Boland_Reilly_Homes_Limit - Accounts


Company Registration No. NI032132 (Northern Ireland)
Boland Reilly Homes Limited
unaudited financial statements
for the year ended 31 December 2021
Pages for filing with Registrar
Boland Reilly Homes Limited
Contents
Page
Balance sheet
1
Notes to the financial statements
2 - 7
Boland Reilly Homes Limited
Balance sheet
as at 31 December 2021
- 1 -
2021
2020
Notes
£
£
£
£
Fixed assets
Tangible assets
4
145,169
446,113
Current assets
Stocks
3,729,767
3,678,444
Debtors
5
76,219
74,890
Cash at bank and in hand
1,339,094
1,418,734
5,145,080
5,172,068
Creditors: amounts falling due within one year
6
(1,225,728)
(1,706,260)
Net current assets
3,919,352
3,465,808
Net assets
4,064,521
3,911,921
Capital and reserves
Called up share capital
7
3,600,000
3,600,000
Profit and loss reserves
464,521
311,921
Total equity
4,064,521
3,911,921

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 members have 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.

The financial statements were approved by the board of directors and authorised for issue on 9 August 2022 and are signed on its behalf by:
D Boland
Director
Company Registration No. NI032132
Boland Reilly Homes Limited
Notes to the financial statements
for the year ended 31 December 2021
- 2 -
1
Accounting policies
Company information

Boland Reilly Homes Limited is a private company limited by shares incorporated in Northern Ireland. The registered office is 1 Rowanvale Crescent, Conlig, Newtonards, County Down, Northern Ireland, BT23 7HP.

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 £.

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

The financial statements do not include a cash flow statement because the company, as a small reporting entity, has claimed exemption from the requirement to prepare such a statement.

1.2
Turnover

Turnover from homes sales represents the selling price of the unit, net of any cash incentives, and is recognised on legal completion and receipt of cash.

1.3
Tangible fixed assets

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

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

Buildings
2% straight line
Plant and equipment
25% straight line
Fixtures and fittings
25% straight line
Motor vehicles
25% 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.

1.4
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.

Boland Reilly Homes Limited
Notes to the financial statements (continued)
for the year ended 31 December 2021
1
Accounting policies (continued)
- 3 -
1.5
Stocks

Land stock has been valued at cost less any impairment as adjusted for the Directors’ estimate of usage. Stock of materials has been valued at the lower of cost and net realisable value. Work in progress is stated at the lower of cost, including attributable overheads, less progress payments received or receivable; or net realisable value.

 

Due to economic conditions, there are uncertainties regarding the carrying value of land stock. However, based on information currently available, the Directors consider the carrying value to be recoverable over the long term.

1.6
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.7
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.

Basic financial assets

Basic financial assets, which include 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.

 

When homes are sold with the use of shared equity, a loan is made available to the customer up to but not exceeding 25% of the sales value. The loan is repayable within 10 years of the home purchase. In recognising the initial sale of homes under shared equity, the Company includes the full sales value in turnover and the initial loan balance in debtors.

 

An appropriate provision is made against these debtor balances to reflect uncertainty in house prices and the effect of potential default, which is recognised within turnover.

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.

Boland Reilly Homes Limited
Notes to the financial statements (continued)
for the year ended 31 December 2021
1
Accounting policies (continued)
- 4 -
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.8
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.9
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.10
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.11
Leases

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

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

Boland Reilly Homes Limited
Notes to the financial statements (continued)
for the year ended 31 December 2021
1
Accounting policies (continued)
- 5 -
1.12
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Employees

