JUNIOR_ESTATES_LIMITED - Accounts


Company Registration No. SC225882 (Scotland)
JUNIOR ESTATES LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2020
PAGES FOR FILING WITH REGISTRAR
JUNIOR ESTATES LIMITED
COMPANY INFORMATION
Directors
Mr M Heron
Mrs H A Heron
Secretary
Mrs H A Heron
Company number
SC225882
Registered office
15 Gladstone Place
Stirling
FK8 2NN
Accountants
Azets
15 Gladstone Place
Stirling
FK8 2NN
JUNIOR ESTATES LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 7
JUNIOR ESTATES LIMITED
BALANCE SHEET
AS AT
31 MARCH 2020
31 March 2020
- 1 -
2020
2019
Notes
£
£
£
£
Fixed assets
Tangible assets
3
96,661
825
Investment properties
4
3,294,059
3,318,501
3,390,720
3,319,326
Current assets
Debtors
5
201,821
173,516
Creditors: amounts falling due within one year
6
(610,885)
(587,640)
Net current liabilities
(409,064)
(414,124)
Total assets less current liabilities
2,981,656
2,905,202
Creditors: amounts falling due after more than one year
7
(784,999)
(863,332)
Provisions for liabilities
(49,684)
(40,426)
Net assets
2,146,973
2,001,444
Capital and reserves
Called up share capital
1,000
1,000
Profit and loss reserves
10
2,145,973
2,000,444
Total equity
2,146,973
2,001,444

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

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

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The 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.

JUNIOR ESTATES LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2020
31 March 2020
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 21 December 2020 and are signed on its behalf by:
Mr M Heron
Director
Company Registration No. SC225882
JUNIOR ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2020
- 3 -
1
Accounting policies
Company information

Junior Estates Limited is a private company limited by shares incorporated in Scotland. The company's registered number and registered office address can be found on the Company Information page.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention.

1.2
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
Fixtures and fittings
20% on cost

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

1.3
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.

1.4
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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).

1.5
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.

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

JUNIOR ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
1
Accounting policies
(Continued)
- 4 -
1.6
Taxation

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

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

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.

1.7
Leases

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.

2
Employees

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

2020
2019
Number
Number
Total
2
2
JUNIOR ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 5 -
3
Tangible fixed assets
Freehold land and buildings
Fixtures and fittings
Total
£
£
£
Cost
At 1 April 2019
-
57,730
57,730
Additions
96,137
-
96,137
At 31 March 2020
96,137
57,730
153,867
Depreciation and impairment
At 1 April 2019
-
56,905
56,904
Depreciation charged in the year
-
302
302
At 31 March 2020
-
57,206
57,206
Carrying amount
At 31 March 2020
96,137
524
96,661
At 31 March 2019
-
825
825
4
Investment property
2020
£
Fair value
At 1 April 2019
3,318,501
Additions
25,558
Disposals
(50,000)
At 31 March 2020
3,294,059

The properties have been valued at open market value at the year end by the directors

5
Debtors
2020
2019
Amounts falling due within one year:
£
£
Other debtors
201,821
173,516
JUNIOR ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 6 -
6
Creditors: amounts falling due within one year
2020
2019
£
£
Bank loans and overdrafts
115,819
87,472
Corporation tax
30,462
31,303
Other taxation and social security
2,044
6,063
Other creditors
462,560
462,802
610,885
587,640
7
Creditors: amounts falling due after more than one year
2020
2019
£
£
Bank loans and overdrafts
784,999
863,332
8
Loans and overdrafts
2020
2019
£
£
Bank loans
863,332
941,665
Bank overdrafts
37,486
9,139
900,818
950,804
Payable within one year
115,819
87,472
Payable after one year
784,999
863,332

 

The bank overdraft and loan is secured by means of a bond and floating charge over the assets of the company and by a standard security over the company's properties.

9
Security

A standard security with Svenska Handelsbanken AB (publ) has been charged over 2 Henderson Street, Bridge of Allan which is one of the company's properties to secure the liabilities of Cairn Leisure, a partnership in which both Mr M and Mrs H Heron are partners.

