Hillgrove Developments Limited - Period Ending 2020-11-30

Hillgrove Developments Limited - Period Ending 2020-11-30


Hillgrove Developments Limited 05240041 false 2019-12-01 2020-11-30 2020-11-30 The principal activity of the company is property development. Digita Accounts Production Advanced 6.26.9041.0 true false true 2021-06-30 05240041 2019-12-01 2020-11-30 05240041 2020-11-30 05240041 bus:OrdinaryShareClass1 2020-11-30 05240041 core:Associate1 2020-11-30 05240041 core:CurrentFinancialInstruments 2020-11-30 05240041 core:CurrentFinancialInstruments core:WithinOneYear 2020-11-30 05240041 core:Non-currentFinancialInstruments 2020-11-30 05240041 core:AllAssociates 2020-11-30 05240041 core:AllSubsidiaries 2020-11-30 05240041 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2020-11-30 05240041 1 2020-11-30 05240041 bus:SmallEntities 2019-12-01 2020-11-30 05240041 bus:AuditExemptWithAccountantsReport 2019-12-01 2020-11-30 05240041 bus:FullAccounts 2019-12-01 2020-11-30 05240041 bus:SmallCompaniesRegimeForAccounts 2019-12-01 2020-11-30 05240041 bus:RegisteredOffice 2019-12-01 2020-11-30 05240041 bus:Director1 2019-12-01 2020-11-30 05240041 bus:OrdinaryShareClass1 2019-12-01 2020-11-30 05240041 bus:PrivateLimitedCompanyLtd 2019-12-01 2020-11-30 05240041 core:Associate1 2019-12-01 2020-11-30 05240041 core:AllAssociates 2019-12-01 2020-11-30 05240041 core:AllSubsidiaries 2019-12-01 2020-11-30 05240041 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2019-12-01 2020-11-30 05240041 core:Subsidiary1 2019-12-01 2020-11-30 05240041 countries:England 2019-12-01 2020-11-30 05240041 1 2019-12-01 2020-11-30 05240041 2019-11-30 05240041 core:CostValuation 2019-11-30 05240041 core:ProvisionsForImpairmentInvestments 2019-11-30 05240041 core:AllAssociates 2019-11-30 05240041 core:AllSubsidiaries 2019-11-30 05240041 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2019-11-30 05240041 1 2019-11-30 05240041 2018-12-01 2019-11-30 05240041 2019-11-30 05240041 bus:OrdinaryShareClass1 2019-11-30 05240041 core:CurrentFinancialInstruments 2019-11-30 05240041 core:CurrentFinancialInstruments core:WithinOneYear 2019-11-30 05240041 core:Non-currentFinancialInstruments 2019-11-30 05240041 core:AllAssociates 2019-11-30 05240041 core:AllSubsidiaries 2019-11-30 05240041 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2019-11-30 05240041 1 2019-11-30 05240041 core:Associate1 2018-12-01 2019-11-30 05240041 core:AllAssociates 2018-12-01 2019-11-30 05240041 core:AllSubsidiaries 2018-12-01 2019-11-30 05240041 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2018-12-01 2019-11-30 05240041 core:Subsidiary1 2018-12-01 2019-11-30 05240041 1 2018-12-01 2019-11-30 05240041 2018-11-30 05240041 core:AllAssociates 2018-11-30 05240041 core:AllSubsidiaries 2018-11-30 05240041 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2018-11-30 05240041 1 2018-11-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 05240041

Hillgrove Developments Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 November 2020

 

Hillgrove Developments Limited

Contents

Balance Sheet

1

Notes to the Unaudited Financial Statements

2 to 8

 

Hillgrove Developments Limited

(Registration number: 05240041)
Balance Sheet as at 30 November 2020

Note

2020
£

2019
£

Fixed assets

 

Investments

4

250

250

Current assets

 

Debtors

5

1,488,666

1,531,610

Cash at bank and in hand

 

951,243

922,177

 

2,439,909

2,453,787

Creditors: Amounts falling due within one year

6

(2,271)

(2,206)

Net current assets

 

2,437,638

2,451,581

Net assets

 

2,437,888

2,451,831

Capital and reserves

 

Called up share capital

7

1,100

1,100

Profit and loss account

2,436,788

2,450,731

Shareholders' funds

 

2,437,888

2,451,831

For the financial year ending 30 November 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 30 March 2021 and signed on its behalf by:
 

.........................................

N P Mellor
Director

 

Hillgrove Developments Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2020

1

General information

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

The address of its registered office is:
10 Wrens Court
48 Victoria Road
Sutton Coldfield
B72 1SY

These financial statements were authorised for issue by the Board on 30 March 2021.

