Dry Drayton Estate Limited - Period Ending 2021-09-30

Dry Drayton Estate Limited - Period Ending 2021-09-30


Dry Drayton Estate Limited 03413170 false 2020-10-01 2021-09-30 2021-09-30 The principal activity of the company is farming and the letting of offices. Digita Accounts Production Advanced 6.30.9574.0 true true 03413170 2020-10-01 2021-09-30 03413170 2021-09-30 03413170 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2021-09-30 03413170 core:RetainedEarningsAccumulatedLosses 2021-09-30 03413170 core:RevaluationReserve 2021-09-30 03413170 core:ShareCapital 2021-09-30 03413170 core:CurrentFinancialInstruments 2021-09-30 03413170 core:CurrentFinancialInstruments core:WithinOneYear 2021-09-30 03413170 core:Non-currentFinancialInstruments 2021-09-30 03413170 core:Non-currentFinancialInstruments core:AfterOneYear 2021-09-30 03413170 core:MoreThanFiveYears 1 2021-09-30 03413170 core:MoreThanFiveYears 2 2021-09-30 03413170 core:FurnitureFittingsToolsEquipment 2021-09-30 03413170 core:LandBuildings 2021-09-30 03413170 core:MotorVehicles 2021-09-30 03413170 bus:SmallEntities 2020-10-01 2021-09-30 03413170 bus:AuditExemptWithAccountantsReport 2020-10-01 2021-09-30 03413170 bus:FullAccounts 2020-10-01 2021-09-30 03413170 bus:SmallCompaniesRegimeForAccounts 2020-10-01 2021-09-30 03413170 bus:RegisteredOffice 2020-10-01 2021-09-30 03413170 bus:Director1 2020-10-01 2021-09-30 03413170 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2020-10-01 2021-09-30 03413170 bus:PrivateLimitedCompanyLtd 2020-10-01 2021-09-30 03413170 core:Buildings 2020-10-01 2021-09-30 03413170 core:FurnitureFittingsToolsEquipment 2020-10-01 2021-09-30 03413170 core:LandBuildings 2020-10-01 2021-09-30 03413170 core:MotorVehicles 2020-10-01 2021-09-30 03413170 core:PlantMachinery 2020-10-01 2021-09-30 03413170 countries:AllCountries 2020-10-01 2021-09-30 03413170 2020-09-30 03413170 core:FurnitureFittingsToolsEquipment 2020-09-30 03413170 core:LandBuildings 2020-09-30 03413170 core:MotorVehicles 2020-09-30 03413170 2019-07-01 2020-09-30 03413170 2020-09-30 03413170 bus:OrdinaryShareClass1 bus:Non-cumulativeShares 2020-09-30 03413170 core:RetainedEarningsAccumulatedLosses 2020-09-30 03413170 core:RevaluationReserve 2020-09-30 03413170 core:ShareCapital 2020-09-30 03413170 core:CurrentFinancialInstruments 2020-09-30 03413170 core:CurrentFinancialInstruments core:WithinOneYear 2020-09-30 03413170 core:Non-currentFinancialInstruments 2020-09-30 03413170 core:Non-currentFinancialInstruments core:AfterOneYear 2020-09-30 03413170 core:MoreThanFiveYears 1 2020-09-30 03413170 core:MoreThanFiveYears 2 2020-09-30 03413170 core:FurnitureFittingsToolsEquipment 2020-09-30 03413170 core:LandBuildings 2020-09-30 03413170 core:MotorVehicles 2020-09-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 03413170

Dry Drayton Estate Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 September 2021

 

Dry Drayton Estate Limited

Contents

Balance Sheet

1 to 2

Notes to the Unaudited Financial Statements

3 to 7

 

Dry Drayton Estate Limited

(Registration number: 03413170)
Balance Sheet as at 30 September 2021

Note

2021
£

2020
£

Fixed assets

 

Tangible assets

4

22,557,685

22,692,811

Current assets

 

Debtors

5

1,617,676

47,502

Cash at bank and in hand

 

158,050

696,584

 

1,775,726

744,086

Creditors: Amounts falling due within one year

6

(1,420,236)

(1,244,454)

Net current assets/(liabilities)

 

355,490

(500,368)

Total assets less current liabilities

 

22,913,175

22,192,443

Creditors: Amounts falling due after more than one year

6

(9,989,673)

(9,156,537)

Provisions for liabilities

(2,413,013)

(2,389,359)

