Cecil_Instruments_Limited - Accounts


Company Registration No. 00909536 (England and Wales)
Cecil Instruments Limited
Unaudited financial statements
for the year ended 31 July 2020
Pages for filing with the Registrar
Cecil Instruments Limited
Contents
Page
Statement of financial position
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 11
Cecil Instruments Limited
Statement of financial position
As at 31 July 2020
Page 1
2020
2019
Notes
£
£
£
£
Fixed assets
Tangible assets
3
-
33,949
Investment properties
4
3,750,000
2,500,000
3,750,000
2,533,949
Current assets
Stocks
-
35,150
Debtors
5
121,096
177,998
Cash at bank and in hand
13,750
41,474
134,846
254,622
Creditors: amounts falling due within one year
6
(1,545,895)
(1,613,528)
Net current liabilities
(1,411,049)
(1,358,906)
Total assets less current liabilities
2,338,951
1,175,043
Provisions for liabilities - Deferred Tax
7
(413,629)
(179,821)
Net assets
1,925,322
995,222
Capital and reserves
Called up share capital
8
15,300
15,300
Share premium account
25,200
25,200
Profit and loss reserves
- Investment property fair value reserve
3,287,130
2,059,651
- Other profit & loss reserve
(1,402,308)
(1,104,929)
1,884,822
954,722
Total equity
1,925,322
995,222
Cecil Instruments Limited
Statement of financial position (continued)
As at 31 July 2020
Page 2

The director of the company has elected not to include a copy of the income statement within the financial statements.true

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

The director acknowledges his 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.

The financial statements were approved and signed by the director and authorised for issue on 13 January 2021
Grenville Chamberlain
Director
Company Registration No. 00909536
Cecil Instruments Limited
Statement of changes in equity
For the year ended 31 July 2020
Page 3
Share capital
Share premium account
Revaluation reserve
Profit and loss reserves
Total
£
£
£
£
£
Balance at 1 August 2018
15,300
25,200
2,059,651
(1,065,117)
1,035,034
Year ended 31 July 2019:
Loss and total comprehensive income for the year
-
-
-
(39,812)
(39,812)
Balance at 31 July 2019
15,300
25,200
2,059,651
(1,104,929)
995,222
Year ended 31 July 2020:
Profit and total comprehensive income for the year
-
-
-
930,100
930,100
Transfers
-
-
1,227,479
(1,227,479)
-
Balance at 31 July 2020
15,300
25,200
3,287,130
(1,402,308)
1,925,322
Cecil Instruments Limited
Notes to the financial statements
For the year ended 31 July 2020
Page 4
1
Accounting policies
Company information

Cecil Instruments Limited is a private company limited by shares incorporated in England and Wales. The registered office is Suite C, Unex House, Bourges Boulevard, Peterborough, Cambridgeshire, PE1 1NG.

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, modified to include investment properties at fair value. The principal accounting policies adopted are set out below.

1.2
Going concern

The company is financed through a shareholder loan of £952k, held by the CSC Tarbet Will Trust. The loan is repayable on demand and has been included within current liabilities. The trustees have confirmed that they will not demand repayment for a period of at least 12 months from the date of signing of the accounts. In addition to the loan there is an unpaid balance of accrued interest of £517k (2019: £478k) which is included in current liabilities. Accordingly the financial statements have been prepared on a going concern basis.true

1.3
Turnover
Turnover represents amounts receivable for goods and services net of VAT and trade discounts. Revenue arising from sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer, this is in accordance with the contract and delivery conditions. Revenue from services is recognised at the point at which the service is performed.

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.

Revenue from service contracts is recognised on a straight line basis over the period of the contract.

 

Rental turnover represents rental receipts and recharges excluding VAT. Rental turnover is recognised on an accruals basis over the term of the lease.

Cecil Instruments Limited
Notes to the financial statements (continued)
For the year ended 31 July 2020
1
Accounting policies (continued)
Page 5
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 land and buildings
2% straight line
Plant and machinery
10% 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.

1.5
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.

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.

Cecil Instruments Limited
Notes to the financial statements (continued)
For the year ended 31 July 2020
1
Accounting policies (continued)
Page 6

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. Latest cost is used for valuing the stock.

Work in progress is valued on the basis of direct costs plus attributable overhead based on normal levels of activity. Provision is made for any foreseeable losses where appropriate. No element of profit is included in the valuation of work in progress.

1.8
Cash at bank and in hand

Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks.

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 statement of financial position 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, 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.

Cecil Instruments Limited
Notes to the financial statements (continued)
For the year ended 31 July 2020
1
Accounting policies (continued)
Page 7
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 payments 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 income statement 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

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 taxation is provided at appropriate rates on all timing differences using the liability method only to the extent that, in the opinion of the director, there is a reasonable probability that a liability or asset will crystallise in the foreseeable future.