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.

Tax

The tax expense for the period comprises 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.

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.

 

Hillgrove Developments Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2020

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.

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.

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.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

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).

 

Hillgrove Developments Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2020

4

Investments

2020
£

2019
£

Investments in subsidiaries

200

200

Investments in associates

50

50

250

250

Subsidiaries

£

Cost or valuation

At 1 December 2019

910,201

Provision

At 1 December 2019

910,001

Carrying amount

At 30 November 2020

200

At 30 November 2019

200

Associates

£

Cost

At 1 December 2019

50

Provision

Carrying amount

At 30 November 2020

50

At 30 November 2019

50

 

Hillgrove Developments Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2020

Details of undertakings

Details of the investments in which the company holds 20% or more of the nominal value of any class of share capital are as follows:

Undertaking

 

Holding

Proportion of voting rights and shares held

     

2020

2019

Subsidiary undertakings

AWNM Developments Ltd

A Ordinary £1 shares

100%

100%

         

Associates

Coplan Estates (Sidcup) Limited

 

Ordinary £1 shares

25%

25%

         

The registered office address of all subsidiary undertakings is:
10 Wrens Court, 48 Victoria Road, Sutton Coldfield, B72 1SY, England

The registered office address of all associate undertakings is:
38 Churton Strret, London, SW1V 2LP, England

Subsidiary undertakings

AWNM Developments Ltd

The principal activity of AWNM Developments Ltd was that of a dormant entity. The profit for the financial period of AWNM Developments Ltd was £Nil and the aggregate amount of capital and reserves at the end of the period was £201.

Associates

Coplan Estates (Sidcup) Limited

The principal activity of Coplan Estates (Sidcup) Limited is property development. Its financial period end is 30 June. The profit for the financial period of Coplan Estates (Sidcup) Limited was £10,118 and the aggregate amount of capital and reserves at the end of the period was £(311,257).

 

Hillgrove Developments Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2020

5

Debtors

Note

2020
£

2019
£

Amounts owed by group undertakings and undertakings in which the company has a participating interest

9

762,250

877,529

Loans to other related parties

9

657,873

628,092

Prepayments

 

-

7,500

Other debtors

 

68,543

18,489

   

1,488,666

1,531,610

Less non-current portion

 

(1,278,435)

(1,180,435)

 

210,231

351,175

Details of non-current trade and other debtors

£762,250 (2019: £762,250) of loan, to Coplan Estates (Sidcup) Limited, is classified as non current.

£447,966 (2019: £418,185) of loan, to Swale Capital Management Ltd, is classified as non current.

£68,219 (2019: £Nil) of recoverable Corporation Tax is classified as non current.

 

Hillgrove Developments Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2020

6

Creditors

Creditors: amounts falling due within one year

2020
£

2019
£

Due within one year

Taxation and social security

1,316

1,316

Accruals and deferred income

955

890

2,271

2,206

7

Share capital

Allotted, called up and fully paid shares

 

2020

2019

 

No.

£

No.

£

Ordinary shares of £1 each

1,100

1,100

1,100

1,100

         

8

Dividends

   

2020

 

2019

   

£

 

£

Interim dividend of £Nil (2019 - £182) per ordinary share

 

-

 

200,000

         
 

Hillgrove Developments Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 November 2020

9

Related party transactions

Transactions with directors

2020

At 1 December 2019
£

Advances to directors
£

At 30 November 2020
£

Unsecured, interest-free loans, repayable on demand

209,907

-

209,907

       
     

 

2019

At 1 December 2018
£

Advances to directors
£

At 30 November 2019
£

Unsecured, interest-free loans, repayable on demand

-

209,907

209,907

       
     

 

Loans to related parties

2020

Entities with joint control or significant influence
£

Subsidiary
£

Associates
£

Total
£

At start of period

418,185

115,279

762,250

1,295,714

Advanced

29,781

-

-

29,781

Repaid

-

(115,279)

-

(115,279)

At end of period

447,966

-

762,250

1,210,216

2019

£

£

£

£

At start of period

229,825

-

709,450

939,275

Advanced

188,360

387,096

52,800

628,256

Impairment

-

(271,817)

-

(271,817)

At end of period

418,185

115,279

762,250

1,295,714

Summary of transactions with entities with joint control or significant interest

Swale Capital Management Ltd:
 During the year, a loan existed between the companies.
 The loan is unsecured; repayment dates are determined by reference to the financial performance of the borrower.
 

Summary of transactions with all associates

Coplan Estates (Sidcup) Limited:
 During the year, a loan existed between the companies.
 The loan is unsecured, interest-free and without fixed repayment terms.