BPDM Group Ltd - Period Ending 2020-03-31

BPDM Group Ltd - Period Ending 2020-03-31


BPDM Group Ltd 01040484 false 2019-04-01 2020-03-31 2020-03-31 The principal activity of the company is that of a holding and property company Digita Accounts Production Advanced 6.26.9041.0 false true true false true true 01040484 2019-04-01 2020-03-31 01040484 2020-03-31 01040484 core:RetainedEarningsAccumulatedLosses 2020-03-31 01040484 core:RevaluationReserve 2020-03-31 01040484 core:ShareCapital 2020-03-31 01040484 core:FinancialAssetsCostLessImpairment core:Non-currentFinancialInstruments 2020-03-31 01040484 core:FinancialAssetsDesignatedFairValueThroughProfitOrLoss core:Non-currentFinancialInstruments 2020-03-31 01040484 core:CurrentFinancialInstruments 2020-03-31 01040484 core:CurrentFinancialInstruments core:WithinOneYear 2020-03-31 01040484 core:Non-currentFinancialInstruments 2020-03-31 01040484 core:CostValuation 2020-03-31 01040484 core:AllSubsidiaries 2020-03-31 01040484 bus:SmallEntities 2019-04-01 2020-03-31 01040484 bus:AuditExemptWithAccountantsReport 2019-04-01 2020-03-31 01040484 bus:FullAccounts 2019-04-01 2020-03-31 01040484 bus:SmallCompaniesRegimeForAccounts 2019-04-01 2020-03-31 01040484 bus:RegisteredOffice 2019-04-01 2020-03-31 01040484 bus:CompanySecretaryDirector1 2019-04-01 2020-03-31 01040484 bus:Director1 2019-04-01 2020-03-31 01040484 bus:PrivateLimitedCompanyLtd 2019-04-01 2020-03-31 01040484 core:Associate1 2019-04-01 2020-03-31 01040484 core:Associate1 countries:AllCountries 2019-04-01 2020-03-31 01040484 core:RetainedEarningsAccumulatedLosses 2019-04-01 2020-03-31 01040484 core:RevaluationReserve 2019-04-01 2020-03-31 01040484 core:ShareCapital 2019-04-01 2020-03-31 01040484 core:Land 2019-04-01 2020-03-31 01040484 core:LandBuildings 2019-04-01 2020-03-31 01040484 core:MotorVehicles 2019-04-01 2020-03-31 01040484 core:PlantMachinery 2019-04-01 2020-03-31 01040484 core:AllSubsidiaries 2019-04-01 2020-03-31 01040484 core:Subsidiary1 2019-04-01 2020-03-31 01040484 core:Subsidiary1 1 2019-04-01 2020-03-31 01040484 core:Subsidiary1 countries:England 2019-04-01 2020-03-31 01040484 core:Subsidiary2 2019-04-01 2020-03-31 01040484 core:Subsidiary2 1 2019-04-01 2020-03-31 01040484 core:Subsidiary2 countries:England 2019-04-01 2020-03-31 01040484 core:Subsidiary3 2019-04-01 2020-03-31 01040484 core:Subsidiary3 1 2019-04-01 2020-03-31 01040484 core:Subsidiary3 countries:England 2019-04-01 2020-03-31 01040484 core:Subsidiary4 2019-04-01 2020-03-31 01040484 core:Subsidiary4 1 2019-04-01 2020-03-31 01040484 core:Subsidiary4 countries:England 2019-04-01 2020-03-31 01040484 1 2019-04-01 2020-03-31 01040484 countries:England 2019-04-01 2020-03-31 01040484 2019-03-31 01040484 core:RetainedEarningsAccumulatedLosses 2019-03-31 01040484 core:RevaluationReserve 2019-03-31 01040484 core:ShareCapital 2019-03-31 01040484 core:AdditionsToInvestments 2019-03-31 01040484 core:AllSubsidiaries 2019-03-31 01040484 2018-04-01 2019-03-31 01040484 2019-03-31 01040484 core:RetainedEarningsAccumulatedLosses 2019-03-31 01040484 core:RevaluationReserve 2019-03-31 01040484 core:ShareCapital 2019-03-31 01040484 core:FinancialAssetsCostLessImpairment core:Non-currentFinancialInstruments 2019-03-31 01040484 core:FinancialAssetsDesignatedFairValueThroughProfitOrLoss core:Non-currentFinancialInstruments 2019-03-31 01040484 core:CurrentFinancialInstruments 2019-03-31 01040484 core:CurrentFinancialInstruments core:WithinOneYear 2019-03-31 01040484 core:Non-currentFinancialInstruments 2019-03-31 01040484 core:CostValuation 2019-03-31 01040484 core:AllSubsidiaries 2019-03-31 01040484 core:Associate1 2018-04-01 2019-03-31 01040484 core:RetainedEarningsAccumulatedLosses 2018-04-01 2019-03-31 01040484 core:RetainedEarningsAccumulatedLosses core:LandBuildings 2018-04-01 2019-03-31 01040484 core:RevaluationReserve 2018-04-01 2019-03-31 01040484 core:RevaluationReserve core:LandBuildings 2018-04-01 2019-03-31 01040484 core:ShareCapital 2018-04-01 2019-03-31 01040484 core:LandBuildings 2018-04-01 2019-03-31 01040484 core:AllSubsidiaries 2018-04-01 2019-03-31 01040484 core:Subsidiary1 1 2018-04-01 2019-03-31 01040484 core:Subsidiary2 1 2018-04-01 2019-03-31 01040484 core:Subsidiary3 1 2018-04-01 2019-03-31 01040484 core:Subsidiary4 1 2018-04-01 2019-03-31 01040484 2018-03-31 01040484 core:RetainedEarningsAccumulatedLosses 2018-03-31 01040484 core:RevaluationReserve 2018-03-31 01040484 core:ShareCapital 2018-03-31 01040484 core:AllSubsidiaries 2018-03-31 iso4217:GBP xbrli:pure

