AJ & GM Cliff Limited - Period Ending 2020-07-31

AJ & GM Cliff Limited - Period Ending 2020-07-31


AJ & GM Cliff Limited 08065719 false Dairy herd Dairy followers Beef youngstock 2019-08-01 2020-07-31 2020-07-31 The principal activity of the company is farming Digita Accounts Production Advanced 6.26.9041.0 Software true 08065719 2019-08-01 2020-07-31 08065719 2020-07-31 08065719 core:BearerBiologicalAssetClass1 2020-07-31 08065719 core:BearerBiologicalAssets 2020-07-31 08065719 core:ConsumableBiologicalAssetClass1 2020-07-31 08065719 core:ConsumableBiologicalAssetClass2 2020-07-31 08065719 core:ConsumableBiologicalAssets 2020-07-31 08065719 core:RetainedEarningsAccumulatedLosses 2020-07-31 08065719 core:ShareCapital 2020-07-31 08065719 core:SharePremium 2020-07-31 08065719 core:HirePurchaseContracts core:CurrentFinancialInstruments 2020-07-31 08065719 core:CurrentFinancialInstruments 2020-07-31 08065719 core:CurrentFinancialInstruments core:WithinOneYear 2020-07-31 08065719 core:Non-currentFinancialInstruments 2020-07-31 08065719 core:Non-currentFinancialInstruments core:AfterOneYear 2020-07-31 08065719 core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill 2020-07-31 08065719 core:LandBuildings core:OwnedOrFreeholdAssets 2020-07-31 08065719 core:MotorVehicles 2020-07-31 08065719 core:PlantMachinery 2020-07-31 08065719 bus:SmallEntities 2019-08-01 2020-07-31 08065719 bus:AuditExemptWithAccountantsReport 2019-08-01 2020-07-31 08065719 bus:FullAccounts 2019-08-01 2020-07-31 08065719 bus:SmallCompaniesRegimeForAccounts 2019-08-01 2020-07-31 08065719 bus:RegisteredOffice 2019-08-01 2020-07-31 08065719 bus:Director1 2019-08-01 2020-07-31 08065719 bus:Director2 2019-08-01 2020-07-31 08065719 bus:PrivateLimitedCompanyLtd 2019-08-01 2020-07-31 08065719 core:BearerBiologicalAssetClass1 2019-08-01 2020-07-31 08065719 core:ConsumableBiologicalAssetClass1 2019-08-01 2020-07-31 08065719 core:ConsumableBiologicalAssetClass2 2019-08-01 2020-07-31 08065719 core:ConsumableBiologicalAssets 2019-08-01 2020-07-31 08065719 core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill 2019-08-01 2020-07-31 08065719 core:Buildings 2019-08-01 2020-07-31 08065719 core:LandBuildings core:OwnedOrFreeholdAssets 2019-08-01 2020-07-31 08065719 core:MotorVehicles 2019-08-01 2020-07-31 08065719 core:PlantMachinery 2019-08-01 2020-07-31 08065719 countries:England 2019-08-01 2020-07-31 08065719 2019-07-31 08065719 core:BearerBiologicalAssetClass1 2019-07-31 08065719 core:BearerBiologicalAssets 2019-07-31 08065719 core:ConsumableBiologicalAssetClass1 2019-07-31 08065719 core:ConsumableBiologicalAssetClass2 2019-07-31 08065719 core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill 2019-07-31 08065719 core:LandBuildings core:OwnedOrFreeholdAssets 2019-07-31 08065719 core:MotorVehicles 2019-07-31 08065719 core:PlantMachinery 2019-07-31 08065719 2018-08-01 2019-07-31 08065719 2019-07-31 08065719 core:BearerBiologicalAssets 2019-07-31 08065719 core:ConsumableBiologicalAssetClass1 2019-07-31 08065719 core:ConsumableBiologicalAssetClass2 2019-07-31 08065719 core:ConsumableBiologicalAssets 2019-07-31 08065719 core:RetainedEarningsAccumulatedLosses 2019-07-31 08065719 core:ShareCapital 2019-07-31 08065719 core:SharePremium 2019-07-31 08065719 core:HirePurchaseContracts core:CurrentFinancialInstruments 2019-07-31 08065719 core:CurrentFinancialInstruments 2019-07-31 08065719 core:CurrentFinancialInstruments core:WithinOneYear 2019-07-31 08065719 core:Non-currentFinancialInstruments 2019-07-31 08065719 core:Non-currentFinancialInstruments core:AfterOneYear 2019-07-31 08065719 core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill 2019-07-31 08065719 core:LandBuildings core:OwnedOrFreeholdAssets 2019-07-31 08065719 core:MotorVehicles 2019-07-31 08065719 core:PlantMachinery 2019-07-31 iso4217:GBP xbrli:pure

