Aylesby Manor Farms Limited - Period Ending 2020-09-30

Aylesby Manor Farms Limited - Period Ending 2020-09-30


Aylesby Manor Farms Limited 00507767 false 2019-10-01 2020-09-30 2020-09-30 The principal activity of the company is that of farming, the letting of land under Farm Business Tenancies, and the letting of renovated farm buildings Digita Accounts Production Advanced 6.26.9041.0 true 00507767 2019-10-01 2020-09-30 00507767 2020-09-30 00507767 core:FinancialAssetsCostLessImpairment core:Non-currentFinancialInstruments 2020-09-30 00507767 core:CurrentFinancialInstruments 2020-09-30 00507767 core:CurrentFinancialInstruments core:WithinOneYear 2020-09-30 00507767 core:Non-currentFinancialInstruments 2020-09-30 00507767 core:Non-currentFinancialInstruments core:AfterOneYear 2020-09-30 00507767 core:PatentsTrademarksLicencesConcessionsSimilar 2020-09-30 00507767 core:FurnitureFittingsToolsEquipment 2020-09-30 00507767 core:LandBuildings 2020-09-30 00507767 core:MotorVehicles 2020-09-30 00507767 core:OtherPropertyPlantEquipment 2020-09-30 00507767 core:OtherRelatedParties 2020-09-30 00507767 bus:SmallEntities 2019-10-01 2020-09-30 00507767 bus:AuditExemptWithAccountantsReport 2019-10-01 2020-09-30 00507767 bus:FullAccounts 2019-10-01 2020-09-30 00507767 bus:SmallCompaniesRegimeForAccounts 2019-10-01 2020-09-30 00507767 bus:RegisteredOffice 2019-10-01 2020-09-30 00507767 bus:Director1 2019-10-01 2020-09-30 00507767 bus:Director2 2019-10-01 2020-09-30 00507767 bus:Director3 2019-10-01 2020-09-30 00507767 bus:PrivateLimitedCompanyLtd 2019-10-01 2020-09-30 00507767 bus:Agent1 2019-10-01 2020-09-30 00507767 core:PatentsTrademarksLicencesConcessionsSimilar 2019-10-01 2020-09-30 00507767 core:FurnitureFittingsToolsEquipment 2019-10-01 2020-09-30 00507767 core:LandBuildings 2019-10-01 2020-09-30 00507767 core:MotorVehicles 2019-10-01 2020-09-30 00507767 core:OtherPropertyPlantEquipment 2019-10-01 2020-09-30 00507767 core:PlantMachinery 2019-10-01 2020-09-30 00507767 core:OtherRelatedParties 2019-10-01 2020-09-30 00507767 countries:AllCountries 2019-10-01 2020-09-30 00507767 2019-09-30 00507767 core:PatentsTrademarksLicencesConcessionsSimilar 2019-09-30 00507767 core:FurnitureFittingsToolsEquipment 2019-09-30 00507767 core:LandBuildings 2019-09-30 00507767 core:MotorVehicles 2019-09-30 00507767 core:OtherPropertyPlantEquipment 2019-09-30 00507767 core:OtherRelatedParties 2019-09-30 00507767 2018-10-01 2019-09-30 00507767 2019-09-30 00507767 core:CurrentFinancialInstruments 2019-09-30 00507767 core:CurrentFinancialInstruments core:WithinOneYear 2019-09-30 00507767 core:Non-currentFinancialInstruments 2019-09-30 00507767 core:Non-currentFinancialInstruments core:AfterOneYear 2019-09-30 00507767 core:FurnitureFittingsToolsEquipment 2019-09-30 00507767 core:LandBuildings 2019-09-30 00507767 core:MotorVehicles 2019-09-30 00507767 core:OtherPropertyPlantEquipment 2019-09-30 00507767 core:OtherRelatedParties 2019-09-30 00507767 core:OtherRelatedParties 2018-10-01 2019-09-30 00507767 2018-09-30 00507767 core:OtherRelatedParties 2018-09-30 iso4217:GBP xbrli:pure

