Ash Addlewell Limited - Period Ending 2021-06-30

Ash Addlewell Limited - Period Ending 2021-06-30


Ash Addlewell Limited 02947284 false 2020-03-01 2021-06-30 2021-06-30 The principal activity of the company is Sale of cars and light motor vehicles Digita Accounts Production Advanced 6.29.9459.0 true true 02947284 2020-03-01 2021-06-30 02947284 2021-06-30 02947284 bus:Director1 1 2021-06-30 02947284 core:CapitalRedemptionReserve 2021-06-30 02947284 core:OtherReservesSubtotal 2021-06-30 02947284 core:RetainedEarningsAccumulatedLosses 2021-06-30 02947284 core:RevaluationReserve 2021-06-30 02947284 core:ShareCapital 2021-06-30 02947284 core:CurrentFinancialInstruments 2021-06-30 02947284 core:CurrentFinancialInstruments core:WithinOneYear 2021-06-30 02947284 core:Non-currentFinancialInstruments 2021-06-30 02947284 core:Non-currentFinancialInstruments core:AfterOneYear 2021-06-30 02947284 core:FurnitureFittings 2021-06-30 02947284 core:LandBuildings core:OwnedOrFreeholdAssets 2021-06-30 02947284 core:MotorVehicles 2021-06-30 02947284 core:PlantMachinery 2021-06-30 02947284 core:OtherRelatedParties 2021-06-30 02947284 bus:SmallEntities 2020-03-01 2021-06-30 02947284 bus:AuditExemptWithAccountantsReport 2020-03-01 2021-06-30 02947284 bus:FullAccounts 2020-03-01 2021-06-30 02947284 bus:SmallCompaniesRegimeForAccounts 2020-03-01 2021-06-30 02947284 bus:RegisteredOffice 2020-03-01 2021-06-30 02947284 bus:Director1 2020-03-01 2021-06-30 02947284 bus:Director1 1 2020-03-01 2021-06-30 02947284 bus:Director3 2020-03-01 2021-06-30 02947284 bus:PrivateLimitedCompanyLtd 2020-03-01 2021-06-30 02947284 core:FurnitureFittings 2020-03-01 2021-06-30 02947284 core:LandBuildings 2020-03-01 2021-06-30 02947284 core:LandBuildings core:OwnedOrFreeholdAssets 2020-03-01 2021-06-30 02947284 core:MotorVehicles 2020-03-01 2021-06-30 02947284 core:PlantMachinery 2020-03-01 2021-06-30 02947284 core:OtherRelatedParties 2020-03-01 2021-06-30 02947284 core:OtherRelatedParties core:RenderingOrReceivingServices 2020-03-01 2021-06-30 02947284 countries:AllCountries 2020-03-01 2021-06-30 02947284 2020-02-29 02947284 core:FurnitureFittings 2020-02-29 02947284 core:LandBuildings core:OwnedOrFreeholdAssets 2020-02-29 02947284 core:MotorVehicles 2020-02-29 02947284 core:PlantMachinery 2020-02-29 02947284 core:OtherRelatedParties 2020-02-29 02947284 2019-03-01 2020-02-29 02947284 2020-02-29 02947284 bus:Director1 1 2020-02-29 02947284 core:CapitalRedemptionReserve 2020-02-29 02947284 core:OtherReservesSubtotal 2020-02-29 02947284 core:RetainedEarningsAccumulatedLosses 2020-02-29 02947284 core:RevaluationReserve 2020-02-29 02947284 core:ShareCapital 2020-02-29 02947284 core:CurrentFinancialInstruments 2020-02-29 02947284 core:CurrentFinancialInstruments core:WithinOneYear 2020-02-29 02947284 core:Non-currentFinancialInstruments 2020-02-29 02947284 core:Non-currentFinancialInstruments core:AfterOneYear 2020-02-29 02947284 core:FurnitureFittings 2020-02-29 02947284 core:LandBuildings core:OwnedOrFreeholdAssets 2020-02-29 02947284 core:MotorVehicles 2020-02-29 02947284 core:PlantMachinery 2020-02-29 02947284 core:OtherRelatedParties 2020-02-29 02947284 bus:Director1 1 2019-03-01 2020-02-29 02947284 core:OtherRelatedParties 2019-03-01 2020-02-29 02947284 core:OtherRelatedParties core:RenderingOrReceivingServices 2019-03-01 2020-02-29 02947284 core:OtherRelatedParties 2019-02-28 iso4217:GBP xbrli:pure