Registration number: 01040484

BPDM Group Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2020

 

BPDM Group Ltd

Contents

Company Information

1

Balance Sheet

2 to 3

Statement of Changes in Equity

4

Notes to the Financial Statements

5 to 13

 

BPDM Group Ltd

Company Information

Directors

Mr R A Burford

Miss DP Burford

Company secretary

Miss DP Burford

Registered office

Castle House
Castle Hill Avenue
Folkestone
Kent
CT20 2TQ

Accountants

Beresfords
Chartered Certified Accountants
Castle House
Castle Hill Avenue
Folkestone
Kent
CT20 2TQ

 

BPDM Group Ltd

(Registration number: 01040484)
Balance Sheet as at 31 March 2020

Note

2020
£

2019
£

Fixed assets

 

Investments

4

19,817,118

17,517,043

Other financial assets

5

11,583,443

14,810,756

 

31,400,561

32,327,799

Current assets

 

Stocks

7

1,648,191

1,631,115

Debtors

8

99,464

95,828

Cash at bank and in hand

 

1,240,354

1,067,615

 

2,988,009

2,794,558

Creditors: Amounts falling due within one year

9

(19,798)

(18,923)

Net current assets

 

2,968,211

2,775,635

Total assets less current liabilities

 

34,368,772

35,103,434

Provisions for liabilities

(168,399)

(338,506)

Net assets

 

34,200,373

34,764,928

Capital and reserves

 

Called up share capital

100

100

Revaluation reserve

1,194,437

1,958,802

Profit and loss account

33,005,836

32,806,026

Shareholders' funds

 

34,200,373

34,764,928

 

BPDM Group Ltd

(Registration number: 01040484)
Balance Sheet as at 31 March 2020 (continued)

