E_J_MASTERS_LIMITED - Accounts


Company Registration No. 00395396 (England and Wales)
E J MASTERS LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2020
PAGES FOR FILING WITH REGISTRAR
E J MASTERS LIMITED
COMPANY INFORMATION
Directors
J M Allen
Mr G A Masters
L Masters
Company number
00395396
Registered office
Masters Yard
Railway Terrace
Kings Langley
Hertfordshire
WD4 8JA
Auditor
Dickinsons
Chartered Accountants
Enterprise House
Beeson's Yard
Bury Lane
Rickmansworth
Herts
WD3 1DS
Bankers address
Natwest Bank Plc
37 Wood Lane End
Hemel Hempstead
Hertforshire
HP2 4RA
E J MASTERS LIMITED
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 10
E J MASTERS LIMITED
BALANCE SHEET
AS AT
30 SEPTEMBER 2020
30 September 2020
- 1 -
2020
2019
Notes
£
£
£
£
Fixed assets
Tangible assets
3
1,414,440
911,484
Investment properties
4
4,430,000
2,650,619
5,844,440
3,562,103
Current assets
Stocks
21,546
28,972
Debtors
5
703,877
798,411
Cash at bank and in hand
758,659
466,450
1,484,082
1,293,833
Creditors: amounts falling due within one year
6
(735,003)
(704,951)
Net current assets
749,079
588,882
Total assets less current liabilities
6,593,519
4,150,985
Creditors: amounts falling due after more than one year
7
(157,412)
(102,260)
Provisions for liabilities
(662,825)
(229,182)
Net assets
5,773,282
3,819,543
Capital and reserves
Called up share capital
10
9,250
9,250
Revaluation reserve
852,434
574,082
Capital redemption reserve
13,055
13,055
Profit and loss reserves
4,898,543
3,223,156
Total equity
5,773,282
3,819,543

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

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on 20 November 2020 and are signed on its behalf by:
Mr G A Masters
Director
Company Registration No. 00395396
E J MASTERS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 SEPTEMBER 2020
- 2 -
Share capital
Revaluation reserve
Capital redemption reserve
Profit and loss reserves
Total
£
£
£
£
£
Balance at 1 October 2018
9,250
574,082
13,055
3,194,686
3,791,073
Year ended 30 September 2019:
Profit and total comprehensive income for the year
-
-
-
148,457
148,457
Dividends
-
-
-
(119,987)
(119,987)
Balance at 30 September 2019
9,250
574,082
13,055
3,223,156
3,819,543
Year ended 30 September 2020:
Profit for the year
-
-
-
1,789,667
1,789,667
Other comprehensive income:
Revaluation of tangible fixed assets
-
350,619
-
-
350,619
Tax relating to other comprehensive income
-
(72,267)
-
-
(72,267)
Total comprehensive income for the year
-
278,352
-
1,789,667
2,068,019
Dividends
-
-
-
(114,280)
(114,280)
Balance at 30 September 2020
9,250
852,434
13,055
4,898,543
5,773,282
E J MASTERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2020
- 3 -
1
Accounting policies
Company information

E J Masters Limited is a private company limited by shares incorporated in England and Wales. The registered office is at Masters Yard, Railway Terrace, Kings Langley, Hertfordshire, WD4 8JA.

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 pound.

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

At 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. The directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Revenue is derived from ordinary activities and stated net of VAT.

 

Revenue is recognised to the extent that it can be measured reliably at the point of successful delivery of goods, and is included at the fair value of the consideration received or receivable.

 

Revenue represents the income generated from the transportation and servicing of goods. Other revenue represents amounts of rental income on an accruals basis for the year.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Freehold property
Not depreciated
Plant and machinery
33% on written down value
Fixtures, fittings and equipment
25% on written down value
Computer equipment
33% on written down value
Motor vehicles
25% on written down value and 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.

