ACCOUNTS - Final Accounts preparation


Caseware UK (AP4) 2021.0.152 2021.0.152 9true2021-01-01falseNo description of principal activity8trueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 04261746 2021-01-01 2021-12-31 04261746 2021-12-31 04261746 2020-01-01 2020-12-31 04261746 2020-12-31 04261746 c:Director3 2021-01-01 2021-12-31 04261746 d:PlantMachinery 2021-01-01 2021-12-31 04261746 d:PlantMachinery 2021-12-31 04261746 d:PlantMachinery 2020-12-31 04261746 d:PlantMachinery d:OwnedOrFreeholdAssets 2021-01-01 2021-12-31 04261746 d:MotorVehicles 2021-01-01 2021-12-31 04261746 d:MotorVehicles 2021-12-31 04261746 d:MotorVehicles 2020-12-31 04261746 d:MotorVehicles d:OwnedOrFreeholdAssets 2021-01-01 2021-12-31 04261746 d:FurnitureFittings 2021-01-01 2021-12-31 04261746 d:OwnedOrFreeholdAssets 2021-01-01 2021-12-31 04261746 d:FreeholdInvestmentProperty 2021-01-01 2021-12-31 04261746 d:FreeholdInvestmentProperty 2021-12-31 04261746 d:FreeholdInvestmentProperty 2020-12-31 04261746 d:CurrentFinancialInstruments 2021-12-31 04261746 d:CurrentFinancialInstruments 2020-12-31 04261746 d:CurrentFinancialInstruments d:WithinOneYear 2021-12-31 04261746 d:CurrentFinancialInstruments d:WithinOneYear 2020-12-31 04261746 d:ShareCapital 2021-12-31 04261746 d:ShareCapital 2020-12-31 04261746 d:SharePremium 2021-12-31 04261746 d:SharePremium 2020-12-31 04261746 d:RetainedEarningsAccumulatedLosses 2021-12-31 04261746 d:RetainedEarningsAccumulatedLosses 2020-12-31 04261746 d:AcceleratedTaxDepreciationDeferredTax 2021-12-31 04261746 d:AcceleratedTaxDepreciationDeferredTax 2020-12-31 04261746 d:RetirementBenefitObligationsDeferredTax 2021-12-31 04261746 d:RetirementBenefitObligationsDeferredTax 2020-12-31 04261746 c:OrdinaryShareClass1 2021-01-01 2021-12-31 04261746 c:OrdinaryShareClass1 2021-12-31 04261746 c:OrdinaryShareClass1 2020-12-31 04261746 c:OrdinaryShareClass2 2021-01-01 2021-12-31 04261746 c:OrdinaryShareClass2 2021-12-31 04261746 c:OrdinaryShareClass2 2020-12-31 04261746 c:FRS102 2021-01-01 2021-12-31 04261746 c:AuditExempt-NoAccountantsReport 2021-01-01 2021-12-31 04261746 c:FullAccounts 2021-01-01 2021-12-31 04261746 c:PrivateLimitedCompanyLtd 2021-01-01 2021-12-31 04261746 6 2021-01-01 2021-12-31 xbrli:shares iso4217:GBP xbrli:pure
Registered number: 04261746













Calamander Developments Limited

Financial statements
Information for filing with the registrar

31 December 2021




 
Calamander Developments Limited


Balance sheet
as at 31 December 2021

2021
2020
Note
£
£

Fixed assets
  

Tangible assets
 5 
19,521
23,589

Investments
 6 
476,719
-

Investment property
 7 
12,150,237
12,325,237

  
12,646,477
12,348,826

Current assets
  

Debtors
 8 
73,140
80,214

Bank and cash balances
  
2,331,459
2,382,420

  
2,404,599
2,462,634

Creditors: amounts falling due within one year
 9 
(304,637)
(320,745)

Net current assets
  
 
 
2,099,962
 
 
2,141,889

Total assets less current liabilities
  
14,746,439
14,490,715

Provisions for liabilities
  

Deferred tax
 10 
(66,676)
(100,405)

  
 
 
(66,676)
 
 
(100,405)

Net assets
  
14,679,763
14,390,310


Capital and reserves
  

Called up share capital 
 11 
200,000
200,000

Share premium account
  
8,575,100
8,575,100

Profit and loss account
  
5,904,663
5,615,210

  
14,679,763
14,390,310


1

 
Calamander Developments Limited

    
Balance sheet (continued)
as at 31 December 2021

The directors consider that the company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

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 financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

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

The company has opted not to file the profit and loss account in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 5 September 2022.




JCG Luckin
Director

Registered number: 04261746
The notes on pages 3 to 8 form part of these financial statements. 

