WODSKOU_PROPERTIES_LIMITE - Accounts


Company Registration No. 07067911 (England and Wales)
WODSKOU PROPERTIES LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
PAGES FOR FILING WITH REGISTRAR
WODSKOU PROPERTIES LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
WODSKOU PROPERTIES LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2021
31 December 2021
- 1 -
2021
2020
Notes
£
£
£
£
Fixed assets
Tangible assets
3
34,582
46,116
Investment properties
4
7,550,000
6,565,128
Investments
5
350,000
350,000
7,934,582
6,961,244
Current assets
Debtors
7
28,722
21,361
Investments
100,000
100,000
Cash at bank and in hand
1
1
128,723
121,362
Creditors: amounts falling due within one year
8
(1,395,591)
(1,485,568)
Net current liabilities
(1,266,868)
(1,364,206)
Total assets less current liabilities
6,667,714
5,597,038
Creditors: amounts falling due after more than one year
9
(2,501,734)
(2,712,653)
Provisions for liabilities
(628,146)
(294,429)
Net assets
3,537,834
2,589,956
Capital and reserves
Called up share capital
100
100
Non-distributable profits reserve
12
1,936,279
1,308,133
Distributable profit and loss reserves
1,601,455
1,281,723
Total equity
3,537,834
2,589,956

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 31 December 2021 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The member has not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

WODSKOU PROPERTIES LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2021
31 December 2021
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 11 August 2022 and are signed on its behalf by:
M Wodskou
Director
Company Registration No. 07067911
WODSKOU PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
- 3 -
1
Accounting policies
Company information

Wodskou Properties Limited is a private company limited by shares incorporated in England and Wales. The registered office is Gonwin Manor, Gonwin Manor Drive, Carbis Bay, St. Ives, Cornwall, United Kingdom, TR26 3GN.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest pound.

The financial statements have been prepared under the historical cost convention, modified to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

1.2
Going concern

Not withstanding the net current liabilities of true£1,264,715 (2020: £1,364,206), at the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Specifically amounts due to the directors and other related parties are not required to be repaid until the company has sufficient available funds. In making their assessment the directors have specifically considered the impact of the ongoing COVID-19 pandemic on the company’s ability to continue as a going concern. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Rentals receivable under operating leases, excluding value added tax, are recognised in profit or loss on a straight line basis over the lease term.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:

Fixtures and fittings
20% straight line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

WODSKOU PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 4 -
1.5
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

1.6
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

1.7
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

WODSKOU PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 5 -
Basic financial assets

Basic financial assets, which include trade debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Other financial assets

Other financial assets are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including trade creditors and bank loans are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

1.9
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax. Current tax assets are recognised when tax paid exceeds the tax payable.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

WODSKOU PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 6 -
1.10
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was nil (2020: nil).

2021
2020
Number
Number
Total
-
0
-
0
3
Tangible fixed assets
Fixtures and fittings
£
Cost
At 1 January 2021 and 31 December 2021
112,464
Depreciation and impairment
At 1 January 2021
66,348
Depreciation charged in the year
11,534
At 31 December 2021
77,882
Carrying amount
At 31 December 2021
34,582
At 31 December 2020
46,116
4
Investment property
2021
£
Fair value
At 1 January 2021
6,565,129
Additions
17,800
Revaluations
967,071
At 31 December 2021
7,550,000
WODSKOU PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
4
Investment property
(Continued)
- 7 -

The fair value of the investment properties has been arrived at on the basis of valuations carried out at 31 December 2021 by the director, M Wodskou, considering the market value of similar properties.

5
Fixed asset investments
2021
2020
£
£
Shares in group undertakings and participating interests
350,000
350,000
6
Investments
2021
2020
£
£
Instruments measured at fair value through profit or loss
100,000
100,000

The above investment relates to a loan made to a third party. No interest is payable and there is no fixed maturity. The loan is repayable only once a trigger event, that is within the control of the third party, has occurred. The repayment amount may be lower or higher than the amount initially loaned.

At the balance sheet date the directors are of the view that the fair value of the investment approximates the amount initially loaned.

Post balance sheet date, the loan amount was repaid in full without any gain on investment or interest received.