Company registration number: 08065719

AJ & GM Cliff Limited

Annual Report and Unaudited Filleted Financial Statements

for the Year Ended 31 July 2020

image-name
 

AJ & GM Cliff Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 14

 

AJ & GM Cliff Limited

Company Information

Directors

AJ Cliff

GM Cliff

Registered office

Burwardsley Hall Farm
Burwardsley
Tattenhall
Chester
Chester
CH3 9PF

Accountants

Pat Tomlinson Accountancy Ltd
39-40 High Street
Taunton
Somerset
TA1 3PN

 

AJ & GM Cliff Limited

(Registration number: 08065719)
Balance Sheet as at 31 July 2020

Note

2020
£

2019
£

Fixed assets

 

Intangible assets

4

22,928

31,601

Tangible assets

5

394,252

396,121

Biological assets

6

397,802

473,305

 

814,982

901,027

Current assets

 

Stocks

8

74,163

54,510

Debtors

9

78,219

62,407

Cash at bank and in hand

 

108,321

-

Biological assets

7

104,500

99,660

 

365,203

216,577

Creditors: Amounts falling due within one year

10

(282,332)

(428,955)

Net current assets/(liabilities)

 

82,871

(212,378)

Total assets less current liabilities

 

897,853

688,649

Creditors: Amounts falling due after more than one year

10

(135,262)

(79,311)

Provisions for liabilities

(48,235)

(50,238)

Net assets

 

714,356

559,100

Capital and reserves

 

Called up share capital

451,003

301,003

Share premium reserve

99

99

Profit and loss account

263,254

257,998

Total equity

 

714,356

559,100

 

AJ & GM Cliff Limited

(Registration number: 08065719)
Balance Sheet as at 31 July 2020

For the financial year ending 31 July 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 29 March 2021 and signed on its behalf by:
 


AJ Cliff
Director


GM Cliff
Director

 

AJ & GM Cliff Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2020

1

General information

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

The address of its registered office is:
Burwardsley Hall Farm
Burwardsley
Tattenhall
Chester
Chester
CH3 9PF

These financial statements were authorised for issue by the Board on 29 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.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of milk, livestock and the receipt of government grants. Turnover is shown net of VAT and is recognised at the point of dispatch for the sale of milk and livestock and in the period to which the government grant relates.

 

AJ & GM Cliff Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2020

Tax

The tax expense for the period comprises current and deferred 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.

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.


Basic payment scheme
Basic payment scheme (BPS) entitlements are initially recognised at cost. Cost for originally granted BPS entitlements is the fair value on transition to FRS102 and has been recognised through a debit to intangible assets and a credit to deferred income. Both purchased and granted entitlements are subsequently measured at cost less accumulated amortisation and impairment losses. For granted entitlements deferred income is released to the profit and loss account as other operating income at the same rate at which the intangible asset is being amortised.
 

Asset class

Amortisation method and rate

Basic payment scheme entitlements

6-8 years straight line

Tangible assets

Tangible assets are stated in the balance sheet 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.

 

AJ & GM Cliff Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2020

Depreciation of tangible assets

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

Buildings

5% reducing balance

Plant and machinery

15% reducing balance

Biological non current assets
Biological assets held for continuing use within the business are classified as fixed assets. Such assets are measured at cost less accumulated depreciation and impairment. Assets within the classification comprise a dairy herd.

Depreciation of biological non current assets
Depreciation is charged so as to write off the cost of assets, less their estimated selling price less costs to sale, over their useful economic life as follows:

Asset class

Depreciation method and rate

Dairy herd

Depreciated to cull value over useful life of 5 years on straight line basis

Biological current assets
Biological assets not held for continuing use within the business are classified as current assets. Such assets are measured at cost less accumulated impairment. Assets within this classification comprise dairy followers and beef youngstock.

Stocks

Stocks comprising agricultural produce (ie crops in store) and deadstock such as feed, seed, fertiliser and sprays are stated at the lower of cost and estimated selling price, less costs to complete and sell. Agricultural produce (ie crops in store) harvested from biological assets are measured at the point of harvest.

