WATERFORDS_(ESTATE_AGENTS - Accounts


Company Registration No. 03089973 (England and Wales)
WATERFORDS (ESTATE AGENTS) LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2020
PAGES FOR FILING WITH REGISTRAR
WATERFORDS (ESTATE AGENTS) LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 9
WATERFORDS (ESTATE AGENTS) LIMITED
BALANCE SHEET
AS AT
31 MARCH 2020
31 March 2020
- 1 -
2020
2019
Notes
£
£
£
£
Fixed assets
Tangible assets
5
47,170
48,915
Current assets
Debtors
6
73,554
109,968
Cash at bank and in hand
96,572
6,147
170,126
116,115
Creditors: amounts falling due within one year
7
(287,648)
(246,431)
Net current liabilities
(117,522)
(130,316)
Total assets less current liabilities
(70,352)
(81,401)
Creditors: amounts falling due after more than one year
8
-
(50,452)
Provisions for liabilities
(6,028)
(4,370)
Net liabilities
(76,380)
(136,223)
Capital and reserves
Called up share capital
9
42,144
42,144
Capital redemption reserve
3,647
3,647
Profit and loss reserves
(122,171)
(182,014)
Total equity
(76,380)
(136,223)

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.

WATERFORDS (ESTATE AGENTS) 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 14 January 2021 and are signed on its behalf by:
B P Cox
Director
Company Registration No. 03089973
WATERFORDS (ESTATE AGENTS) LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2020
- 3 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 April 2018
42,144
3,647
(222,149)
(176,358)
Year ended 31 March 2019:
Profit and total comprehensive income for the year
-
-
40,135
40,135
Balance at 31 March 2019
42,144
3,647
(182,014)
(136,223)
Year ended 31 March 2020:
Profit and total comprehensive income for the year
-
-
59,843
59,843
Balance at 31 March 2020
42,144
3,647
(122,171)
(76,380)
WATERFORDS (ESTATE AGENTS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2020
- 4 -
1
Accounting policies
Company information

Waterfords (Estate Agents) Limited is a private company limited by shares incorporated in England and Wales. The registered office and business address is 90 Park Street, Camberley, Surrey, GU15 3NY.

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.

1.2
Turnover

Turnover represents amounts receivable for commission on residential sales and letting management, and other services.

1.3
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:

Land and buildings leasehold property
Varies over the life of the lease
Plant and machinery
33.33% Straight line
Fixtures, fittings & equipment
20% Straight line

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.

1.4
Cash and cash equivalents

Cash at bank and in hand are basic financial assets and include cash in hand, deposits held at call with banks and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.5
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.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are measured at transaction price including transaction costs. Financial assets classified as receivable within one year are not amortised.

WATERFORDS (ESTATE AGENTS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
1
Accounting policies
(Continued)
- 5 -
Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, 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. Trade creditors are recognised at transaction price.

1.6
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs.

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.

1.7
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.

1.8
Retirement benefits

The company operates a defined contribution scheme for the benefit of its employees. Contributions payable are charged to the profit and loss account in the year they are payable.

WATERFORDS (ESTATE AGENTS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
1
Accounting policies
(Continued)
- 6 -
1.9
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.

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

1.10

Client's monies

at 31 March 2020 £10,951 (2019 - £881,691) was held in trust on behalf of their clients and has therefore not been included in these accounts.

1.11

Going concern

The nature of the company's business is such that it is dependent on the residential property market. The directors have prepared projections for the next twelve months and have put in place plans to meet these budgets and drive the company forward.

 

In common with other businesses, the company is affected by the Covid-19 virus and the unprecedented impact it is having on the economy, The directors have considered the effects of Covid- 19, and are satisfied that the company has sufficient liquid cash reserves that would last in excess of twelve months. The company has been able to easily facilitate their employees to home working. Based on their assessment of the various factors, the directors consider it appropriate to adopt the going concern basis in preparing these financial statements.

 

2
Employees

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

2020
2019
Number
Number
Total
41
41
3
Directors' remuneration
2020
2019
£
£
Remuneration paid to directors
202,722
217,396

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

WATERFORDS (ESTATE AGENTS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 7 -
4
Taxation
2020
2019
£
£
Current tax
UK corporation tax on profits for the current period
16,998
1,161
Deferred tax
Origination and reversal of timing differences
1,658
7,757
Adjustment in respect of prior periods
-
(14,931)
Total deferred tax
1,658
(7,174)
Total tax charge/(credit)
18,656
(6,013)
5
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 April 2019
400,140
218,333
618,473
Additions
-
29,524
29,524
Disposals
-
(5,143)
(5,143)
At 31 March 2020
400,140
242,714
642,854
Depreciation and impairment
At 1 April 2019
374,665
194,893
569,558
Depreciation charged in the year
12,765
18,504
31,269
Eliminated in respect of disposals
-
(5,143)
(5,143)
At 31 March 2020
387,430
208,254
595,684
Carrying amount
At 31 March 2020
12,710
34,460
47,170
At 31 March 2019
25,475
23,440
48,915
6
Debtors
2020
2019
Amounts falling due within one year:
£
£
Trade debtors
49,277
84,988
Other debtors
24,277
24,980
73,554
109,968
WATERFORDS (ESTATE AGENTS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 8 -
7
Creditors: amounts falling due within one year
2020
2019
£
£
Bank loans and overdrafts
52,046
30,000
Trade creditors
34,789
47,148
Corporation tax
16,998
1,161
Other taxation and social security
124,883
102,188
Other creditors
58,932
65,934
287,648
246,431

The aggregate amount of creditors for which security has been given amounted to £70,550 (2019 - £122,735).