Registration number: 02947284

Ash Addlewell Limited

Annual Report and Unaudited Financial Statements

for the Period from 1 March 2020 to 30 June 2021

 

Ash Addlewell Limited

Contents

Balance Sheet

1 to 2

Notes to the Unaudited Financial Statements

3 to 10

 

Ash Addlewell Limited

(Registration number: 02947284)
Balance Sheet as at 30 June 2021

Note

2021
£

2020
£

Fixed assets

 

Tangible assets

4

-

799,948

Investment properties

5

1,100,000

360,000

 

1,100,000

1,159,948

Current assets

 

Stocks

6

-

1,451,132

Debtors

7

788,062

672,349

Cash at bank and in hand

 

2,276

1,576

 

790,338

2,125,057

Creditors: Amounts falling due within one year

8

(1,344,690)

(2,254,756)

Net current liabilities

 

(554,352)

(129,699)

Total assets less current liabilities

 

545,648

1,030,249

Creditors: Amounts falling due after more than one year

8

(197,026)

(220,173)

Provisions for liabilities

-

(38,932)

Net assets

 

348,622

771,144

Capital and reserves

 

Called up share capital

37,500

37,500

Capital redemption reserve

37,500

37,500

Revaluation reserve

373,130

373,130

Other reserves

54,940

54,940

Profit and loss account

(154,448)

268,074

Total equity

 

348,622

771,144

 

Ash Addlewell Limited

(Registration number: 02947284)
Balance Sheet as at 30 June 2021

For the financial period ending 30 June 2021 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's responsibilities:

The members have not required the company to obtain an audit of its accounts for the period in question in accordance with section 476; and

The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

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 director on 31 March 2022
 

Mr S A Rowe
Director

   
     
 

Ash Addlewell Limited

Notes to the Unaudited Financial Statements for the Period from 1 March 2020 to 30 June 2021

1

General information

The company is a private company limited by share capital, incorporated in England & Wales.

The address of its registered office is:
C/o Milsted Langdon
Winchester House
Deane Gate Avenue
Taunton
Somerset
TA1 2UH

These financial statements were authorised for issue by the director on 31 March 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.

Going concern

In June 2021 the company disposed of the goodwill, equipment and stock of its garage business. Following this sale, the company's principal activity is that of commercial property rental. Having considered the potential impact of covid-19 on the this business, the director has concluded that it is reasonable and appropriate to prepare these accounts on a going concern basis.

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.

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.

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.

 

Ash Addlewell Limited

Notes to the Unaudited Financial Statements for the Period from 1 March 2020 to 30 June 2021

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, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used.

Tangible assets

Tangible assets are stated in the Balance Sheet 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

Freehold property

0 - 10% straight line

Plant and machinery

10 - 33% straight line

Motor vehicles

20% straight line

Fixtures and fittings

10 - 33% straight line

Investment properties

Investment properties are carried at fair value, derived from the current market prices for comparable real estate determined annually by internal valuers. The valuers use observable market prices, adjusted if necessary for any difference in the nature, location or condition of the specific asset. Changes in fair value are recognised in profit or loss.

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.

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.

 

Ash Addlewell Limited

Notes to the Unaudited Financial Statements for the Period from 1 March 2020 to 30 June 2021

Stocks

Stocks are stated at the lower of cost and estimated selling price less provision for obsolete and slow moving stock.

Consignment vehicles, due to the significant risks and responsibilities of ownership passing to the company, are regarded effectively as being under the control of the company and included in stock. The corresponding liability is included as new vehicle funding within trade creditors and is secured directly on these vehicles.

Creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Trade creditors 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.

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.

Dividends

A 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.

3

Staff numbers

The average number of persons employed by the company (including the director) during the period was 20 (2020 - 25).

