ACCOUNTS - Final Accounts


Caseware UK (AP4) 2021.0.152 2021.0.152 2021-12-312021-12-313construction of domestic buildings32021-01-01falsetruetrueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 11293435 2021-01-01 2021-12-31 11293435 2020-01-01 2020-12-31 11293435 2021-12-31 11293435 2020-12-31 11293435 c:Director2 2021-01-01 2021-12-31 11293435 d:FreeholdInvestmentProperty 2021-12-31 11293435 d:FreeholdInvestmentProperty 2020-12-31 11293435 d:CurrentFinancialInstruments 2021-12-31 11293435 d:CurrentFinancialInstruments 2020-12-31 11293435 d:Non-currentFinancialInstruments 2021-12-31 11293435 d:Non-currentFinancialInstruments 2020-12-31 11293435 d:CurrentFinancialInstruments d:WithinOneYear 2021-12-31 11293435 d:CurrentFinancialInstruments d:WithinOneYear 2020-12-31 11293435 d:Non-currentFinancialInstruments d:AfterOneYear 2021-12-31 11293435 d:Non-currentFinancialInstruments d:AfterOneYear 2020-12-31 11293435 d:ShareCapital 2021-12-31 11293435 d:ShareCapital 2020-12-31 11293435 d:SharePremium 2021-12-31 11293435 d:SharePremium 2020-12-31 11293435 d:RetainedEarningsAccumulatedLosses 2021-12-31 11293435 d:RetainedEarningsAccumulatedLosses 2020-12-31 11293435 c:FRS102 2021-01-01 2021-12-31 11293435 c:AuditExempt-NoAccountantsReport 2021-01-01 2021-12-31 11293435 c:FullAccounts 2021-01-01 2021-12-31 11293435 c:PrivateLimitedCompanyLtd 2021-01-01 2021-12-31 11293435 2 2021-01-01 2021-12-31 11293435 6 2021-01-01 2021-12-31 iso4217:GBP xbrli:pure
Registered number: 11293435






WATERMEADOW HOMES (TOWCESTER ROAD) LIMITED
UNAUDITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021










img27c0.png

 
WATERMEADOW HOMES (TOWCESTER ROAD) LIMITED
REGISTERED NUMBER:11293435

BALANCE SHEET
AS AT 31 DECEMBER 2021

As restated
2021
2020
Note
£
£

Fixed assets
  

Investments
  
1
-

Investment property
 5 
18,079,754
18,079,754

  
18,079,755
18,079,754

Current assets
  

Stocks
  
6,954,633
4,695,187

Debtors: amounts falling due within one year
 6 
973,578
1,623,808

Cash at bank and in hand
 7 
31,615
648,765

  
7,959,826
6,967,760

Creditors: amounts falling due within one year
 8 
(27,400,870)
(21,566,964)

Net current liabilities
  
 
 
(19,441,044)
 
 
(14,599,204)

Total assets less current liabilities
  
(1,361,289)
3,480,550

Creditors: amounts falling due after more than one year
  
-
(3,242,274)

  

Net (liabilities)/assets
  
(1,361,289)
238,276


Capital and reserves
  

Called up share capital 
  
101
101

Share premium account
  
1,374,999
1,374,999

Profit and loss account
  
(2,736,389)
(1,136,824)

  
(1,361,289)
238,276


Page 1

 
WATERMEADOW HOMES (TOWCESTER ROAD) LIMITED
REGISTERED NUMBER:11293435
    
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 statement of income and retained earnings 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 by: 




................................................
R S Anderson
Director

Date: 23 September 2022

Page 2

 
WATERMEADOW HOMES (TOWCESTER ROAD) LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

1.


General information

Watermeadow Homes (Towcester Road) Limited is a private company limited by shares incorporated in England and Wales. Its registered office is Millhouse, 32 - 38 East Street, Rochford, Essex, SS4 1 DB.
The principal activity continued to be that of property development.

2.Accounting policies

 
2.1

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:

 
2.2

Exemption from preparing consolidated financial statements

The Company, and the Group headed by it, qualify as small as set out in section 383 of the Companies Act 2006 and the parent and Group are considered eligible for the exemption to prepare consolidated accounts.

 
2.3

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Company has transferred the significant risks and rewards of ownership to the buyer;
the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

 
2.4

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.5

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.6

Investment property

Investment property is carried at fair value determined annually by external valuers and derived from the current market rents and investment property yields for comparable real estate, adjusted if necessary for any difference in the nature, location or condition of the specific asset. No depreciation is provided. Changes in fair value are recognised in profit or loss.

Page 3

 
WATERMEADOW HOMES (TOWCESTER ROAD) LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

2.Accounting policies (continued)

 
2.7

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

Investments in unlisted Company shares, whose market value can be reliably determined, are remeasured to market value at each balance sheet date. Gains and losses on remeasurement are recognised in the Statement of Income and Retained Earnings for the period. Where market value cannot be reliably determined, such investments are stated at historic cost less impairment.

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.

 
2.8

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost 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.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and
replacement cost, adjusted where applicable for any loss of service potential.
At each balance sheet date, stocks are assessed for impairment. If stock is 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.

 
2.9

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.10

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.11

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

Page 4

 
WATERMEADOW HOMES (TOWCESTER ROAD) LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

2.Accounting policies (continued)

 
2.12

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.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Statement of Income and Retained Earnings.

Financial assets and liabilities are offset and the net amount reported in the Balance Sheet when there is an 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.


3.


Employees

The average monthly number of employees, including directors, during the year was 3 (2020 -3).


4.


Fixed asset investments





Investments in subsidiary companies

£



Cost or valuation


Additions
1



At 31 December 2021
1





5.


Investment property


Freehold investment property

£



Valuation


At 1 January 2021
18,079,754



At 31 December 2021
18,079,754

The 2021 valuations were made by the directors of the company, on an open market value for existing use basis.




Page 5

 
WATERMEADOW HOMES (TOWCESTER ROAD) LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

6.


Debtors

2021
2020
£
£


Amounts owed by group undertakings
808,677
448,294

Other debtors
164,901
1,175,514

973,578
1,623,808



7.


Cash and cash equivalents

2021
2020
£
£

Cash at bank and in hand
31,615
648,765

31,615
648,765



8.


Creditors: Amounts falling due within one year

2021
2020
£
£

Other loans
17,652,245
16,584,314

Trade creditors
1,145,616
611,809

Amounts owed to group undertakings
8,297,781
1,118,393

Taxation and social security
5,685
19,112

Other creditors
299,543
249,041

Accruals and deferred income
-
2,984,295

27,400,870
21,566,964


The loan borrowings are secured by fixed and floating charges over the assets of the company in favour of Oaknorth Bank Plc.


9.


Creditors: Amounts falling due after more than one year

2021
2020
£
£

Amounts owed to group undertakings
-
3,242,274

-
3,242,274


Page 6

 
WATERMEADOW HOMES (TOWCESTER ROAD) LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021

10.


Prior year adjustment

A prior year adjustment of £8,829,754 has been made to correct the closing value of the investment property and stock. A second adjustment of £1,118,393 has been made to reflect interest charged from the parent company. These adjustments have led to an increase in the loss for the period of £1,118,393.
 

 
Page 7