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.

 

AJ & GM Cliff Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2020

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 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.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Assets held under hire purchase agreements are capitalised as tangible fixed assets with the future obligation being recognised as a liability. Finance costs are recognised in the Profit and Loss Account calculated at a constant periodic rate of interest over the term of the liability.

 

AJ & GM Cliff Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2020

Leases

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

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Balance Sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the Profit and Loss Account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Security is provided by way of the assets themselves.

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.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 8 (2019 - 8).

 

AJ & GM Cliff Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2020

4

Intangible assets

BPS Entitlements
£

Total
£

Cost or valuation

At 1 August 2019

67,858

67,858

At 31 July 2020

67,858

67,858

Amortisation

At 1 August 2019

36,257

36,257

Amortisation charge

8,673

8,673

At 31 July 2020

44,930

44,930

Carrying amount

At 31 July 2020

22,928

22,928

At 31 July 2019

31,601

31,601



Basic Payment Scheme entitlements
The amortisation charge for the year is recognised within depreciation in the profit and loss. Deferred income has been released to the profit and loss account and is recognised as other operating income. The net effect on the profit and loss account for the year is £1,198.

 

AJ & GM Cliff Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2020

5

Tangible assets

Land and buildings
£

Plant and machinery
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 August 2019

165,745

495,299

-

661,044

Additions

-

49,195

14,265

63,460

Disposals

-

(28,200)

-

(28,200)

At 31 July 2020

165,745

516,294

14,265

696,304

Depreciation

At 1 August 2019

36,738

228,185

-

264,923

Charge for the year

6,449

43,259

2,853

52,561

Eliminated on disposal

-

(15,432)

-

(15,432)

At 31 July 2020

43,187

256,012

2,853

302,052

Carrying amount

At 31 July 2020

122,558

260,282

11,412

394,252

At 31 July 2019

129,007

267,114

-

396,121

Included within the net book value of land and buildings above is £122,558 (2019 - £129,007) in respect of freehold land and buildings.
 

 

AJ & GM Cliff Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2020

6

Non current biological assets

Dairy herd
£

Total
£

Cost or valuation

At 1 August 2019

503,945

503,945

Disposals

(80,391)

(80,391)

At 31 July 2020

423,554

423,554

Depreciation

At 1 August 2019

30,640

30,640

Eliminated on disposal

(4,888)

(4,888)

At 31 July 2020

25,752

25,752

Carrying amount

At 31 July 2020

397,802

397,802

At 31 July 2019

473,305

473,305

7

Current biological assets

Dairy followers
£

Beef youngstock
£

Total
£

Cost or valuation

At 1 August 2019

98,400

1,260

99,660

Additions

4,900

-

4,900

Disposals

-

(60)

(60)

At 31 July 2020

103,300

1,200

104,500

Depreciation

Carrying amount

At 31 July 2020

103,300

1,200

104,500

At 31 July 2019

98,400

1,260

99,660

 

AJ & GM Cliff Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2020

8

Stocks

2020
£

2019
£

Crops in store and deadstock

74,163

54,510

9

Debtors

2020
£

2019
£

Trade debtors

46,708

40,583

Prepayments

7,697

7,175

Other debtors

23,814

14,649

78,219

62,407

 

AJ & GM Cliff Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2020

10

Creditors

Creditors: amounts falling due within one year

Note

2020
£

2019
£

Due within one year

 

Loans and borrowings

11

27,778

28,309

Trade creditors

 

51,432

72,315

Accruals and deferred income

 

92,697

72,908

Corporation tax

 

15,296

10,030

Taxation and social security

 

1,552

1,508

Other creditors

 

93,577

243,885

 

282,332

428,955

Creditors: amounts falling due after more than one year

Note

2020
£

2019
£

Due after one year

 

Loans and borrowings

11

135,262

79,311

 

AJ & GM Cliff Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2020

11

Loans and borrowings

2020
£

2019
£

Non-current loans and borrowings

Bank borrowings

135,262

79,311

2020
£

2019
£

Current loans and borrowings

Bank borrowings

27,778

11,506

Bank overdrafts

-

6,240

Hire purchase contracts

-

10,563

27,778

28,309

12

Related party transactions

Other transactions with directors

AJ & GM Cliff
The directors maintain a loan account with the company which is unsecured, interest free and repayable on demand. At the balance sheet date the amount due to AJ & GM Cliff was £92,710 (2019: £242,339).