E J MASTERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2020
1
Accounting policies (Continued)
- 4 -

Freehold property has not been depreciated which is a departure from the Companies Act 2006 and FRS 102 which requires all tangible assets to be depreciated. Freehold land and buildings have not been depreciated on the basis that any depreciation would be immaterial and reduce the carrying value to a level lower than its realisable amount.

1.5
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

1.6
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). 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.

 

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.

E J MASTERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2020
1
Accounting policies (Continued)
- 5 -
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.

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, 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 receipts discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.10
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.

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.

E J MASTERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2020
1
Accounting policies (Continued)
- 6 -
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

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

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.

E J MASTERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2020
- 7 -
2
Employees

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

2020
2019
Number
Number
Total
43
45
3
Tangible fixed assets
Land and buildings
Plant and machinery
Total
£
£
£
Cost
At 1 October 2019
649,381
1,129,052
1,778,433
Additions in the year
-
293,903
293,903
Disposals in the year
-
(287,640)
(287,640)
Revaluation
350,619
-
350,619
At 30 September 2020
1,000,000
1,135,315
2,135,315
Depreciation and impairment
At 1 October 2019
-
867,027
867,027
Depreciation charged in the year
-
102,991
102,991
Eliminated in respect of disposals
-
(249,143)
(249,143)
At 30 September 2020
-
720,875
720,875
Carrying amount
At 30 September 2020
1,000,000
414,440
1,414,440
At 30 September 2019
649,381
262,103
911,484

The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.

2020
2019
£
£
Motor vehicles
400,454
211,467
400,454
211,467
Depreciation charge for the year in respect of leased assets
91,910
115,320
E J MASTERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2020
- 8 -
4
Investment property
2020
£
Fair value
At 1 October 2019
2,650,619
Revaluations
1,779,381
At 30 September 2020
4,430,000

Investment properties are stated in the accounts at fair value which has been determined by way of a formal valuation conducted by Trend & Thomas Chartered Surveyors on 21 January 2020.

5
Debtors
2020
2019
Amounts falling due within one year:
£
£
Trade debtors
531,038
638,558
Other debtors
172,839
159,853
703,877
798,411
6
Creditors: amounts falling due within one year
2020
2019
£
£
Trade creditors
334,116
425,660
Corporation tax
51,995
31,585
Other taxation and social security
119,576
112,911
Other creditors
229,316
134,795
735,003
704,951
7
Creditors: amounts falling due after more than one year
2020
2019
£
£
Other creditors
157,412
102,260
8
Finance lease obligations
2020
2019
Future minimum lease payments due under finance leases:
£
£
Within one year
107,478
75,273
In two to five years
157,412
102,260
264,890
177,533
E J MASTERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2020
8
Finance lease obligations (Continued)
- 9 -

Finance lease payments represent rentals payable by the company for certain motor vehicles. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 3 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

9
Provisions for liabilities
2020
2019
£
£
Deferred tax liabilities
662,825
229,182
10
Called up share capital
2020
2019
£
£
Ordinary share capital
Issued and fully paid
4,625 Ordinary shares of £1 each
4,625
4,625
Preference share capital
Issued and fully paid
4,625 3% preference shares of £1 each
4,625
4,625

The ordinary shares carry full rights to voting, dividends, entitlement to a capital distribution and entitlement to buy back its shares.

 

The preference shares carry rights to a fixed dividend, which can be waived at the members discretion, and which carry no voting rights.                    

11
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

The senior statutory auditor was Dominic Cader.

The auditor was Dickinsons .
E J MASTERS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2020
- 10 -
12
Operating lease commitments
Lessor

The operating leases represent commercial properties leased to third parties. The leases are negotiated over terms of up to 20 years and rentals are fixed for 5 years. All leases include a provision for five-yearly upward rent reviews according to prevailing market conditions. Included in the disclosures below is a lease renegotiated after the reporting period end date which commenced on 1 October 2018.

At the reporting end date the company had contracted with tenants for the following minimum lease payments:

2020
2019
£
£
Within one year
262,596
262,596
Between two and five years
1,050,384
1,050,384
In over five years
2,382,756
2,645,352
3,695,736
3,958,332
13
Related party transactions

During the year the company paid dividends to the directors amounting to £58,450 (2019: £55,674 ).

