Andrewshayes Limited - Period Ending 2021-11-30

Andrewshayes Limited - Period Ending 2021-11-30


Andrewshayes Limited 05846844 false 2020-12-01 2021-11-30 2021-11-30 The principal activity of the company is the operation of a caravan holiday site and related activities Digita Accounts Production Advanced 6.30.9574.0 true true 05846844 2020-12-01 2021-11-30 05846844 2021-11-30 05846844 bus:Director1 1 2021-11-30 05846844 core:RetainedEarningsAccumulatedLosses 2021-11-30 05846844 core:ShareCapital 2021-11-30 05846844 core:SharePremium 2021-11-30 05846844 core:CurrentFinancialInstruments 2021-11-30 05846844 core:CurrentFinancialInstruments core:WithinOneYear 2021-11-30 05846844 core:Non-currentFinancialInstruments 2021-11-30 05846844 core:Non-currentFinancialInstruments core:AfterOneYear 2021-11-30 05846844 core:Goodwill 2021-11-30 05846844 core:LandBuildings core:OwnedOrFreeholdAssets 2021-11-30 05846844 core:MotorVehicles 2021-11-30 05846844 core:OfficeEquipment 2021-11-30 05846844 core:OtherPropertyPlantEquipment 2021-11-30 05846844 core:PlantMachinery 2021-11-30 05846844 bus:SmallEntities 2020-12-01 2021-11-30 05846844 bus:AuditExemptWithAccountantsReport 2020-12-01 2021-11-30 05846844 bus:FullAccounts 2020-12-01 2021-11-30 05846844 bus:SmallCompaniesRegimeForAccounts 2020-12-01 2021-11-30 05846844 bus:RegisteredOffice 2020-12-01 2021-11-30 05846844 bus:Director1 2020-12-01 2021-11-30 05846844 bus:Director1 1 2020-12-01 2021-11-30 05846844 bus:Director2 2020-12-01 2021-11-30 05846844 bus:Director5 2020-12-01 2021-11-30 05846844 bus:PrivateLimitedCompanyLtd 2020-12-01 2021-11-30 05846844 core:Goodwill 2020-12-01 2021-11-30 05846844 core:ComputerEquipment 2020-12-01 2021-11-30 05846844 core:FurnitureFittingsToolsEquipment 2020-12-01 2021-11-30 05846844 core:Land 2020-12-01 2021-11-30 05846844 core:LandBuildings 2020-12-01 2021-11-30 05846844 core:LandBuildings core:OwnedOrFreeholdAssets 2020-12-01 2021-11-30 05846844 core:MotorVehicles 2020-12-01 2021-11-30 05846844 core:OfficeEquipment 2020-12-01 2021-11-30 05846844 core:OtherPropertyPlantEquipment 2020-12-01 2021-11-30 05846844 core:PlantMachinery 2020-12-01 2021-11-30 05846844 core:KeyManagementPersonnel 2020-12-01 2021-11-30 05846844 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2020-12-01 2021-11-30 05846844 countries:EnglandWales 2020-12-01 2021-11-30 05846844 2020-11-30 05846844 bus:Director1 1 2020-11-30 05846844 core:Goodwill 2020-11-30 05846844 core:LandBuildings core:OwnedOrFreeholdAssets 2020-11-30 05846844 core:MotorVehicles 2020-11-30 05846844 core:OfficeEquipment 2020-11-30 05846844 core:OtherPropertyPlantEquipment 2020-11-30 05846844 core:PlantMachinery 2020-11-30 05846844 2019-12-01 2020-11-30 05846844 2020-11-30 05846844 bus:Director1 1 2020-11-30 05846844 bus:Director5 1 2020-11-30 05846844 core:RetainedEarningsAccumulatedLosses 2020-11-30 05846844 core:ShareCapital 2020-11-30 05846844 core:SharePremium 2020-11-30 05846844 core:CurrentFinancialInstruments 2020-11-30 05846844 core:CurrentFinancialInstruments core:WithinOneYear 2020-11-30 05846844 core:Non-currentFinancialInstruments 2020-11-30 05846844 core:Non-currentFinancialInstruments core:AfterOneYear 2020-11-30 05846844 core:LandBuildings core:OwnedOrFreeholdAssets 2020-11-30 05846844 core:MotorVehicles 2020-11-30 05846844 core:OfficeEquipment 2020-11-30 05846844 core:OtherPropertyPlantEquipment 2020-11-30 05846844 core:PlantMachinery 2020-11-30 05846844 bus:Director1 1 2019-12-01 2020-11-30 05846844 bus:Director5 1 2019-12-01 2020-11-30 05846844 bus:Director1 1 2019-11-30 05846844 bus:Director5 1 2019-11-30 iso4217:GBP xbrli:pure

Registration number: 05846844

Andrewshayes Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 November 2021

 

Andrewshayes Limited

Contents

Balance Sheet

1 to 2

Notes to the Unaudited Financial Statements

3 to 10

 

Andrewshayes Limited

(Registration number: 05846844)
Balance Sheet as at 30 November 2021

Note

2021
£

2020
£

Fixed assets

 

Tangible assets

5

1,121,353

1,096,753

Current assets

 

Stocks

6

125

225

Debtors

7

129,055

87,824

Cash at bank and in hand

 