Net assets

 

10,510,489

10,646,547

Capital and reserves

 

Called up share capital

7

175,130

175,130

Revaluation reserve

8,564,857

8,585,907

Profit and loss account

1,770,502

1,885,510

Shareholders' funds

 

10,510,489

10,646,547

For the financial year ending 30 September 2021 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 28 June 2022 and signed on its behalf by:
 

 

Dry Drayton Estate Limited

(Registration number: 03413170)
Balance Sheet as at 30 September 2021

.........................................
Mr A M Peck
Director

 

Dry Drayton Estate Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2021

1

General information

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

The address of its registered office is:
Scotland Farm
Dry Drayton
Cambridge
CB23 8AU

These financial statements were authorised for issue by the Board on 28 June 2022.

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 entity.

Going concern

The directors have reasonable expectation that the company will have adequate resources to continue in operational existence for the foreseeable future, being not less than next 12 months from the approval of these financial statements. The company is well placed to manage its business risks successfully despite the current uncertain economic outlook. Forecasts have been prepared and the directors expect the company to continue to generate profits. Thus, the directors continue to adopt the going concern basis in preparing the financial statements.

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.

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.

 

Dry Drayton Estate Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2021

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.

Tangible assets

Tangible assets are initially recorded at cost, and is subsequently stated at cost less any accumulated depreciation and any accumulated impairment losses.

Any tangible assets carried at revalued amounts is recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in equity, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss.

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

Freehold property

not depreciated, carried at fair value

Plant and machinery

40% and 25% reducing balance

Motor vehicles

25% reducing balance

Grain stores

2% straight line

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, 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.

 

Dry Drayton Estate Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2021

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.

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 amounts payable.

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.

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.

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 3 (2020 - 3).

 

Dry Drayton Estate Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2021

4

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 October 2020

19,171,089

5,905,696

38,750

25,115,535

Additions

25,000

96

-

25,096

Disposals

-

(162,560)

(38,750)

(201,310)

At 30 September 2021

19,196,089

5,743,232

-

24,939,321

Depreciation

At 1 October 2020

-

2,405,603

17,121

2,422,724

Charge for the year

-

137,165

2,696

139,861

Eliminated on disposal

-

(161,132)

(19,817)

(180,949)

At 30 September 2021

-

2,381,636

-

2,381,636

Carrying amount

At 30 September 2021

19,196,089

3,361,596

-

22,557,685

At 30 September 2020

19,171,089

3,500,093

21,629

22,692,811

Revaluation

The fair value of the company's Freehold property was revalued on 21 September 2017. An independent valuer was not involved.
The fair value of the agricultural land and freehold property has been determined by the director, Mr A M Peck, based on valuations carried out by individuals, registered with the Valuation Faculty of RICS, from Strutt and Parker LLP in September 2017.
Had this class of asset been measured on a historical cost basis, the carrying amount would have been £8,213,793 (2020 - £8,188,793).

5

Debtors

Note

2021
£

2020
£

Trade debtors

 

7,830

17,079

Amounts owed by participating interests

16,917

21,292

Prepayments

 

8,767

9,131

Other debtors

 

1,584,162

-

   

1,617,676

47,502

Less non-current portion

 

(13,417)

(17,792)

 

1,604,259

29,710

 

Dry Drayton Estate Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2021

6

Creditors

Creditors: amounts falling due within one year

Note

2021
£

2020
£

Due within one year

 

Loans and borrowings

-

1,031,737

Trade creditors

 

40,692

5,780

Taxation and social security

 

3,710

176,632

Accruals and deferred income

 

1,373,012

23,432

Other creditors

 

2,822

6,873

 

1,420,236

1,244,454

Creditors include bank loans which are secured of £0 (2020 - £1,031,737).

Creditors: amounts falling due after more than one year

Note

2021
£

2020
£

Due after one year

 

Loans and borrowings

9,989,673

9,156,537

2021
£

2020
£

Due after more than five years

After more than five years by instalments

-

2,055,720

After more than five years not by instalments

9,989,673

-

9,989,673

2,055,720

The loan is repayable in full on the 14 April 2031 and bears interest at base rate plus 3.1% per annum.

Creditors include bank loans which are secured of £9,989,673 (2020 - £9,156,537).

7

Share capital

Allotted, called up and fully paid shares

 

2021

2020

 

No.

£

No.

£

Ordinary shares of £1 each

175,130

175,130

175,130

175,130