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

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the Board on 8 December 2020 and signed on its behalf by:
 

.........................................
Miss DP Burford
Company secretary and director

   
     
 

BPDM Group Ltd

Statement of Changes in Equity for the Year Ended 31 March 2020

Share capital
£

Revaluation reserve
£

Profit and loss account
£

Total
£

At 1 April 2019

100

1,958,802

32,806,026

34,764,928

Profit for the year

-

-

399,810

399,810

Other comprehensive income

-

(764,365)

-

(764,365)

Total comprehensive income

-

(764,365)

399,810

(364,555)

Dividends

-

-

(200,000)

(200,000)

At 31 March 2020

100

1,194,437

33,005,836

34,200,373

Share capital
£

Revaluation reserve
£

Profit and loss account
£

Total
£

At 1 April 2018

100

1,823,161

32,283,830

34,107,091

Profit for the year

-

-

474,821

474,821

Other comprehensive income

-

135,641

247,375

383,016

Total comprehensive income

-

135,641

722,196

857,837

Dividends

-

-

(200,000)

(200,000)

At 31 March 2019

100

1,958,802

32,806,026

34,764,928

 

BPDM Group Ltd

Notes to the Financial Statements for the Year Ended 31 March 2020

1

General information

The company is a private company limited by share capital, incorporated in England.

The address of its registered office is:
Castle House
Castle Hill Avenue
Folkestone
Kent
CT20 2TQ
United Kingdom

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Exemption from preparing consolidated accounts

The Company, and the group headed by it, qualify as small as set out in section 383 of the Companies Act 2006 and the parent and group are considered eligible for the exemption to prepare consolidated accounts.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

 

BPDM Group Ltd

Notes to the Financial Statements for the Year Ended 31 March 2020 (continued)

2

Accounting policies (continued)

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets is stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Freehold Land

Is not depreciated

Freehold Property

50 years straight line.

Plant and Machinery

3 - 15 years straight line.

Motor Vehicles

25% reducing balance

Investment property

Investment property is carried at fair value, derived from the current market prices for comparable real estate determined annually by external valuers. The valuers use observable market prices, adjusted if necessary for any difference in the nature, location or condition of the specific asset. Changes in fair value are recognised in profit or loss.

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.

Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

 

BPDM Group Ltd

Notes to the Financial Statements for the Year Ended 31 March 2020 (continued)

2

Accounting policies (continued)

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 2 (2019 - 2).

 

BPDM Group Ltd

Notes to the Financial Statements for the Year Ended 31 March 2020 (continued)

4

Investments

2020
£

2019
£

Investments in subsidiaries

19,817,118

17,517,043

Subsidiaries

£

Cost or valuation

At 1 April 2019

17,517,043

Additions

2,300,075

At 31 March 2020

19,817,118

Carrying amount

At 31 March 2020

19,817,118

At 31 March 2019

17,517,043

 

BPDM Group Ltd

Notes to the Financial Statements for the Year Ended 31 March 2020 (continued)

4

Investments (continued)

Details of undertakings

Details of the investments (including principal place of business of unincorporated entities) in which the company holds 20% or more of the nominal value of any class of share capital are as follows:

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

     

2020

2019

Subsidiary undertakings

Shaptor Capital Limited

Castle House
Castle Hill Avenue
Folkestone
Kent
CT20 2TQ

England

Ordinary Shares

100%

100%

Shaptor Contracting Limited

Castle House
Castle Hill Avenue
Folkestone
Kent
CT20 2TQ

England

Ordinary Shares

100%

100%

CG International Group Limited

5 Ducketts Wharf South Street
Bishop's Stortford
Hertfordshire
CM23 3AR

England

Ordinary Shares

51%

51%

Butcher Curnow & Company Limited (held by Shaptor Capital Limited)

Castle House
Castle Hill Avenue
Folkestone
Kent
CT20 2TQ

England

Ordinary Shares

100%

100%

Associates

Mauro Developments LLP (held by Shaptor Capital Limited)

Henwood House
Henwood
Ashford
Kent
TN24 8DH

Partnership share

50%

50%

 

England

     
 

BPDM Group Ltd

Notes to the Financial Statements for the Year Ended 31 March 2020 (continued)

4

Investments (continued)

Subsidiary undertakings

Shaptor Capital Limited

The principal activity of Shaptor Capital Limited is Property development.