 

The bank loans and overdrafts are secured by a debenture holding a fixed and floating charge over the assets of the company.

 

The finance leases are secured over the assets concerned.

8
Creditors: amounts falling due after more than one year
2020
2019
£
£
Bank loans and overdrafts
-
31,948
Other creditors
-
18,504
-
50,452

The aggregate amount of creditors for which security has been given amounted to £nil (2019 - £50,452).

 

The bank loans and overdrafts are secured by a debenture holding a fixed and floating charge over the assets of the company.

 

The finance leases are secured over the assets concerned.

WATERFORDS (ESTATE AGENTS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2020
- 9 -
9
Called up share capital
2020
2019
£
£
Ordinary share capital
Issued and not fully paid
41,944 Ordinary 'A' shares of £1 each
41,944
41,944
200 Ordinary 'B' shares of £1 each
200
200
42,144
42,144

The 'B' Ordinary shares rank pari passu with the 'A' Shares except that on cessation of employment with the company, the holders of the 'B' Ordinary shares must return their shares to the company for a consideration not exceeding par value.

10
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2020
2019
£
£
289,848
366,511
11
Directors' transactions

Included within administrative expenses are payments totalling £36,840 (2019 - £30,000) for consultancy services made to a company connected by virtue of a common director and shareholder.

 

Interest free loans have been granted by the company to its directors. At the 31 March 2020 £32 (2019 - £2,713) was owed to the company by the directors. The maximum amount overdrawn in the year was £2,713 (2019 - £2,713).

2020-03-312019-04-01false20 January 2021CCH SoftwareCCH Accounts Production 2020.310No description of principal activityB P CoxB P CoxG M BrookS M C WickesB P Cox030899732019-04-012020-03-31030899732020-03-31030899732019-03-3103089973core:LandBuildings2020-03-3103089973core:OtherPropertyPlantEquipment2020-03-3103089973core:LandBuildings2019-03-3103089973core:OtherPropertyPlantEquipment2019-03-3103089973core:CurrentFinancialInstrumentscore:WithinOneYear2020-03-3103089973core:CurrentFinancialInstrumentscore:WithinOneYear2019-03-3103089973core:CurrentFinancialInstruments2020-03-3103089973core:CurrentFinancialInstruments2019-03-3103089973core:Non-currentFinancialInstruments2019-03-3103089973core:ShareCapital2020-03-3103089973core:ShareCapital2019-03-3103089973core:CapitalRedemptionReserve2020-03-3103089973core:CapitalRedemptionReserve2019-03-3103089973core:RetainedEarningsAccumulatedLosses2020-03-3103089973core:RetainedEarningsAccumulatedLosses2019-03-3103089973core:ShareCapital2018-03-3103089973core:CapitalRedemptionReservecore:RestatedAmount2018-03-3103089973core:RetainedEarningsAccumulatedLosses2018-03-31030899732018-03-3103089973core:ShareCapitalOrdinaryShares2020-03-3103089973core:ShareCapitalOrdinaryShares2019-03-3103089973bus:CompanySecretaryDirector12019-04-012020-03-3103089973core:RetainedEarningsAccumulatedLosses2018-04-012019-03-31030899732018-04-012019-03-3103089973core:RetainedEarningsAccumulatedLosses2019-04-012020-03-3103089973core:LandBuildingscore:LeasedAssetsHeldAsLessee2019-04-012020-03-3103089973core:PlantMachinery2019-04-012020-03-3103089973core:FurnitureFittings2019-04-012020-03-3103089973core:UKTax2019-04-012020-03-3103089973core:UKTax2018-04-012019-03-310308997312018-04-012019-03-3103089973core:LandBuildings2019-03-3103089973core:OtherPropertyPlantEquipment2019-03-31030899732019-03-3103089973core:OtherPropertyPlantEquipment2019-04-012020-03-3103089973core:LandBuildings2019-04-012020-03-3103089973core:WithinOneYear2020-03-3103089973core:WithinOneYear2019-03-3103089973bus:OrdinaryShareClass12020-03-3103089973bus:OrdinaryShareClass22020-03-3103089973bus:OrdinaryShareClass12019-04-012020-03-3103089973bus:OrdinaryShareClass22019-04-012020-03-3103089973bus:PrivateLimitedCompanyLtd2019-04-012020-03-3103089973bus:SmallCompaniesRegimeForAccounts2019-04-012020-03-3103089973bus:FRS1022019-04-012020-03-3103089973bus:AuditExemptWithAccountantsReport2019-04-012020-03-3103089973bus:Director12019-04-012020-03-3103089973bus:Director22019-04-012020-03-3103089973bus:Director32019-04-012020-03-3103089973bus:Director42019-04-012020-03-3103089973bus:CompanySecretary12019-04-012020-03-3103089973bus:FullAccounts2019-04-012020-03-31xbrli:purexbrli:sharesiso4217:GBP