HOLLANDGREEN_LIMITED - Accounts


Company registration number 07428883 (England and Wales)
HOLLANDGREEN LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
PAGES FOR FILING WITH REGISTRAR
HOLLANDGREEN LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 13
HOLLANDGREEN LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2021
31 December 2021
- 1 -
2021
2020
as restated
Notes
£
£
£
£
Fixed assets
Intangible assets
5
26,946
17,420
Tangible assets
6
85,436
57,898
Investments
7
50
40
112,432
75,358
Current assets
Debtors falling due after more than one year
9
16,180
16,180
Debtors falling due within one year
9
441,777
377,485
Cash at bank and in hand
199,799
346,487
657,756
740,152
Creditors: amounts falling due within one year
10
(438,832)
(539,463)
Net current assets
218,924
200,689
Total assets less current liabilities
331,356
276,047
Creditors: amounts falling due after more than one year
11
(286,602)
(74,894)
Provisions for liabilities
(5,776)
(10,764)
Net assets
38,978
190,389
Capital and reserves
Called up share capital
4
4
Profit and loss reserves
38,974
190,385
Total equity
38,978
190,389
HOLLANDGREEN LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2021
31 December 2021
- 2 -

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 28 September 2022 and are signed on its behalf by:
B T Holland
S M Green
Director
Director
Company Registration No. 07428883
HOLLANDGREEN LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
- 3 -
1
Accounting policies
Company information

HollandGreen Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 3, Masters Court, Church Road, Thame, Oxfordshire, OX9 3FA.

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 company, being a parent company, and group headed by it, qualify as small as set out in section 383 of the Act and the group is not ineligible as set out in section 384 of the Act. (And therefore it is exempted by Section 399 which specifies that small groups are not included in the requirement).

1.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

1.3
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

HOLLANDGREEN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 4 -

Amortisation 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:

Software licenses
3 years straight line
Patents
10 years straight line
Website development costs
3 years straight line
1.4
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:

Leasehold improvements
Unexpired lease term
Fixtures, fittings & equipment
3 to 6 years 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.

1.5
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.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible 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.

HOLLANDGREEN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 5 -

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.

1.7
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.

1.8
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.

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.

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.

HOLLANDGREEN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 6 -
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.

1.9
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.

1.10
Derivatives

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.

1.11
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

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.

HOLLANDGREEN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 7 -
1.12
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.

1.13
Retirement benefits

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

1.14
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.

1.15
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.

1.16
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
Change in accounting policy

The directors have considered the presentation of certain IT related costs and consider that these represent administrative expenses by nature rather than cost of sales and have represented accordingly. There has been no impact on the reserves as a result of this implementation.

 

The directors have also considered the presentation costs associated with computer assisted design (CAD) costs and have considered that the asset be presented as an intangible fixed assets. The old policy was to show these costs as a tangible fixed asset. The presentation change has not impacted on reserves.

HOLLANDGREEN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 8 -
3
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.

4
Employees

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

2021
2020
Number
Number
Total
31
27
5
Intangible fixed assets
Other
Website development costs
Total
£
£
£
Cost
At 1 January 2021
101,339
22,000
123,339
Additions
-
23,200
23,200
At 31 December 2021
101,339
45,200
146,539
Amortisation and impairment
At 1 January 2021
83,919
22,000
105,919
Amortisation charged for the year
11,354
2,320
13,674
At 31 December 2021
95,273
24,320
119,593
Carrying amount
At 31 December 2021
6,066
20,880
26,946
At 31 December 2020
17,420
-
0
17,420
HOLLANDGREEN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 9 -
6
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2021
1,815
97,086
98,901
Additions
-
0
71,399
71,399
At 31 December 2021
1,815
168,485
170,300
Depreciation and impairment
At 1 January 2021
1,116
39,887
41,003
Depreciation charged in the year
699
43,162
43,861
At 31 December 2021
1,815
83,049
84,864
Carrying amount
At 31 December 2021
-
0
85,436
85,436
At 31 December 2020
699
57,199
57,898
7
Fixed asset investments
2021
2020
£
£
Shares in group undertakings and participating interests
50
40
Movements in fixed asset investments
Shares in associates
£
Cost or valuation
At 1 January 2021
40
Additions
10
At 31 December 2021
50
Carrying amount
At 31 December 2021
50
At 31 December 2020
40
HOLLANDGREEN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 10 -
8
Financial instruments
2021
2020
£
£
Carrying amount of financial assets
Debt instruments measured at amortised cost
396,410
375,111
Carrying amount of financial liabilities
Measured at amortised cost
558,792
332,937
9
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
108,017
220,035
Corporation tax recoverable
6,717
-
0
Other debtors
327,043
157,450
441,777
377,485
2021
2020
Amounts falling due after more than one year:
£
£
Other debtors
16,180
16,180
Total debtors
457,957
393,665
10
Creditors: amounts falling due within one year
2021
2020
£
£
Bank loans
40,969
9,666
Obligations under finance leases
43,657
22,242
Trade creditors
80,087
52,339
Corporation tax
81,680
103,467
Other taxation and social security
84,962
177,953
Other creditors
68,148
160,505
Accruals and deferred income
39,329
13,291
438,832
539,463

The directors consider that the carrying amount of trade creditors approximates to their fair value.

