Hargan Estates Ltd - Period Ending 2021-12-31

Hargan Estates Ltd - Period Ending 2021-12-31


Hargan Estates Ltd 07684784 false 2021-01-01 2021-12-31 2021-12-31 The principal activity of the company is estate agency. Digita Accounts Production Advanced 6.30.9574.0 true false true true true 07684784 2021-01-01 2021-12-31 07684784 2021-12-31 07684784 bus:Director1 1 2021-12-31 07684784 bus:Director2 1 2021-12-31 07684784 core:CurrentFinancialInstruments 2021-12-31 07684784 core:CurrentFinancialInstruments core:WithinOneYear 2021-12-31 07684784 core:Non-currentFinancialInstruments 2021-12-31 07684784 core:Non-currentFinancialInstruments core:AfterOneYear 2021-12-31 07684784 core:FurnitureFittingsToolsEquipment 2021-12-31 07684784 core:LandBuildings 2021-12-31 07684784 bus:SmallEntities 2021-01-01 2021-12-31 07684784 bus:AuditExemptWithAccountantsReport 2021-01-01 2021-12-31 07684784 bus:FullAccounts 2021-01-01 2021-12-31 07684784 bus:SmallCompaniesRegimeForAccounts 2021-01-01 2021-12-31 07684784 bus:RegisteredOffice 2021-01-01 2021-12-31 07684784 bus:Director1 2021-01-01 2021-12-31 07684784 bus:Director1 1 2021-01-01 2021-12-31 07684784 bus:Director2 2021-01-01 2021-12-31 07684784 bus:Director2 1 2021-01-01 2021-12-31 07684784 bus:PrivateLimitedCompanyLtd 2021-01-01 2021-12-31 07684784 core:FurnitureFittings 2021-01-01 2021-12-31 07684784 core:FurnitureFittingsToolsEquipment 2021-01-01 2021-12-31 07684784 core:LandBuildings 2021-01-01 2021-12-31 07684784 core:LeaseholdImprovements 2021-01-01 2021-12-31 07684784 core:OfficeEquipment 2021-01-01 2021-12-31 07684784 core:Subsidiary1 2021-01-01 2021-12-31 07684784 core:Subsidiary1 1 2021-01-01 2021-12-31 07684784 core:Subsidiary1 countries:England 2021-01-01 2021-12-31 07684784 core:Subsidiary2 2021-01-01 2021-12-31 07684784 core:Subsidiary2 1 2021-01-01 2021-12-31 07684784 core:Subsidiary2 countries:England 2021-01-01 2021-12-31 07684784 core:Subsidiary3 2021-01-01 2021-12-31 07684784 core:Subsidiary3 1 2021-01-01 2021-12-31 07684784 core:Subsidiary3 countries:England 2021-01-01 2021-12-31 07684784 countries:EnglandWales 2021-01-01 2021-12-31 07684784 2020-12-31 07684784 bus:Director1 1 2020-12-31 07684784 bus:Director2 1 2020-12-31 07684784 core:FurnitureFittingsToolsEquipment 2020-12-31 07684784 core:LandBuildings 2020-12-31 07684784 2020-01-01 2020-12-31 07684784 2020-12-31 07684784 bus:Director1 1 2020-12-31 07684784 bus:Director2 1 2020-12-31 07684784 core:CurrentFinancialInstruments 2020-12-31 07684784 core:CurrentFinancialInstruments core:WithinOneYear 2020-12-31 07684784 core:Non-currentFinancialInstruments 2020-12-31 07684784 core:Non-currentFinancialInstruments core:AfterOneYear 2020-12-31 07684784 core:FurnitureFittingsToolsEquipment 2020-12-31 07684784 core:LandBuildings 2020-12-31 07684784 bus:Director1 1 2020-01-01 2020-12-31 07684784 bus:Director2 1 2020-01-01 2020-12-31 07684784 core:Subsidiary1 1 2020-01-01 2020-12-31 07684784 core:Subsidiary2 1 2020-01-01 2020-12-31 07684784 core:Subsidiary3 1 2020-01-01 2020-12-31 07684784 bus:Director1 1 2019-12-31 07684784 bus:Director2 1 2019-12-31 iso4217:GBP xbrli:pure

Registration number: 07684784

Hargan Estates Ltd

Annual Report and Unaudited Financial Statements

for the year ended 31 December 2021

 

Hargan Estates Ltd

Contents

Statement of Financial Position

1 to 2

Notes to the Unaudited Financial Statements

3 to 11

 

Hargan Estates Ltd

(Registration number: 07684784)
Statement of Financial Position
31 December 2021

Note

2021
£

2020
£

Fixed assets

 

Tangible assets

4

56,183

51,602

Investments

5

967

150,090

 

57,150

201,692

Current assets

 

Debtors

6

256,850

339,605

Cash at bank and in hand

 

245,498

193,859

 

502,348

533,464

Creditors: Amounts falling due within one year

7

(320,488)

(382,195)

Net current assets

 

181,860

151,269

Total assets less current liabilities

 

239,010

352,961

Creditors: Amounts falling due after more than one year

7

(105,348)

(155,203)

Provisions for liabilities

(5,001)

(4,933)

Net assets

 

128,661

192,825

Capital and reserves

 

Called up share capital

1,000

1,000

Profit and loss account

127,661

191,825

Shareholders' funds

 

128,661

192,825

For the financial year ending 31 December 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.