Shaptor Contracting Limited

The principal activity of Shaptor Contracting Limited is Building contractors.

CG International Group Limited

The principal activity of CG International Group Limited is Recruitment consultancy.

Butcher Curnow & Company Limited (held by Shaptor Capital Limited)

The principal activity of Butcher Curnow & Company Limited (held by Shaptor Capital Limited) is Property owners.

Associates

Mauro Developments LLP (held by Shaptor Capital Limited)

The principal activity of Mauro Developments LLP (held by Shaptor Capital Limited) is property development.


Other Investments include

Quoted Investments
Terido LLP
FIM Solar Distribution LLP
FIM Forest Fund 1 LP

5

Other financial assets (current and non-current)

2020
£

2019
£

Non-current financial assets

Quoted investments

8,177,695

9,719,901

Unquoted investments

3,405,748

5,090,855

11,583,443

14,810,756

 

BPDM Group Ltd

Notes to the Financial Statements for the Year Ended 31 March 2020 (continued)

6

Related Parties

Directors' remuneration

The directors' remuneration for the year was as follows:

2020
£

2019
£

Remuneration

24,000

24,000

Loans to subsidiary companies

2020

Subsidiary
£

Total
£

At start of period

17,004,278

17,004,278

Advanced

2,300,075

2,300,075

At end of period

19,304,353

19,304,353

2019

Subsidiary
£

Total
£

At start of period

16,992,144

16,992,144

Advanced

12,134

12,134

At end of period

17,004,278

17,004,278

Terms of loans


At 31st March 2020 the total loans outstanding are:

Shaptor Capital Limited £17,954,353 ( 2019 - £16,254,278) - Interest free
Butcher Curnow & Company Limited £600,000 (2019 - £nil) - Interest free
CG International Limited £750,000 (2019 - £750,000) - Interest at 10% per annum

 

7

Stocks

2020
£

2019
£

Other inventories

1,648,191

1,631,115

 

BPDM Group Ltd

Notes to the Financial Statements for the Year Ended 31 March 2020 (continued)

8

Debtors

2020
£

2019
£

Trade debtors

1,003

-

Prepayments

15,929

15,601

Other debtors

82,532

80,227

99,464

95,828

9

Creditors

Creditors: amounts falling due within one year

2020
£

2019
£

Due within one year

Trade creditors

8,672

9,000

Taxation and social security

875

923

Accruals and deferred income

10,251

9,000

19,798

18,923

 

BPDM Group Ltd

Notes to the Financial Statements for the Year Ended 31 March 2020 (continued)

10

Reserves

The changes to each component of equity resulting from items of other comprehensive income for the current year were as follows:

Revaluation reserve
£

Total
£

Surplus/(deficit) on revaluation of other assets

(764,365)

(764,365)

The changes to each component of equity resulting from items of other comprehensive income for the prior year were as follows:

Revaluation reserve
£

Retained earnings
£

Total
£

Surplus/(deficit) on property, plant and equipment revaluation

-

247,375

247,375

Surplus/(deficit) on revaluation of other assets

135,641

-

135,641

135,641

247,375

383,016

11

Dividends

   

2020

 

2019

   

£

 

£

Interim dividend of £2,000 (2019 - £2,000) per ordinary share

 

200,000

 

200,000

         

12

Parent and ultimate parent undertaking

The ultimate controlling party is Mr R A Burford and Miss D P Burford.