09-012019-08-3104270961core:PatentsTrademarksLicencesConcessionsSimilar2018-09-012019-08-3104270961core:PlantMachinery2018-09-012019-08-3104270961core:FurnitureFittings2018-09-012019-08-3104270961core:MotorVehicles2018-09-012019-08-3104270961bus:Consolidated2017-09-012018-08-3104270961core:PlantMachinery2018-08-3104270961core:MotorVehicles2018-08-31042709612018-08-3104270961core:Non-currentFinancialInstruments2019-08-3104270961core:Non-currentFinancialInstruments2018-08-3104270961bus:PrivateLimitedCompanyLtd2018-09-012019-08-3104270961bus:FRS1022018-09-012019-08-3104270961bus:Audited2018-09-012019-08-3104270961bus:ConsolidatedGroupCompanyAccounts2018-09-012019-08-3104270961bus:FullAccounts2018-09-012019-08-31xbrli:purexbrli:sharesiso4217:GBP