 

Hargan Estates Ltd

(Registration number: 07684784)
Statement of Financial Position
31 December 2021

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 8 September 2022 and signed on its behalf by:
 

.........................................
R J Luff
Director

 

Hargan Estates Ltd

Notes to the Unaudited Financial Statements
for the year ended 31 December 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:
Wiston House
1 Wiston Avenue
Worthing
West Sussex
BN14 7QL
United Kingdom

These financial statements were authorised for issue by the Board on 8 September 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.

Judgements

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

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.

 

Hargan Estates Ltd

Notes to the Unaudited Financial Statements
for the year ended 31 December 2021

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 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

Leasehold improvements

2% straight line

Fixtures and fittings

15% reducing balance

Equipment

20% straight line

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.

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.

 

Hargan Estates Ltd

Notes to the Unaudited Financial Statements
for the year ended 31 December 2021

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 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.

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 using the effective interest method.

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.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

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.

 

Hargan Estates Ltd

Notes to the Unaudited Financial Statements
for the year ended 31 December 2021

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 18 (2020 - 18).

4

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Total
£

Cost or valuation

At 1 January 2021

40,091

52,223

92,314

Additions

-

9,835

9,835

At 31 December 2021

40,091

62,058

102,149

Depreciation

At 1 January 2021

8,162

32,550

40,712

Charge for the year

2,005

3,249

5,254

At 31 December 2021

10,167

35,799

45,966

Carrying amount

At 31 December 2021

29,924

26,259

56,183

At 31 December 2020

31,929

19,673

51,602

Included within the net book value of land and buildings above is £29,924 (2020 - £31,929) in respect of long leasehold land and buildings.
 

 

Hargan Estates Ltd

Notes to the Unaudited Financial Statements
for the year ended 31 December 2021

5

Investments

£

£

Cost or valuation

At 1 January 2021

150,090

150,090

Revaluation

(149,998)

(149,998)

Additions

875

875

At 31 December 2021

967

967

Provision

Carrying amount

At 31 December 2021

967

967

At 31 December 2020

150,090

150,090

Details of undertakings

Details of the investments (including principal place of business of unincorporated entities) in which the company holds 20% or more of the nominal value of any class of share capital are as follows:

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

     

2021

2020

Subsidiary undertakings

Brutinellpres Limited

Wiston House
1 Wiston Avenue
Worthing
West Sussex
BN14 7QL

England

Ordinary A £1

90%

90%

Sawyers (Sussex) Limited

Wiston House
1 Wiston Avenue
Worthing
West Sussex
BN14 7QL

England

Ordinary A and Ordinary B 1p shares

100%

100%

 

Hargan Estates Ltd

Notes to the Unaudited Financial Statements
for the year ended 31 December 2021

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

Luff Holdings Hove Ltd

Wiston House
1 Wiston Avenue
Worthing
West Sussex
BN14 7QL

England

Ordinary A £1

87.5%

0%

Subsidiary undertakings

Brutinellpres Limited

The principal activity of Brutinellpres Limited is Estate Agency.

Sawyers (Sussex) Limited

The principal activity of Sawyers (Sussex) Limited is Estate agency.

Luff Holdings Hove Ltd

The principal activity of Luff Holdings Hove Ltd is Estate Agency.

 

Hargan Estates Ltd

Notes to the Unaudited Financial Statements
for the year ended 31 December 2021

6

Debtors

Note

2021
£

2020
£

Trade debtors

 

65,501

83,927

Amounts owed by group undertakings and undertakings in which the company has a participating interest

9

107,558

54,667

Prepayments

 

8,212

1,273

Other debtors

 

75,579

199,738

 

256,850

339,605

 

Hargan Estates Ltd

Notes to the Unaudited Financial Statements
for the year ended 31 December 2021

7

Creditors

Creditors: amounts falling due within one year

Note

2021
£

2020
£

Due within one year

 

Loans and borrowings

8

43,321

40,845

Amounts owed to group undertakings and undertakings in which the company has a participating interest

9

86,847

-

Taxation and social security

 

143,665

202,542

Accruals and deferred income

 

2,550

5,000

Other creditors

 

44,105

133,808

 

320,488

382,195

Creditors: amounts falling due after more than one year

Note

2021
£

2020
£

Due after one year

 

Loans and borrowings

8

105,348

155,203

8

Loans and borrowings

2021
£

2020
£

Non-current loans and borrowings

Bank borrowings

105,348

155,203

2021
£

2020
£

Current loans and borrowings

Bank borrowings

43,321

40,845

 

Hargan Estates Ltd

Notes to the Unaudited Financial Statements
for the year ended 31 December 2021

9

Related party transactions

Transactions with directors

2021

At 1 January 2021
£

Advances to directors
£

Repayments by director
£

At 31 December 2021
£

R J Luff

135,307

149,620

(230,000)

54,927

         
       

M Holding

1,288

4,381

-

5,669

         
       

 

2020

At 1 January 2020
£

Advances to directors
£

Repayments by director
£

At 31 December 2020
£

R J Luff

(23,312)

158,619

-

135,307

         
       

M Holding

4,506

-

(3,218)

1,288