Registration number: 00507767

Aylesby Manor Farms Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 September 2020

 

Aylesby Manor Farms Limited

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 9

 

Aylesby Manor Farms Limited

Company Information

Directors

P M Spilman

D A J Spilman

J E Spilman

Registered office

Aylesby Manor
Aylesby
Grimsby
N E Lincs
DN37 7AW

Solicitors

Wilkin Chapman
17 Cornmarket
Louth
Lincolnshire
LN11 9QA

Bankers

Lloyds Bank
202 High Street
Lincoln
Lincolnshire
LN5 7AP

 

Aylesby Manor Farms Limited

(Registration number: 00507767)
Balance Sheet as at 30 September 2020

Note

2020
£

2019
£

Fixed assets

 

Tangible assets

5

2,391,561

1,971,005

Other financial assets

6

30

30

 

2,391,591

1,971,035

Current assets

 

Stocks

7

281,674

316,474

Debtors

8

162,826

138,712

 

444,500

455,186

Creditors: Amounts falling due within one year

9

(443,153)

(530,601)

Net current assets/(liabilities)

 

1,347

(75,415)

Total assets less current liabilities

 

2,392,938

1,895,620

Creditors: Amounts falling due after more than one year

9

(1,855,003)

(1,427,218)

Provisions for liabilities

(29,470)

(12,681)

Net assets

 

508,465

455,721

Capital and reserves

 

Called up share capital

20,000

20,000

Revaluation reserve

133,458

140,021

Profit and loss account

355,007

295,700

Shareholders' funds

 

508,465

455,721

For the financial year ending 30 September 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.

Approved and authorised by the Board on 16 April 2021 and signed on its behalf by:
 

.........................................
J E Spilman
Director

   
     

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.

 

Aylesby Manor Farms Limited

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

1

General information

The company is a private company limited by share capital incorporated in England and Wales and the company registration number is 00507767.

The address of its registered office is:
Aylesby Manor
Aylesby
Grimsby
N E Lincs
DN37 7AW

These financial statements cover the individual entity, Aylesby Manor Farms Limited.

These financial statements were authorised for issue by the Board on 16 April 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.

The financial statements are prepared in Sterling which is the functional currency of the Company and have been expressed rounded to the nearest pound.

Going concern

Specifically in connection with the current economic climate, the directors have considered the impact of COVID-19 on the business and they are satisfied that the company has sufficient financial headroom to continue trading for at least the next twelve months. For this reason the financial statements have been prepared on a going concern basis.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

 

Aylesby Manor Farms Limited

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

Government grants

FRS 102 1A requires grants towards fixed assets, if material, to be credited to a deferred income account, to be released to the profit and loss account over the useful life of the asset in question.

However, the directors consider that the grant received in 2004 and 2005, amounting to £34,447, is not significant in the context of the company's financial statements and on the grounds of practicality and materiality have reduced the renovation cost of the building by this amount. This along with the cost of renovations are being released to the profit and loss account over the useful life of the asset.

Basic payment scheme is received in respect of calendar years. Receipt is contingent upon meeting certain eligibility criteria. Once the criteria have been met, the income is recognised on a time apportioned basis over the calendar year to which it relates.

Government grants which become receivable as compensation for expenses or losses already incurred, or for the purpose of giving immediate financial support to the entity with no future related costs, are recognised as income in the period in which they become receivable.

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 represents the future tax consequences of transactions and events recognised in the financial
statements of current and previous periods. It is recognised in respect of all timing differences, with certain
exceptions. Timing differences are differences between taxable profits and total comprehensive income as stated in the financial statements that arise from the inclusion of income and expense in tax assessments in periods different from those in which they are recognised in the financial statements. Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal ofdeferred 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
balance sheet date that are expected to apply to the reversal of timing differences. Deferred tax on revalued
non-depreciable tangible fixed assets and investment properties is measured using the rates and allowances that apply to the sale of the asset.

