MID_SUFFOLK_GROWTH_LIMITE - Accounts


Company Registration No. 11891614 (England and Wales)
MID SUFFOLK GROWTH LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021
MID SUFFOLK GROWTH LIMITED
CONTENTS
Page
Statement of financial position
1
Statement of changes in equity
2
Statement of cash flows
3
Notes to the financial statements
4 - 11
MID SUFFOLK GROWTH LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 MARCH 2021
31 March 2021
- 1 -
2021
2020
as restated
Notes
£
£
Current assets
Inventories
5
1,218,275
72,900
Trade and other receivables
6
439,639
171,290
Cash and cash equivalents
176,510
279
1,834,424
244,469
Current liabilities
Trade and other payables
10
1,091,688
240,915
Current tax liabilities
6,524
-
0
Borrowings
8
700,005
-
0
1,798,217
240,915
Net current assets
36,207
3,554
Net assets
36,207
3,554
Equity
Called up share capital
11
10,000
10,000
Retained earnings
26,207
(6,446)
Total equity
36,207
3,554

The directors of the company have elected not to include a copy of the income statement within the financial statements.

The financial statements were approved by the board of directors and authorised for issue on 25 January 2022 and are signed on its behalf by:
Mr  R  Gawthorpe
Director
Company Registration No. 11891614
MID SUFFOLK GROWTH LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2021
- 2 -
Note
Share capital
Retained earnings
Total
£
£
£
Balance at 19 March 2019
-
-
0
-
Period ended 31 March 2020:
Loss and total comprehensive income for the period
-
(6,446)
(6,446)
Issue of share capital
11
10,000
-
10,000
Balance at the 31 March 2020 as restated
10,000
(6,446)
3,554
Year ended 31 March 2021:
Profit and total comprehensive income for the year
-
32,653
32,653
Balance at 31 March 2021
10,000
26,207
36,207
MID SUFFOLK GROWTH LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2021
- 3 -
2021
2020
as restated
Notes
£
£
£
£
Cash flows from operating activities
Cash absorbed by operations
15
(523,774)
(9,721)
Net cash outflow from operating activities
(523,774)
(9,721)
Financing activities
Proceeds from issue of shares
-
10,000
Proceeds from borrowings
700,005
-
0
Net cash generated from financing activities
700,005
10,000
Net increase in cash and cash equivalents
176,231
279
Cash and cash equivalents at beginning of year
279
-
0
Cash and cash equivalents at end of year
176,510
279
MID SUFFOLK GROWTH LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021
- 4 -
1
Accounting policies
Company information

Mid Suffolk Growth Limited is a private company limited by shares incorporated in England and Wales. The registered office is 280 Fifers Lane, Norwich, Norfolk, NR6 6EQ. The company's principal activities and nature of its operations are disclosed in the directors' report.

1.1
Accounting convention

The financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS) as adopted for use in the European Union and with those parts of the Companies Act 2006 applicable to companies reporting under IFRS, except as otherwise stated.

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. The principal accounting policies adopted are set out below.

1.2
Going concern

The directors have at the time of approving the financial statements, a reasonable expectation that the truecompany has adequate resources to continue in operational existence for the foreseeable future.

 

The company has the full financial support of Mid Suffolk District Council & Norse Group Limited. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
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 measured reliably. Revenue is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

 

The Company's financial statements are prepared on an accruals basis. Income is recognised in the accounts in the accounting period in which the effect of the relevant transaction takes place and not in the period in which the cash is received.

 

This means that the income due is accounted for in the same period as the construction costs occur. Where income has been recognised but cash has not yet been received, a debtor for the relevant amount is recorded in the Statement of Financial Position.

 

1.4
Inventories

Inventories are stated at the lower of cost and 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 inventories to their present location and condition.

 

Inventories 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.

Net realisable value is the estimated selling price less all estimated costs of completion and costs to be incurred in marketing, selling and distribution.

1.5
Cash and cash equivalents

Cash and cash equivalents 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.

MID SUFFOLK GROWTH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
1
Accounting policies
(Continued)
- 5 -
1.6
Financial assets

Financial assets are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument. Financial assets are classified into specified categories, depending on the nature and purpose of the financial assets.

 

At initial recognition, financial assets classified as fair value through profit and loss are measured at fair value and any transaction costs are recognised in profit or loss. Financial assets not classified as fair value through profit and loss are initially measured at fair value plus transaction costs.

Financial assets held at amortised cost

Financial instruments are classified as financial assets measured at amortised cost where the objective is to hold these assets in order to collect contractual cash flows, and the contractual cash flows are solely payments of principal and interest. They arise principally from the provision of goods and services to customers (eg trade receivables). They are initially recognised at fair value plus transaction costs directly attributable to their acquisition or issue, and are subsequently carried at amortised cost using the effective interest rate method, less provision for impairment where necessary.

1.7
Financial liabilities

The company recognises financial debt when the company becomes a party to the contractual provisions of the instruments. Financial liabilities are classified as either 'financial liabilities at fair value through profit or loss' or 'other financial liabilities'.