HOLLANDGREEN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 11 -
11
Creditors: amounts falling due after more than one year
2021
2020
£
£
Bank loans and overdrafts
253,198
40,334
Other creditors
33,404
34,560
286,602
74,894
Creditors which fall due after five years are as follows:
2021
2020
£
£
Payable by instalments
54,072
4,167
12
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
£
£
141,660
148,425
13
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

The following amounts were outstanding at the reporting end date:

2021
2020
Amounts due to related parties
£
£
Entities with control, joint control or significant influence over the company
2,601
84,789

The following amounts were outstanding at the reporting end date:

2021
2020
Amounts due from related parties
£
£
Entities with control, joint control or significant influence over the company
171,545
138,896
HOLLANDGREEN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 12 -
14
Directors' transactions

Advances or credits have been granted by the company to its directors as follows:

Description
% Rate
Opening balance
Amounts advanced
Interest charged
Amounts repaid
Closing balance
£
£
£
£
£
B T Holland - DCA
2.50
(7,407)
152,456
410
(101,105)
44,354
S M Green - DCA
2.50
-
160,023
454
(104,163)
56,314
(7,407)
312,479
864
(205,268)
100,668

The Directors have provided personal guarantees for certain bank loan borrowings.

HOLLANDGREEN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 13 -
15
Prior period adjustment
Reconciliation of changes in equity
The prior period adjustments do not give rise to any effect upon equity.
Reconciliation of changes in profit for the previous financial period
2020
£
Total adjustments
-
Profit as previously reported
247,166
Profit as adjusted
247,166
2021-12-312021-01-01false28 September 2022CCH SoftwareCCH Accounts Production 2022.100No description of principal activityB T HollandS M GreenS de Rohan Willner074288832021-01-012021-12-31074288832021-12-31074288832020-12-3107428883core:IntangibleAssetsOtherThanGoodwill2021-12-3107428883core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-12-3107428883core:IntangibleAssetsOtherThanGoodwill2020-12-3107428883core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2020-12-3107428883core:LandBuildings2021-12-3107428883core:OtherPropertyPlantEquipment2021-12-3107428883core:LandBuildings2020-12-3107428883core:OtherPropertyPlantEquipment2020-12-3107428883core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-3107428883core:Non-currentFinancialInstrumentscore:AfterOneYear2020-12-3107428883core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3107428883core:CurrentFinancialInstrumentscore:WithinOneYear2020-12-3107428883core:CurrentFinancialInstruments2021-12-3107428883core:CurrentFinancialInstruments2020-12-3107428883core:Non-currentFinancialInstruments2021-12-3107428883core:Non-currentFinancialInstruments2020-12-3107428883core:ShareCapital2021-12-3107428883core:ShareCapital2020-12-3107428883core:RetainedEarningsAccumulatedLosses2021-12-3107428883core:RetainedEarningsAccumulatedLosses2020-12-3107428883bus:Director12021-01-012021-12-3107428883bus:Director22021-01-012021-12-3107428883core:IntangibleAssetsOtherThanGoodwill2021-01-012021-12-3107428883core:ComputerSoftware2021-01-012021-12-3107428883core:PatentsTrademarksLicencesConcessionsSimilar2021-01-012021-12-3107428883core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-01-012021-12-3107428883core:LeaseholdImprovements2021-01-012021-12-3107428883core:FurnitureFittings2021-01-012021-12-31074288832020-01-012020-12-3107428883core:IntangibleAssetsOtherThanGoodwill2020-12-3107428883core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2020-12-31074288832020-12-3107428883core:LandBuildings2020-12-3107428883core:OtherPropertyPlantEquipment2020-12-3107428883core:LandBuildings2021-01-012021-12-3107428883core:OtherPropertyPlantEquipment2021-01-012021-12-3107428883core:WithinOneYear2021-12-3107428883core:WithinOneYear2020-12-3107428883core:AfterOneYear2021-12-3107428883core:AfterOneYear2020-12-3107428883core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity2021-12-3107428883bus:PrivateLimitedCompanyLtd2021-01-012021-12-3107428883bus:SmallCompaniesRegimeForAccounts2021-01-012021-12-3107428883bus:FRS1022021-01-012021-12-3107428883bus:AuditExemptWithAccountantsReport2021-01-012021-12-3107428883bus:CompanySecretary12021-01-012021-12-3107428883bus:FullAccounts2021-01-012021-12-31xbrli:purexbrli:sharesiso4217:GBP