MANOR_NOTTINGHAM_LTD - Accounts


Company registration number 05539583 (England and Wales)
MANOR NOTTINGHAM LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
PAGES FOR FILING WITH REGISTRAR
MANOR NOTTINGHAM LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
MANOR NOTTINGHAM LTD
BALANCE SHEET
AS AT
31 MARCH 2022
31 March 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Investment properties
4
8,550,000
8,550,000
Current assets
Debtors
5
454,125
451,703
Cash at bank and in hand
511,262
321,264
965,387
772,967
Creditors: amounts falling due within one year
6
(597,196)
(555,351)
Net current assets
368,191
217,616
Total assets less current liabilities
8,918,191
8,767,616
Creditors: amounts falling due after more than one year
7
(3,167,032)
(3,332,309)
Provisions for liabilities
(575,174)
(575,174)
Net assets
5,175,985
4,860,133
Capital and reserves
Called up share capital
8
2
2
Revaluation reserve
3,833,880
3,833,880
Profit and loss reserves
1,342,103
1,026,251
Total equity
5,175,985
4,860,133

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 March 2022 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.

MANOR NOTTINGHAM LTD
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2022
31 March 2022
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 11 November 2022 and are signed on its behalf by:
Mr D Vincent
Director
Company Registration No. 05539583
MANOR NOTTINGHAM LTD
BALANCE SHEET (CONTINUED)
AS AT 31 MARCH 2022
31 March 2022
- 3 -
1
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.

2
Accounting policies
Company information

Manor Nottingham Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Watson House, 54 Baker Street, London, Buckinghamshire, United Kingdom, W1U 7BU.

2.1
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.

2.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for services provided in the normal course of business, and is shown net of VAT and other sales related taxes.

2.3
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

2.4
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.

MANOR NOTTINGHAM LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
2
Accounting policies
(Continued)
- 4 -
2.5
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.

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.

2.6
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.

2.7
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.

MANOR NOTTINGHAM LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
2
Accounting policies
(Continued)
- 5 -
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.

3
Employees

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

2022
2021
Number
Number
Total
2
2
4
Investment property
2022
£
Fair value
At 1 April 2021 and 31 March 2022
8,550,000

The valuations of investment properties were made as at 31 March 2021 by the directors, on an open market value basis by reference to market evidence of transaction prices for similar properties. The figures represented in the financial statements are in line with the valuation report issued by an independent firm of valuers, Savills, on 21 October 2021.

 

No depreciation is provided in respect of these properties.

Included in the cost are finance costs of £173,360 (2021: £173,360).

MANOR NOTTINGHAM LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 6 -
5
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
11,111
8,267
Corporation tax recoverable
100,414
100,414
Other debtors
318,855
323,894
Prepayments and accrued income
23,745
19,128
454,125
451,703
6
Creditors: amounts falling due within one year
2022
2021
£
£
Bank loans
156,633
150,453
Corporation tax
74,070
73,899
Other creditors
201,032
195,570
Accruals and deferred income
165,461
135,429
597,196
555,351

The aggregate of secured liabilities in the year is £156,633 (2021: £150,453).

 

Amounts becoming due to the bank by way of a loan and an overdraft facility are secured by a personal guarantee from both directors, Mr D Vincent and Mr G Whitbread.

 

The bank loans are secured by way of a legal fixed and floating charge over the freehold property and assets of the company.

7
Creditors: amounts falling due after more than one year
2022
2021
£
£
Bank loans and overdrafts
3,167,032
3,332,309

The aggregate of secured liabilities in the year is £3,167,032 (2021: £3,332,309).

 

Amounts becoming due to the bank by way of a loan and an overdraft facility are secured by a personal guarantee from both directors, Mr D Vincent and Mr G Whitbread.

 

The bank loans are secured by way of a legal fixed and floating charge over the freehold property and assets of the company.

Creditors which fall due after five years are as follows:
2022
2021
£
£
Payable by instalments
2,492,156
2,676,152
MANOR NOTTINGHAM LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 7 -
8
Called up share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
2
2
2
2
9
Financial commitments, guarantees and contingent liabilities

The company has cross guarantees in place with related companies in respect of borrowings outstanding at the year end. The maximum liability is £4,616,237 (2021: £4,851,305). This is secured on the assets of the company.

 

10
Related party transactions
Transactions with related parties

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

Name of related party
Nature of relationship
Other related parties
Connected company
Description of
Income
Payments
transaction
2022
2021
2022
2021
£
£
£
£
Other related parties
Management Charge
-
0
-
0
6,250
6,250
Balances with related parties

The following amounts were outstanding at the reporting end date:

Amounts owed by
Amounts owed to
related parties
related parties
2022
2021
2022
2021
£
£
£
£
Other related parties
-
0
-
0
186,499
180,196
Other information

Dividends totalling £6200 (2021 - £12500) were paid in the year in respect of shares held by the company's directors.

11
Directors' transactions

The directors had loans during the year and interest was charged at the beneficial loan interest rate. These loans are unsecured and repayable on demand. The movement on these loans are as follows:

Description
% Rate
Opening balance
Interest charged
Amounts repaid
Closing balance
£
£
£
£
Loan
2.50
155,181
3,095
(3,100)
155,176
Loan
2.50
153,713
3,066
(3,100)
153,679
MANOR NOTTINGHAM LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
11
Directors' transactions
(Continued)
- 8 -
308,894
6,161
(6,200)
308,855
2022-03-312021-04-01false11 November 2022CCH SoftwareCCH Accounts Production 2022.300No description of principal activityMr D VincentMr G Whitbread055395832021-04-012022-03-31055395832022-03-31055395832021-03-3105539583core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-3105539583core:CurrentFinancialInstrumentscore:WithinOneYear2021-03-3105539583core:Non-currentFinancialInstrumentscore:AfterOneYear2022-03-3105539583core:Non-currentFinancialInstrumentscore:AfterOneYear2021-03-3105539583core:CurrentFinancialInstruments2022-03-3105539583core:CurrentFinancialInstruments2021-03-3105539583core:ShareCapital2022-03-3105539583core:ShareCapital2021-03-3105539583core:RevaluationReserve2022-03-3105539583core:RevaluationReserve2021-03-3105539583core:RetainedEarningsAccumulatedLosses2022-03-3105539583core:RetainedEarningsAccumulatedLosses2021-03-3105539583bus:Director12021-04-012022-03-31055395832020-04-012021-03-31055395832021-03-3105539583core:Non-currentFinancialInstruments2022-03-3105539583core:Non-currentFinancialInstruments2021-03-3105539583core:ManagementRechargesServices2021-04-012022-03-3105539583core:EntitiesControlledByKeyManagementPersonnel2021-04-012022-03-3105539583core:ManagementRechargesServices2020-04-012021-03-3105539583core:EntitiesControlledByKeyManagementPersonnel2022-03-3105539583core:EntitiesControlledByKeyManagementPersonnel2021-03-3105539583bus:PrivateLimitedCompanyLtd2021-04-012022-03-3105539583bus:SmallCompaniesRegimeForAccounts2021-04-012022-03-3105539583bus:FRS1022021-04-012022-03-3105539583bus:AuditExemptWithAccountantsReport2021-04-012022-03-3105539583bus:Director22021-04-012022-03-3105539583bus:FullAccounts2021-04-012022-03-31xbrli:purexbrli:sharesiso4217:GBP