Other financial liabilities

Other financial liabilities, including borrowings, trade payables and other short-term monetary liabilities, are initially measured at fair value net of transaction costs directly attributable to the issuance of the financial liability. They are subsequently measured at amortised cost using the effective interest method. For the purposes of each financial liability, interest expense includes initial transaction costs and any premium payable on redemption, as well as any interest or coupon payable while the liability is outstanding.

Derecognition of financial liabilities

Financial liabilities are derecognised when, and only when, the company’s obligations are discharged, cancelled, or they expire.

1.8
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.9
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 income statement 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.

MID SUFFOLK GROWTH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
1
Accounting policies
(Continued)
- 6 -
Deferred tax

Deferred tax is the tax expected to be payable or recoverable on differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit, and is accounted for using the balance sheet liability method. Deferred tax liabilities are generally recognised for all taxable temporary differences and deferred tax assets are recognised to the extent that it is probable that taxable profits will be available against which deductible temporary differences can be utilised. Such assets and liabilities are not recognised if the temporary 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 income statement, 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.

1.10

First-time adoption of IFRS

These financial statements, for the year ended 31 March 2021, are the first the Company has prepared in accordance with IFRS. For periods up to and including the period ended 31 March 2020, the Company prepared its financial statements in accordance with local generally accepted accounting principles (Local GAAP).

 

Accordingly, the Company has prepared financial statements that comply with IFRS applicable as at 31 March 2021, together with the comparative period data for the period ended 31 March 2020,as described in the summary of significant accounting policies. As the prior period was the first period for Mid Suffolk Growth Limited an opening statement of financial position has therefore not been prepared.

 

In restating the Local GAAP financial statements, including the statement of financial position as at 31 March 2020, there have been no adjustments necessary.

2
Critical accounting estimates and judgements

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, if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.

 

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are outlined below.

Key sources of estimation uncertainty
Work In Progress

Work In Progress has been accounted for by attributing a percentage of total development costs by reference to the square footage of the open market units compared to the square footage of the total development units.

MID SUFFOLK GROWTH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 7 -
3
Employees

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

2021
2020
Number
Number
Total
-
0
-
0
4
Credit risk

The carrying amount of financial assets recorded in the financial statements, which is net of impairment losses, represents the company's maximum exposure to credit risk.

 

The company does not hold any collateral or other credit enhancements to cover this credit risk.

5
Inventories
2021
2020
as restated
£
£
Work in progress
1,218,275
72,900
6
Trade and other receivables
2021
2020
as restated
£
£
VAT recoverable
13
37,592
Amounts owed by joint venture partners
6,912
-
Other receivables
10,102
10,000
Accrued income
422,612
123,698
439,639
171,290
7
Trade receivables - credit risk
Fair value of trade receivables

The directors consider that the carrying amount of trade and other receivables is approximately equal to their fair value.

No significant receivable balances are impaired at the reporting end date.

MID SUFFOLK GROWTH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 8 -
8
Borrowings
2021
2020
£
£
Borrowings held at amortised cost:
Loans from joint venture partners
700,005
-
9
Market risk
Market risk management

Market risk is the risk that changes in market prices, such as property prices, will affect the Company's income or the value of its assets. The objective of market risk management is to manage and control market risk exposures within acceptable parameters, while optimising the return.

10
Trade and other payables
2021
2020
£
£
Amounts owed to fellow group undertakings
259,316
227,231
Accruals
832,372
13,684
1,091,688
240,915
11
Share capital
2021
2020
2021
2020
Ordinary share capital
Number
Number
£
£
Issued and fully paid
of £1 each
10,000
10,000
10,000
10,000
12
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

The senior statutory auditor was Helen Rumsey and the auditor was Ensors Accountants LLP.
13
Capital risk management

The Company manages its capital to ensure that it will be able to continue as a going concern while maximising the return to stakeholders.

The company is not subject to any externally imposed capital requirements.

MID SUFFOLK GROWTH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 9 -
14
Related party transactions

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

Sale of goods
Purchase of goods
2021
2020
2021
2020
£
£
£
£
Entities with joint control or significant influence over the company
1,024,734
123,698
4,600
4,600
Other related parties
-
0
-
0
180,125
124,926
1,024,734
123,698
184,725
129,526

The following amounts were outstanding at the reporting end date:

2021
2020
Amounts due to related parties
£
£
Entities with joint control or significant influence over the company
704,605
4,600
Other related parties
261,772
228,459
966,377
233,059

The following amounts were outstanding at the reporting end date:

2021
2020
Amounts due from related parties
£
£
Entities with joint control or significant influence over the company
429,524
123,698
MID SUFFOLK GROWTH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
14
Related party transactions
(Continued)
- 10 -

The company is under the joint ownership of Norse Group Holdings Limited, a 100% indirect subsidiary of Norfolk County Council & MSDC (Suffolk Holdings) Limited, a 100% direct subsidiary of Mid Suffolk District Council.

 

At the year end Norse Group Holdings Limited had unpaid share capital of £5,000 (2020: £5,000).

 

At the year end MSDC (Suffolk Holdings) Limited had unpaid share capital of £5,000 (2020: £5,000).