JUNIOR ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 7 -
10
Profit and loss reserves
2020
2019
£
£
At the beginning of the year
2,000,444
1,468,615
Profit for the year
145,529
533,829
Dividends declared and paid in the year
-
(2,000)
At the end of the year
2,145,973
2,000,444

Included within profit and loss reserves are non-distributable profits, as set out below:

2020
2019
£
£
Non-distributable profits included above
At the beginning of the year
789,980
417,991
Non distributable profits in the year
216,493
371,999
At the end of the year
1,006,473
789,990
Distributable profits
1,139,500
1,210,454
11
Related party transactions

During the year the directors provided a loan to the company. At the balance sheet date the company owed the directors £1,479 (2019: the directors owed the company £107,920). The loan is unsecured, interest free and repayable on demand.

 

Sniper & Co (Stirling) Ltd

During the year the company provided a loan to Sniper & Co (Stirling). At the balance sheet date Sniper & Co (Stirling) owed the company £203,300 (2019: Nil). The loan is unsecured, interest free and repayable on demand.

 

Titanium Shelf 102 Ltd

During the year Titanium Shelf 102 provided a loan to the company. At the balance sheet date the company owed Titanium Shelf 102 £119,197 (2019: £119,197). The loan is unsecured, interest free and repayable on demand.

 

Avondruie

During the year Avondruie provided a loan to the company. At the balance sheet date the company owed Avondruie £162,498 (2019: £162,498). The loan is unsecured, interest free and repayable on demand.

 

Aviemore Mountain Lodges Ltd

During the year Aviemore Mountain Lodges provided a loan to the company. At the balance sheet date the company owed Aviemore Mountain Lodges £146,956 (2019: £146,956). The loan is unsecured, interest free and repayable on demand.

 

 

2020-03-312019-04-01false22 December 2020CCH SoftwareCCH Accounts Production 2020.310No description of principal activityMr M HeronMr M HeronMrs H A HeronMrs H A HeronSC2258822019-04-012020-03-31SC225882bus:Director12019-04-012020-03-31SC225882bus:CompanySecretaryDirector12019-04-012020-03-31SC225882bus:CompanySecretary12019-04-012020-03-31SC225882bus:Director22019-04-012020-03-31SC225882bus:Director32019-04-012020-03-31SC225882bus:RegisteredOffice2019-04-012020-03-31SC2258822020-03-31SC2258822019-03-31SC225882core:LandBuildingscore:OwnedOrFreeholdAssets2020-03-31SC225882core:FurnitureFittings2020-03-31SC225882core:FurnitureFittings2019-03-31SC225882core:CurrentFinancialInstrumentscore:WithinOneYear2020-03-31SC225882core:CurrentFinancialInstrumentscore:WithinOneYear2019-03-31SC225882core:Non-currentFinancialInstrumentscore:AfterOneYear2020-03-31SC225882core:Non-currentFinancialInstrumentscore:AfterOneYear2019-03-31SC225882core:CurrentFinancialInstruments2020-03-31SC225882core:CurrentFinancialInstruments2019-03-31SC225882core:ShareCapital2020-03-31SC225882core:ShareCapital2019-03-31SC225882core:RetainedEarningsAccumulatedLosses2020-03-31SC225882core:RetainedEarningsAccumulatedLosses2019-03-31SC225882core:RetainedEarningsAccumulatedLosses2019-03-31SC225882core:RetainedEarningsAccumulatedLosses2018-03-31SC225882core:FurnitureFittings2019-04-012020-03-31SC2258822018-04-012019-03-31SC225882core:FurnitureFittings2019-03-31SC2258822019-03-31SC225882core:LandBuildingscore:OwnedOrFreeholdAssets2019-04-012020-03-31SC225882core:WithinOneYear2020-03-31SC225882core:WithinOneYear2019-03-31SC225882core:Non-currentFinancialInstruments2020-03-31SC225882core:Non-currentFinancialInstruments2019-03-31SC225882bus:PrivateLimitedCompanyLtd2019-04-012020-03-31SC225882bus:SmallCompaniesRegimeForAccounts2019-04-012020-03-31SC225882bus:FRS1022019-04-012020-03-31SC225882bus:AuditExemptWithAccountantsReport2019-04-012020-03-31SC225882bus:FullAccounts2019-04-012020-03-31xbrli:purexbrli:sharesiso4217:GBP