7
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
218
-
0
Other debtors
28,504
21,361
28,722
21,361
8
Creditors: amounts falling due within one year
2021
2020
£
£
Bank loans and overdrafts
300,443
231,451
Trade creditors
1,116
5,714
Corporation tax
54,624
12,855
Other taxation and social security
24,002
8,912
Other creditors
1,015,406
1,226,636
1,395,591
1,485,568
WODSKOU PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 8 -
9
Creditors: amounts falling due after more than one year
2021
2020
Notes
£
£
Bank loans and overdrafts
10
2,184,956
2,387,313
Government grants
316,778
325,340
2,501,734
2,712,653
Amounts included above which fall due after five years are as follows:
Bank loans payable by instalments
1,292,125
1,533,517
10
Loans and overdrafts
2021
2020
£
£
Bank loans
2,384,832
2,573,704
Bank overdrafts
100,567
45,060
Other loans
647,874
647,874
3,133,273
3,266,638
Payable within one year
948,317
879,325
Payable after one year
2,184,956
2,387,313

The bank loans are secured by fixed and floating charges over the assets and undertaking of the company.

11
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2021
2020
Balances:
£
£
Accelerated capital allowances
(17,367)
(12,417)
Investment property
645,513
306,846
628,146
294,429
WODSKOU PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
11
Deferred taxation
(Continued)
- 9 -
2021
Movements in the year:
£
Liability at 1 January 2021
294,429
Charge to profit or loss
333,717
Liability at 31 December 2021
628,146
12
Non-distributable profits reserve
2021
2020
£
£
At the beginning of the year
1,308,133
956,044
Transfer of non-distributable profits relating to prior periods
628,146
352,089
At the end of the year
1,936,279
1,308,133
13
Related party disclosures

At the balance sheet date, the company owed £339,413 (2020: £562,789) to M Wodskou which is included within Creditors: Amounts falling due within One Year.

 

At the balance sheet date, the company owed £15,894 to (2020: £5,603 owed by) Gonwin Developments Limited, a subsidiary company, which is included within Creditors: Amounts falling due within One Year (2020: Debtors: Amounts falling due within One Year).

 

At the balance sheet date, the company was owed £15,000 (2020: £nil) by Aqua Advanced Skincare Limited, a company for which M Wodskou and S Wodskou are both directors. During the prior year, the company formally released Aqua Advanced Skincare Limited of its liabilities owed to Wodskou Properties Limited at the balance sheet date by deed of waiver of £208,983 after the balance sheet date but prior to the balance sheet signing date.

 

These loans are at call and do not bear interest.

14
Ultimate controlling party

The ultimate controlling party is M Wodskou, who owns 100% of the issued share capital.

2021-12-312021-01-01false11 August 2022CCH SoftwareCCH Accounts Production 2022.100No description of principal activityM WodskouS L Wodskou070679112021-01-012021-12-31070679112021-12-31070679112020-12-3107067911core:FurnitureFittings2021-12-3107067911core:FurnitureFittings2020-12-3107067911core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3107067911core:CurrentFinancialInstrumentscore:WithinOneYear2020-12-3107067911core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-3107067911core:Non-currentFinancialInstrumentscore:AfterOneYear2020-12-3107067911core:CurrentFinancialInstruments2021-12-3107067911core:CurrentFinancialInstruments2020-12-3107067911core:Non-currentFinancialInstruments2021-12-3107067911core:Non-currentFinancialInstruments2020-12-3107067911core:ShareCapital2021-12-3107067911core:ShareCapital2020-12-3107067911core:FurtherSpecificReserve1ComponentTotalEquity2021-12-3107067911core:FurtherSpecificReserve1ComponentTotalEquity2020-12-3107067911core:RetainedEarningsAccumulatedLosses2021-12-3107067911core:RetainedEarningsAccumulatedLosses2020-12-3107067911bus:Director12021-01-012021-12-3107067911core:FurnitureFittings2021-01-012021-12-31070679112020-01-012020-12-3107067911core:FurnitureFittings2020-12-31070679112020-12-3107067911core:WithinOneYear2021-12-3107067911core:WithinOneYear2020-12-3107067911bus:PrivateLimitedCompanyLtd2021-01-012021-12-3107067911bus:SmallCompaniesRegimeForAccounts2021-01-012021-12-3107067911bus:FRS1022021-01-012021-12-3107067911bus:AuditExemptWithAccountantsReport2021-01-012021-12-3107067911bus:Director22021-01-012021-12-3107067911bus:FullAccounts2021-01-012021-12-31xbrli:purexbrli:sharesiso4217:GBP