 

Mid Suffolk Growth Limited has an outstanding loan liability with Norse Holdings Limited of £419,676 (2020: £Nil)

 

During the year ended 31 March 2021, Mid Suffolk Growth Limited recognised income totalling £1,024,734 (2020: £123,698) receivable from Mid Suffolk District Council. At 31 March 2021 Mid Suffolk Growth Limited was due £429,524 (2020: £123,698) from Mid Suffolk District Council.

 

During the year ended 31 March 2021, Mid Suffolk Growth Limited recognised expenditure totalling £4,600 (2020: £4,600) receivable from Mid Suffolk District Council. At 31 March 2021 Mid Suffolk Growth Limited owed £4,600 (2020: £4,600) to Mid Suffolk District Council. Mid Suffolk Growth Limited has an outstanding loan liability with Mid Suffolk District Council of £280,330 (2020: £Nil)

 

During the year Mid Suffolk Growth Limited incurred purchase costs from Hamsen Barren Smith Limited, a related party who is a 100% indirect subsidiary of Norfolk County Council of £178,897 (2020: £123,698).

At 31 March 2021 Mid Suffolk Growth Limited owed £259,316 (2020: £227,231) to Hamsen Barren Smith Limited.

 

During the year Mid Suffolk Growth Limited incurred purchase costs from NPS Property Consultants Limited, a related party who is a 100% indirect subsidiary of Norfolk County Council of £1,228 (2020: £1,228).

At 31 March 2021 Mid Suffolk Growth Limited owed £1,228 (2020: £2,456) to Hamsen Barren Smith Limited.

 

 

 

 

15
Cash absorbed by operations
2021
2020
£
£
Profit/(loss) for the year after tax
32,653
(6,446)
Adjustments for:
Taxation charged
6,524
-
0
Movements in working capital:
Increase in inventories
(1,145,375)
(72,900)
Increase in trade and other receivables
(268,349)
(171,290)
Increase in trade and other payables
850,773
240,915
Cash absorbed by operations
(523,774)
(9,721)
MID SUFFOLK GROWTH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 11 -
16
Prior period adjustment
Reconciliation of changes in equity
1 April
31 March
2019
2020
£
£
Equity as previously reported
-
(5,088)
Adjustments to prior year
Accounting for income and WIP in line with development agreements
-
8,642
Equity as adjusted
-
3,554
Analysis of the effect upon equity
Retained earnings
-
8,642
Reconciliation of changes in loss for the previous financial period
2020
£
Loss as previously reported
(15,088)
Adjustments to prior year
Accounting for income and WIP in line with development agreements
8,642
Loss as adjusted
(6,446)
2021-03-312020-04-01falseCCH SoftwareCCH Accounts Production 2021.300E BrightmanMr P EkpenyongMr R GawthorpeMr N G K GowrleyMr H RichardsonMr Daniel Squirrell-HughesL Hadinghamn/a filing accounts2022-01-312022-01-25No description of principal activity118916142020-04-012021-03-31118916142021-03-31118916142020-03-31118916142020-03-31118916142019-03-1811891614core:CurrentFinancialInstruments2021-03-3111891614core:CurrentFinancialInstruments2020-03-3111891614core:ShareCapital2021-03-3111891614core:ShareCapital2020-03-3111891614core:RetainedEarningsAccumulatedLosses2021-03-3111891614core:RetainedEarningsAccumulatedLosses2020-03-3111891614core:OtherMiscellaneousReserve2019-03-1811891614bus:Director32020-04-012021-03-3111891614core:RetainedEarningsAccumulatedLosses2019-03-192020-03-3111891614core:RetainedEarningsAccumulatedLosses2020-04-012021-03-31118916142019-03-192020-03-3111891614core:ShareCapital2020-04-012021-03-3111891614core:Held-to-maturityFinancialAssets2020-04-012021-03-3111891614core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntitycore:SaleOrPurchasePropertyOrOtherAssets2021-03-3111891614core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntitycore:SaleOrPurchaseGoods2020-03-3111891614core:OtherRelatedPartiescore:SaleOrPurchaseGoods2021-03-3111891614core:OtherRelatedPartiescore:SaleOrPurchaseGoods2020-03-3111891614core:SaleOrPurchaseGoods2021-03-3111891614core:SaleOrPurchaseGoods2020-03-3111891614core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity2021-03-3111891614core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntitycore:SaleOrPurchaseGoods2021-03-3111891614core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity2020-03-3111891614core:OtherRelatedParties2021-03-3111891614core:OtherRelatedParties2020-03-3111891614bus:PrivateLimitedCompanyLtd2020-04-012021-03-3111891614bus:Audited2020-04-012021-03-3111891614bus:FullIFRS2020-04-012021-03-3111891614bus:Director12020-04-012021-03-3111891614bus:Director22020-04-012021-03-3111891614bus:Director42020-04-012021-03-3111891614bus:Director52020-04-012021-03-3111891614bus:Director62020-04-012021-03-3111891614bus:Director72020-04-012021-03-3111891614bus:FullAccounts2020-04-012021-03-31xbrli:purexbrli:sharesiso4217:GBP