 

Ash Addlewell Limited

Notes to the Unaudited Financial Statements for the Period from 1 March 2020 to 30 June 2021

4

Tangible assets

Freehold land and buildings
£

Furniture, fittings and equipment
£

Plant and machinery
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 March 2020

764,744

114,336

340,203

133,208

1,352,491

Additions

-

6,171

19,256

-

25,427

Disposals

(764,744)

(120,507)

(359,459)

(133,208)

(1,377,918)

At 30 June 2021

-

-

-

-

-

Depreciation

At 1 March 2020

24,744

104,172

293,591

130,036

552,543

Eliminated on disposal

(24,744)

(104,172)

(293,591)

(130,036)

(552,543)

At 30 June 2021

-

-

-

-

-

Carrying amount

At 30 June 2021

-

-

-

-

-

At 29 February 2020

740,000

10,164

46,612

3,172

799,948

The freehold property was reclassified as investment property following the disposal of the company's trading activities.

Included within the net book value of land and buildings above is £Nil (2020 - £740,000) in respect of freehold land and buildings.

Tangible fixed assets with a carrying amount of £Nil (2020 - £799,948) have been pledged as security for bank borrowings.

 

Ash Addlewell Limited

Notes to the Unaudited Financial Statements for the Period from 1 March 2020 to 30 June 2021

5

Investment properties

2021
£

At 1 March 2019

360,000

Additions

740,000

At 30 June 2020

1,100,000

The investment properties were revalued on 2 November 2020 by Greenslade Taylor Hunt.

Investment properties with a carrying amount of £1,100,000 (2020 - £360,000) have been pledged as security for bank borrowings.

6

Stocks

2021
£

2020
£

Vehicle stock

-

1,401,032

Parts stock and work in progress

-

50,100

-

1,451,132

Vehicle stock includes consigned new vehicle stock of £Nil (2020 - £667,502)

The carrying amount of stocks pledged as security for liabilities amounted to £Nil (2020 - £783,630).

 

Ash Addlewell Limited

Notes to the Unaudited Financial Statements for the Period from 1 March 2020 to 30 June 2021

7

Debtors

2021
£

2020
£

Trade debtors

187,140

151,200

Prepayments

-

36,522

Other debtors

600,922

484,627

788,062

672,349

The carrying amount of debtors pledged as security for liabilities amounted to £788,062 (2020 - £672,349).

8

Creditors

Due within one year

Note

2021
£

2020
£

 

Loans and borrowings

9

408,429

415,029

Trade creditors

 

272,978

1,375,167

Amounts due to related parties

10

457,654

257,015

Social security and other taxes

 

101,824

95,349

Other creditors

 

2,103

41,950

Accruals

 

101,702

70,246

 

1,344,690

2,254,756

Due after one year

 

Loans and borrowings

9

197,026

220,173


Trade creditors includes an amount of £Nil (2020 - £1,293,700) which is secured against the vehicles to which it relates.

Loans and borrowings are secured by way of a fixed charge over property to which they relate, as disclosed in notes 4 and 5.

 

Ash Addlewell Limited

Notes to the Unaudited Financial Statements for the Period from 1 March 2020 to 30 June 2021

9

Loans and borrowings

2021
£

2020
£

Non-current loans and borrowings

Bank loans

197,026

220,173

2021
£

2020
£

Current loans and borrowings

Bank loans

101,339

91,832

Bank overdrafts

307,090

323,197

408,429

415,029

10

Related party transactions

Transactions with the director

2021

At 1 March 2020
£

Advances to director
£

Repayments by director
£

At 30 June 2021
£

Mr R R Hazell

Director's loan account

474,082

427,197

(398,000)

503,279

         
       

 

2020

At 1 March 2019
£

Advances to director
£

Repayments by director
£

At 29 February 2020
£

Mr R R Hazell

Director's loan account

121,640

1,189,005

(836,563)

474,082

         
       

 

Ash Addlewell Limited

Notes to the Unaudited Financial Statements for the Period from 1 March 2020 to 30 June 2021

 

Summary of transactions with other related parties

Other related parties include companies under similar control
 

Income and receivables from related parties

2021

Other related parties
£

Management charges receivable

118,170

2020

Other related parties
£

Management charges receivable

136,000

Loans from related parties

2021

Other related parties
£

At start of period

257,015

Advanced

200,639

At end of period

457,654

2020

Other related parties
£

At start of period

384,955

Repaid

(127,940)

At end of period

257,015