2

 
Calamander Developments Limited
 
 

Notes to the financial statements
for the year ended 31 December 2021

1.


General information

The company is a private company limited by shares, registered in England and Wales. The address of the registered office is 1 Station Lane, Gilesgate Roundabout, Durham City, DH1 1LJ.


2.


Statement of compliance

These financial statements have been prepared in compliance with Section 1A of FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'.

3.Accounting policies

 
3.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The following principal accounting policies have been applied:

 
3.2

Revenue

The turnover shown in the profit and loss account represents amounts receivable under operating leases during the period.

 
3.3

Pensions

Defined contribution pension plan

The company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the company pays fixed contributions into a separate entity. Once the contributions have been paid the company has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the balance sheet. The assets of the plan are held separately from the company in independently administered funds.

3

 
Calamander Developments Limited
 

 
Notes to the financial statements
for the year ended 31 December 2021

3.Accounting policies (continued)

 
3.4

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

 
3.5

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

At each reporting date the company assesses whether there is any indication of impairment. If such indication exists, the recoverable amount of the asset is determined which is the higher of its fair value less costs to sell and its value in use. An impairment loss is recognised where the carrying amount exceeds the recoverable amount.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, .

Depreciation is provided on the following basis:

Motor vehicles
-
20%
reducing balance
Equipment and fittings
-
20%
reducing balance

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

4

 
Calamander Developments Limited
 

 
Notes to the financial statements
for the year ended 31 December 2021

3.Accounting policies (continued)

 
3.6

Investment property

Investment properties are initially recorded at cost, which includes purchase price and any directly attributable expenditure. Investment property is revalued to its fair value at each reporting date and any changes are recognised in profit or loss.

 
3.7

Valuation of investments

Investments in listed company shares are remeasured to market value at each balance sheet date. Gains and losses on remeasurement are recognised in profit or loss for the period.

 
3.8

Provisions for liabilities

Provisions are made where an event has taken place that gives the company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to profit or loss in the year that the company becomes aware of the obligation, and are measured at the best estimate at the balance sheet date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the balance sheet.

 
3.9

Financial instruments

The company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in ordinary shares.


4.


Employees

The average monthly number of employees, including directors, during the year was 9 (2020 - 8).

5

 
Calamander Developments Limited
 
 

Notes to the financial statements
for the year ended 31 December 2021

5.


Tangible fixed assets





Equipment and fittings
Motor vehicles
Total

£
£
£



Cost or valuation


At 1 January 2021
70,916
35,385
106,301


Additions
727
-
727



At 31 December 2021

71,643
35,385
107,028



Depreciation


At 1 January 2021
53,202
29,510
82,712


Charge for the year
3,620
1,175
4,795



At 31 December 2021

56,822
30,685
87,507



Net book value



At 31 December 2021
14,821
4,700
19,521



At 31 December 2020
17,714
5,875
23,589


6.


Fixed asset investments





Listed investments

£



Cost or valuation


Additions
475,438


Revaluations
1,281



At 31 December 2021
476,719




6

 
Calamander Developments Limited
 
 

Notes to the financial statements
for the year ended 31 December 2021

7.


Investment property


Investment property

£



Valuation


At 1 January 2021
12,325,237


Disposals
(175,000)



At 31 December 2021
12,150,237

Investment properties are held for use under operating leases. Investment properties are shown at their open market value based on the valuation of JCG Luckin (director) at 31 December 2021.






8.


Debtors

2021
2020
£
£


Trade debtors
3,149
66,370

Other debtors
60,589
3,790

Prepayments and accrued income
9,402
10,054

73,140
80,214



9.


Creditors: Amounts falling due within one year

2021
2020
£
£

Trade creditors
12,436
68,577

Corporation tax
58,257
39,030

Other taxation and social security
85,326
26,623

Other creditors
9,863
7,795

Accruals and deferred income
138,755
178,720

304,637
320,745


7

 
Calamander Developments Limited
 
 

Notes to the financial statements
for the year ended 31 December 2021

10.


Deferred taxation




2021


£






At beginning of year
(100,405)


Charged to profit or loss
33,729



At end of year
(66,676)

The provision for deferred taxation is made up as follows:

2021
2020
£
£


Accelerated capital allowances
15,375
12,227

Revaluation of tangible assets
(82,051)
(112,632)

(66,676)
(100,405)


11.


Share capital

2021
2020
£
£
Allotted, called up and fully paid



100,000 (2020 - 100,000) Ordinary shares of £1.00 each
100,000
100,000
100,000 (2020 - 100,000) Ordinary G shares of £1.00 each
100,000
100,000

200,000

200,000


8