Tangible assets

Tangible assets are stated in the statement of financial position 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.

Depreciation

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

Land and buildings

3% per annum of cost or valuation

Plant and machinery

15% and 20% per annum of net book value

Motor vehicles

25% per annum of net book value

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

 

Aylesby Manor Farms Limited

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

Asset class

Amortisation method and rate

Entitlements

33% straight line basis

Stocks

The basis of valuation is as follows:

Raw materials and consumables are stated at the lower of cost or net realisable value.
Tenantright is calculated by a combination of actual costs incurred and standard costs.

Standard costings used are based upon calculation prepared by the Central Association of Agricultural Valuers.

The basis of valuation is consistent with previous years.

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.

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 4 (2019 - 4).

4

Intangible assets

BPS Entitlements
£

Total
£

Cost or valuation

At 1 October 2019

41,276

41,276

At 30 September 2020

41,276

41,276

Amortisation

At 1 October 2019

41,276

41,276

At 30 September 2020

41,276

41,276

Carrying amount

At 30 September 2020

-

-

 

Aylesby Manor Farms Limited

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

5

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 October 2019

2,434,160

19,991

15,150

287,856

2,757,157

Additions

388,354

60,033

-

-

448,387

At 30 September 2020

2,822,514

80,024

15,150

287,856

3,205,544

Depreciation

At 1 October 2019

542,937

-

13,201

230,014

786,152

Charge for the year

19,058

-

488

8,285

27,831

At 30 September 2020

561,995

-

13,689

238,299

813,983

Carrying amount

At 30 September 2020

2,260,519

80,024

1,461

49,557

2,391,561

At 30 September 2019

1,891,223

19,991

1,949

57,842

1,971,005

 

Aylesby Manor Farms Limited

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

6

Other financial assets (current and non-current)

Financial assets at cost less impairment
£

Total
£

Non-current financial assets

Cost or valuation

At 1 October 2019

30

30

At 30 September 2020

30

30

Carrying amount

At 30 September 2020

30

30

7

Stocks

2020
£

2019
£

Farm valuation

281,674

316,474

8

Debtors

2020
£

2019
£

Trade debtors

23,966

14,523

Other debtors

115,799

114,106

Prepayments and accrued income

23,061

10,083

Total current trade and other debtors

162,826

138,712

9

Creditors

Creditors: amounts falling due within one year

Note

2020
£

2019
£

Due within one year

 

Bank loans and overdrafts

10

159,707

373,630

Trade creditors

 

227,721

130,406

Taxation and social security

 

769

6,509

Other creditors

 

42,641

2,415

Accruals and deferred income

 

12,315

17,641

 

443,153

530,601

 

Aylesby Manor Farms Limited

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

Creditors: amounts falling due after more than one year

Note

2020
£

2019
£

Due after one year

 

Bank loans

10

1,855,003

1,427,218

10

Loans and borrowings

2020
£

2019
£

Non-current loans and borrowings

Bank borrowings

1,855,003

1,427,218

2020
£

2019
£

Current loans and borrowings

Bank borrowings

65,243

44,510

Bank overdrafts

94,464

329,120

159,707

373,630

Bank loans and overdrafts totalling £2,004,586 (2019: £1,800,848) are secured on the assets of the company.

Amounts due by installments after five years amount to £1,557,239 (2019: £1,249,178).

11

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments not included in the balance sheet is £73,000 (2019 - £73,000).

12

Related party transactions

Summary of transactions with other related parties

The directors
 

Loans to related parties

2020

Other related parties
£

Total
£

At start of period

20,965

20,965

Repaid

(20,965)

(20,965)

At end of period

-

-

 

Aylesby Manor Farms Limited

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

2019

Other related parties
£

Total
£

At start of period

64,318

64,318

Advanced

20,965

20,965

Repaid

(64,318)

(64,318)

At end of period

20,965

20,965