Cecil Instruments Limited
Notes to the financial statements (continued)
For the year ended 31 July 2020
1
Accounting policies (continued)
Page 8
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
Government grants

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

2
Employees

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

2020
2019
Number
Number
Total
1
3
Cecil Instruments Limited
Notes to the financial statements (continued)
For the year ended 31 July 2020
Page 9
3
Tangible fixed assets
Land and buildings
Plant and machinery
Total
£
£
£
Cost
At 1 August 2019
137,307
47,563
184,870
Disposals
-
(27,158)
(27,158)
Transfers
(137,307)
(20,405)
(157,712)
At 31 July 2020
-
-
-
Depreciation and impairment
At 1 August 2019
120,776
30,145
150,921
Depreciation charged in the year
2,546
4,647
7,193
Eliminated in respect of disposals
-
(22,923)
(22,923)
Transfers
(123,322)
(11,869)
(135,191)
At 31 July 2020
-
-
-
Carrying amount
At 31 July 2020
-
-
-
At 31 July 2019
16,531
17,418
33,949
4
Investment property
2020
£
Fair value
At 1 August 2019
2,500,000
Transfers from tangible fixed assets
22,521
Revaluations
1,227,479
At 31 July 2020
3,750,000

The fair value of the investment property at 31 July 2020 has been determined by the director based on a valuation given by an independent valuer at 31 May 2017 by reference to market evidence of expected rental yields for similar properties. The director has updated the valuation this year using local market knowledge.

Cecil Instruments Limited
Notes to the financial statements (continued)
For the year ended 31 July 2020
Page 10
5
Debtors
2020
2019
Amounts falling due within one year:
£
£
Trade debtors
26,149
91,213
Other debtors
94,947
86,785
121,096
177,998
6
Creditors: amounts falling due within one year
2020
2019
£
£
Trade creditors
47,405
33,089
Other taxation and social security
7,494
20,411
Other creditors
415,577
498,162
Debenture loans
500,000
500,000
Accruals and deferred income
575,419
561,866
1,545,895
1,613,528

The debenture loan is secured by a charge on the freehold property and other assets of the company.

 

Included in other creditors is a loan with a fixed and floating charge over the assets of the company amounting to £397,025 (2019: £451,610).

7
Deferred taxation

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

Liabilities
Liabilities
2020
2019
Balances:
£
£
Investment property
413,629
179,821
Cecil Instruments Limited
Notes to the financial statements (continued)
For the year ended 31 July 2020
7
Deferred taxation (continued)
Page 11
2020
Movements in the year:
£
Liability at 1 August 2019
179,821
Charge to profit or loss
233,808
Liability at 31 July 2020
413,629

The deferred tax liability set out above is not expected to reverse within 12 months and relates to the revaluation of investment properties that are not expected to be sold within 12 months.

8
Called up share capital
2020
2019
£
£
Ordinary share capital
Issued and fully paid
30,400 Ordinary 'A' shares of 50p each
15,200
15,200
100 Ordinary 'B' shares of £1 each
100
100
15,300
15,300

Each share of both classes is entitled to one vote and to rank pari passu as regards dividends irrespective of the nominal value of the shares but on winding up each issued fully paid up share shall be repaid at its nominal value.

2020-07-312019-08-01false19 February 2021CCH SoftwareCCH Accounts Production 2020.310No description of principal activityGrenville ChamberlainGrenville Chamberlain009095362019-08-012020-07-31009095362020-07-31009095362019-07-3100909536core:LandBuildings2019-07-3100909536core:OtherPropertyPlantEquipment2019-07-3100909536core:CurrentFinancialInstrumentscore:WithinOneYear2020-07-3100909536core:CurrentFinancialInstrumentscore:WithinOneYear2019-07-3100909536core:CurrentFinancialInstruments2020-07-3100909536core:CurrentFinancialInstruments2019-07-3100909536core:ShareCapital2020-07-3100909536core:ShareCapital2019-07-3100909536core:SharePremium2020-07-3100909536core:SharePremium2019-07-3100909536core:RevaluationReserve2020-07-3100909536core:RevaluationReserve2019-07-3100909536core:RetainedEarningsAccumulatedLosses2020-07-3100909536core:RetainedEarningsAccumulatedLosses2019-07-3100909536core:ShareCapital2018-07-3100909536core:SharePremium2018-07-3100909536core:RevaluationReserve2018-07-3100909536core:RetainedEarningsAccumulatedLosses2018-07-31009095362018-07-3100909536core:ShareCapitalOrdinaryShares2020-07-3100909536core:ShareCapitalOrdinaryShares2019-07-3100909536bus:Director12019-08-012020-07-3100909536core:RetainedEarningsAccumulatedLosses2018-08-012019-07-31009095362018-08-012019-07-3100909536core:RetainedEarningsAccumulatedLosses2019-08-012020-07-3100909536core:RevaluationReserve2019-08-012020-07-3100909536core:LandBuildingscore:OwnedOrFreeholdAssets2019-08-012020-07-3100909536core:PlantMachinery2019-08-012020-07-3100909536core:FurnitureFittings2019-08-012020-07-3100909536core:LandBuildings2019-07-3100909536core:OtherPropertyPlantEquipment2019-07-31009095362019-07-3100909536core:OtherPropertyPlantEquipment2019-08-012020-07-3100909536core:LandBuildings2019-08-012020-07-3100909536core:WithinOneYear2020-07-3100909536core:WithinOneYear2019-07-3100909536bus:PrivateLimitedCompanyLtd2019-08-012020-07-3100909536bus:SmallCompaniesRegimeForAccounts2019-08-012020-07-3100909536bus:FRS1022019-08-012020-07-3100909536bus:AuditExemptWithAccountantsReport2019-08-012020-07-3100909536bus:CompanySecretary12019-08-012020-07-3100909536bus:FullAccounts2019-08-012020-07-31xbrli:purexbrli:sharesiso4217:GBP