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

2021
2020
Number
Number
Total
4
8
Boland Reilly Homes Limited
Notes to the financial statements (continued)
for the year ended 31 December 2021
- 6 -
4
Tangible fixed assets
Buildings
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2021
459,700
393,615
3,899
54,918
912,132
Additions
88,306
-
0
-
0
-
0
88,306
Disposals
(398,006)
(212,915)
-
0
(14,500)
(625,421)
At 31 December 2021
150,000
180,700
3,899
40,418
375,017
Depreciation and impairment
At 1 January 2021
33,970
375,371
1,763
54,915
466,019
Depreciation charged in the year
3,000
1,736
973
-
0
5,709
Eliminated in respect of disposals
(30,970)
(196,411)
-
0
(14,499)
(241,880)
At 31 December 2021
6,000
180,696
2,736
40,416
229,848
Carrying amount
At 31 December 2021
144,000
4
1,163
2
145,169
At 31 December 2020
425,730
18,244
2,136
3
446,113
5
Debtors
2021
2020
Amounts falling due within one year:
£
£
Other debtors
63,761
61,391
Prepayments and accrued income
12,458
13,499
76,219
74,890
6
Creditors: amounts falling due within one year
2021
2020
Notes
£
£
Obligations under finance leases
-
0
22,908
Trade creditors
32,520
25,623
Amounts due to group undertakings
760,000
761,365
Other taxation and social security
7,730
11,127
Contract creditors
419,500
359,500
Other creditors
-
520,000
Accruals and deferred income
5,978
5,737
1,225,728
1,706,260
Boland Reilly Homes Limited
Notes to the financial statements (continued)
for the year ended 31 December 2021
- 7 -
7
Called up share capital
2021
2020
£
£
Ordinary share capital
Issued and fully paid
3,600,000 Ordinary shares of £1 each
3,600,000
3,600,000
8
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2021
2020
£
£
Within one year
-
0
102
-
0
102
9
Related party transactions
Transactions with related parties

Included within creditors are loans of £Nil (2020: £520,000) from Chesser Properties Limited on which interest of £5,171 (2020: £13,484) was paid during the year.

10
Parent company

The Company is a subsidiary undertaking of Boland Ulster Land Limited, the immediate parent undertaking, incorporated in Northern Ireland with a registered address at 1 Ballycrochan Crescent, Bangor.

Boland Ulster Land limited is a subsidiary of Boland Holdings Limited, the ultimate controlling party, incorporated and registered in Scotland. The registered office of Boland Holdings limited is 49 Northumberland Street, Edinburgh, EH3 6JJ.

 

The only group in which the results of the Company are consolidated is that headed by Boland Holdings Limited. The consolidated financial statements of this Group are available to the public and may be obtained from:

 

The Registrar of Companies

Companies House

4th Floor

Edinburgh Quay 2

139 Fountainbridge

Edinburgh

EH3 9FF

2021-12-312021-01-01false09 August 2022CCH SoftwareCCH Accounts Production 2022.100No description of principal activityB AlcornD BolandMs Elaine Lawson2022-08-09NI0321322021-01-012021-12-31NI0321322021-12-31NI0321322020-12-31NI032132core:LandBuildingscore:OwnedOrFreeholdAssets2021-12-31NI032132core:PlantMachinery2021-12-31NI032132core:FurnitureFittings2021-12-31NI032132core:MotorVehicles2021-12-31NI032132core:LandBuildingscore:OwnedOrFreeholdAssets2020-12-31NI032132core:PlantMachinery2020-12-31NI032132core:FurnitureFittings2020-12-31NI032132core:MotorVehicles2020-12-31NI032132core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-31NI032132core:CurrentFinancialInstrumentscore:WithinOneYear2020-12-31NI032132core:CurrentFinancialInstruments2021-12-31NI032132core:CurrentFinancialInstruments2020-12-31NI032132core:ShareCapital2021-12-31NI032132core:ShareCapital2020-12-31NI032132core:RetainedEarningsAccumulatedLosses2021-12-31NI032132core:RetainedEarningsAccumulatedLosses2020-12-31NI032132bus:Director22021-01-012021-12-31NI032132core:LandBuildingscore:OwnedOrFreeholdAssets2021-01-012021-12-31NI032132core:PlantMachinery2021-01-012021-12-31NI032132core:FurnitureFittings2021-01-012021-12-31NI032132core:MotorVehicles2021-01-012021-12-31NI0321322020-01-012020-12-31NI032132core:LandBuildingscore:OwnedOrFreeholdAssets2020-12-31NI032132core:PlantMachinery2020-12-31NI032132core:FurnitureFittings2020-12-31NI032132core:MotorVehicles2020-12-31NI0321322020-12-31NI032132core:WithinOneYear2021-12-31NI032132core:WithinOneYear2020-12-31NI032132bus:PrivateLimitedCompanyLtd2021-01-012021-12-31NI032132bus:SmallCompaniesRegimeForAccounts2021-01-012021-12-31NI032132bus:FRS1022021-01-012021-12-31NI032132bus:AuditExemptWithAccountantsReport2021-01-012021-12-31NI032132bus:Director12021-01-012021-12-31NI032132bus:CompanySecretary12021-01-012021-12-31NI032132bus:FullAccounts2021-01-012021-12-31xbrli:purexbrli:sharesiso4217:GBP