 

During the year the company traded with Jumbo Vehicle Hire Limited, a company in which G Masters is a common director. Purchases in the year amounted to £6,390 (2019: £8,835). The balance owed to Jumbo Vehicle Hire Limited as at 30 September 2020 was £3,240 (2019: £234).

14
Non-audit services provided by auditor

In common with many businesses of our size and nature we use our auditor to prepare and submit returns to the tax authorities and assist with the preparation of the financial statements.

2020-09-302019-10-01false20 January 2021CCH SoftwareCCH Accounts Production 2020.310No description of principal activityThis audit opinion is unqualifiedJ M AllenMr G A MastersMr G A Masters003953962019-10-012020-09-3000395396bus:Director12019-10-012020-09-3000395396bus:Director32019-10-012020-09-3000395396bus:Director42019-10-012020-09-3000395396bus:Director22019-10-012020-09-3000395396bus:RegisteredOffice2019-10-012020-09-3000395396bus:Agent12019-10-012020-09-30003953962020-09-30003953962019-09-3000395396core:LandBuildings2020-09-3000395396core:OtherPropertyPlantEquipment2020-09-3000395396core:LandBuildings2019-09-3000395396core:OtherPropertyPlantEquipment2019-09-3000395396core:Non-currentFinancialInstruments2020-09-3000395396core:Non-currentFinancialInstruments2019-09-3000395396core:CurrentFinancialInstruments2020-09-3000395396core:CurrentFinancialInstruments2019-09-3000395396core:ShareCapital2020-09-3000395396core:ShareCapital2019-09-3000395396core:RevaluationReserve2020-09-3000395396core:RevaluationReserve2019-09-3000395396core:CapitalRedemptionReserve2020-09-3000395396core:CapitalRedemptionReserve2019-09-3000395396core:RetainedEarningsAccumulatedLosses2020-09-3000395396core:RetainedEarningsAccumulatedLosses2019-09-3000395396core:ShareCapitalcore:RestatedAmount2018-09-3000395396core:RevaluationReservecore:RestatedAmount2018-09-3000395396core:CapitalRedemptionReservecore:RestatedAmount2018-09-3000395396core:RetainedEarningsAccumulatedLossescore:RestatedAmount2018-09-3000395396core:RestatedAmount2018-09-30003953962018-10-012019-09-3000395396core:RetainedEarningsAccumulatedLosses2018-10-012019-09-3000395396core:RevaluationReserve2019-10-012020-09-3000395396core:LandBuildingscore:OwnedOrFreeholdAssets2019-10-012020-09-3000395396core:PlantMachinery2019-10-012020-09-3000395396core:FurnitureFittings2019-10-012020-09-3000395396core:ComputerEquipment2019-10-012020-09-3000395396core:MotorVehicles2019-10-012020-09-3000395396core:LandBuildings2019-09-3000395396core:OtherPropertyPlantEquipment2019-09-30003953962019-09-3000395396core:OtherPropertyPlantEquipment2019-10-012020-09-3000395396core:LandBuildings2019-10-012020-09-3000395396core:MotorVehicles2020-09-3000395396core:MotorVehicles2019-09-3000395396core:WithinOneYear2020-09-3000395396core:WithinOneYear2019-09-3000395396core:BetweenTwoFiveYears2020-09-3000395396core:BetweenTwoFiveYears2019-09-3000395396core:MoreThanFiveYears2020-09-3000395396core:MoreThanFiveYears2019-09-3000395396bus:PrivateLimitedCompanyLtd2019-10-012020-09-3000395396bus:SmallCompaniesRegimeForAccounts2019-10-012020-09-3000395396bus:FRS1022019-10-012020-09-3000395396bus:Audited2019-10-012020-09-3000395396bus:FullAccounts2019-10-012020-09-30xbrli:purexbrli:sharesiso4217:GBP