411,452

310,894

 

540,632

398,943

Creditors: Amounts falling due within one year

8

(314,231)

(230,875)

Net current assets

 

226,401

168,068

Total assets less current liabilities

 

1,347,754

1,264,821

Creditors: Amounts falling due after more than one year

8

-

(262,115)

Provisions for liabilities

(203,006)

(140,730)

Net assets

 

1,144,748

861,976

Capital and reserves

 

Called up share capital

300

300

Share premium reserve

59,800

59,800

Profit and loss account

1,084,648

801,876

Total equity

 

1,144,748

861,976

 

Andrewshayes Limited

(Registration number: 05846844)
Balance Sheet as at 30 November 2021

For the financial year ending 30 November 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 11 July 2022 and signed on its behalf by:
 

Mr P Lawrence
Director

Mrs S D Lawrence
Director

 
     
 

Andrewshayes Limited

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

1

General information

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

The address of its registered office is:
Andrewshayes Caravan Park
Dalwood
Axminster
Devon
EX13 7DY

These financial statements were authorised for issue by the Board on 11 July 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.

Going concern

In light of the rapid global spread of the Coronavirus “COVID-19” in early 2020, the directors have reviewed and stress tested projections and budgets for the next twelve months. Following this review, the directors consider there to be little impact on the Company’s ability to act as a going concern.

The directors have reviewed the supply chains, key customers and the capital resources available and consider that the company has adequate resources in place to continue trading for the next twelve months.

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.

 

Andrewshayes Limited

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

Government grants

Government grants are recognised using the accrual model. Where the costs have already been incurred then the grant is credited to the profit and loss account.

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.

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.

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

Nil

Buildings

2% to 6.67% straight line

Caravans

10% straight line

Motor vehicles

20% reducing balance

Plant and machinery

15% reducing balance

Computer equipment

20% straight line

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

 

Andrewshayes Limited

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

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:

Asset class

Amortisation method and rate

Goodwill

Straight line over 10 years

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.

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.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress 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. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Trade creditors 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.

 

Andrewshayes Limited

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

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.

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 5 (2020 - 6).

 

Andrewshayes Limited

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

4

Intangible assets

Goodwill
 £

Total
£

Cost

At 1 December 2020

250,000

250,000

At 30 November 2021

250,000

250,000

Amortisation

At 1 December 2020

250,000

250,000

At 30 November 2021

250,000

250,000

Carrying amount

At 30 November 2021

-

-

 

Andrewshayes Limited

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

5

Tangible assets

Freehold land and buildings
£

Plant and machinery
£

Caravans
£

Motor vehicles
 £

Office equipment
£

Total
£

Cost or valuation

At 1 December 2020

833,388

176,409

716,797

5,500

4,086

1,736,180

Additions

9,809

55,658

114,605

-

-

180,072

Disposals

-

(17,265)

(58,483)

-

-

(75,748)

At 30 November 2021

843,197

214,802

772,919

5,500

4,086

1,840,504

Depreciation

At 1 December 2020

349,482

89,934

191,723

4,203

4,085

639,427

Charge for the year

33,127

20,752

64,902

260

-

119,041

Eliminated on disposal

-

(13,467)

(25,850)

-

-

(39,317)

At 30 November 2021

382,609

97,219

230,775

4,463

4,085

719,151

Carrying amount

At 30 November 2021

460,588

117,583

542,144

1,037

1

1,121,353

At 30 November 2020

483,906

86,475

525,074

1,297

1

1,096,753

Included within the net book value of land and buildings above is £460,588 (2020 - £483,906) in respect of freehold land and buildings.
 

6

Stocks

2021
£

2020
£

Other inventories

125

225

7

Debtors

2021
£

2020
£

Trade debtors

40,282

46,211

Other debtors

84,891

38,580

Prepayments and accrued income

3,882

3,033

 

129,055

87,824

 

Andrewshayes Limited

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

8

Creditors

Due within one year

Note

2021
£

2020
£

 

Loans and borrowings

9

-

37,555

Trade creditors

 

118,337

18,016

Social security and other taxes

 

1,586

825

Other creditors

 

88,399

101,904

Accruals

 

5,950

5,900

Corporation tax liability

84,787

50,746

Deferred income

 

15,172

15,929

 

314,231

230,875

Due after one year

 

Loans and borrowings

9

-

262,115

9

Loans and borrowings

2021
£

2020
£

Non-current loans and borrowings

Bank borrowings

-

262,115

2021
£

2020
£

Current loans and borrowings

Bank borrowings

-

37,555

 

Andrewshayes Limited

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

10

Related party transactions

Key management personnel

Key management are considered to be the directors of the company.

Summary of transactions with key management

The company provided a loan to a director during the year. Interest has been charged by the company and the loan is repayable on demand.
 

Transactions with directors

2021

At 1 December 2020
£

Advances to directors
£

Repayments by director
£

At 30 November 2021
£

Mr P Lawrence

Loan to the director

25,455

451,988

(405,198)

72,245

         
       

 

2020

At 1 December 2019
£

Advances to directors
£

Repayments by director
£

At 30 November 2020
£

Mr P Lawrence

Loan to the director

-

25,455

-

25,455

         
       

Mr S Lawrence

Loan to the director

2,456

-

(2,456)

-