ELTON_ESTATES_COMPANY_LIM - Accounts


Company registration number 00187076 (England and Wales)
ELTON ESTATES COMPANY LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
PAGES FOR FILING WITH REGISTRAR
ELTON ESTATES COMPANY LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 8
ELTON ESTATES COMPANY LIMITED
BALANCE SHEET
AS AT
31 MARCH 2022
31 March 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
5
3,397,999
3,403,653
Current assets
Stocks
6
264,732
272,556
Debtors
282,544
283,489
547,276
556,045
Creditors: amounts falling due within one year
(997,155)
(1,169,184)
Net current liabilities
(449,879)
(613,139)
Total assets less current liabilities
2,948,120
2,790,514
Creditors: amounts falling due after more than one year
(918,650)
(739,845)
Net assets
2,029,470
2,050,669
Capital and reserves
Called up share capital
8
1,095,026
1,095,026
Other reserves
1,533,593
1,533,593
Profit and loss reserves
(599,149)
(577,950)
Total equity
2,029,470
2,050,669

In accordance with section 444 of the Companies Act 2006, all of the members of the company have consented to the preparation of abridged financial statements pursuant to paragraph 1A of Schedule 1 to the Small Companies and Groups (Accounts and Directors’ Report) Regulations (SI 2008/409)(b).

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.

ELTON ESTATES COMPANY LIMITED
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 22 December 2022 and are signed on its behalf by:
Sir W H Proby Bt
Director
Company Registration No. 00187076
ELTON ESTATES COMPANY LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2022
- 3 -
Share capital
Profit and loss reserves
Total
£
£
£
£
Balance at 1 April 2020
1,095,026
1,533,593
(467,146)
2,161,473
Year ended 31 March 2021:
Loss and total comprehensive income for the year
-
-
(110,804)
(110,804)
Balance at 31 March 2021
1,095,026
1,533,593
(577,950)
2,050,669
Year ended 31 March 2022:
Loss and total comprehensive income for the year
-
-
(21,199)
(21,199)
Balance at 31 March 2022
1,095,026
1,533,593
(599,149)
2,029,470
ELTON ESTATES COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2022
- 4 -
1
Accounting policies
Company information

Elton Estates Company Limited is a private company limited by shares incorporated in England and Wales. The registered office is Estate Office, Elton Hall, Elton, Peterborough, Cambridgeshire, PE8 6SH.

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.

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 has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
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.

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.

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:

Freehold land and buildings
0%
Leasehold land and buildings
0%
Plant and equipment
20% and 33% reducing balance

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.

ELTON ESTATES COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 5 -
1.5
Impairment of fixed assets

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

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.

1.6
Stocks

Stocks 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 stocks to their present location and condition.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

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
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.

1.9
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.

ELTON ESTATES COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
1
Accounting policies
(Continued)
- 6 -
1.10
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.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

1.11
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
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.

3
Employees

The average monthly number of persons (including directors) employed by the company during the year was: 12

2022
2021
Number
Number
Operations and Administration
10
6
Directors
2
2
Total
12
8
4
Directors' remuneration
2022
2021
£
£
Remuneration for qualifying services
705
3,416
ELTON ESTATES COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 7 -
5
Tangible fixed assets
Freehold land and buildings
Leasehold land and buildings
Plant and equipment
Total
£
£
£
£
Cost or valuation
At 1 April 2021
2,895,925
425,741
286,583
3,608,249
Additions
-
0
-
0
14,635
14,635
Disposals
-
0
-
0
(38,380)
(38,380)
At 31 March 2022
2,895,925
425,741
262,838
3,584,504
Depreciation and impairment
At 1 April 2021
-
0
-
0
204,596
204,596
Depreciation charged in the year
-
0
-
0
13,825
13,825
Eliminated in respect of disposals
-
0
-
0
(31,916)
(31,916)
At 31 March 2022
-
0
-
0
186,505
186,505
Carrying amount
At 31 March 2022
2,895,925
425,741
76,333
3,397,999
At 31 March 2021
2,895,925
425,741
81,987
3,403,653

The carrying value of land and buildings comprises:

2022
2021
£
£
Freehold
2,895,925
-
0

Land and buildings with a carrying amount of £2,895,925 were revalued at 31 March 2019 by the directors on the basis of market value.

Freehold land and buildings are carried at valuation. If freehold land and buildings were measured using the cost model, the carrying amounts would have been approximately £1,341,208 (2021: £1,341,208), being cost £1,341,208 (2021: £1,341,208) and depreciation nil (2021: nil).

2022
2021
£
£
Cost
1,341,208
1,341,208
6
Stocks
2022
2021
£
£
Raw materials and consumables
264,732
272,556
ELTON ESTATES COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2022
- 8 -
7
Loans and overdrafts
2022
2021
£
£
Bank loans
909,167
725,000
Bank overdrafts
735,514
930,825
1,644,681
1,655,825
Payable within one year
735,514
930,825
Payable after one year
909,167
725,000
8
Share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
1,095,026
1,095,026
1,095,026
1,095,026
2022-03-312021-04-01false22 December 2022CCH SoftwareCCH Accounts Production 2022.300No description of principal activitySir W H Proby BtLady M A ProbySir W H Proby Bt001870762021-04-012022-03-31001870762022-03-31001870762021-03-3100187076core:LandBuildingscore:OwnedOrFreeholdAssets2022-03-3100187076core:LandBuildingscore:LeasedAssetsHeldAsLessee2022-03-3100187076core:PlantMachinery2022-03-3100187076core:LandBuildingscore:OwnedOrFreeholdAssets2021-03-3100187076core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-03-3100187076core:PlantMachinery2021-03-3100187076core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-3100187076core:CurrentFinancialInstrumentscore:WithinOneYear2021-03-3100187076core:Non-currentFinancialInstrumentscore:AfterOneYear2022-03-3100187076core:Non-currentFinancialInstrumentscore:AfterOneYear2021-03-3100187076core:ShareCapital2022-03-3100187076core:ShareCapital2021-03-3100187076core:OtherMiscellaneousReserve2022-03-3100187076core:OtherMiscellaneousReserve2021-03-3100187076core:RetainedEarningsAccumulatedLosses2022-03-3100187076core:RetainedEarningsAccumulatedLosses2021-03-3100187076core:ShareCapital2020-03-3100187076core:RetainedEarningsAccumulatedLosses2020-03-3100187076bus:CompanySecretaryDirector12021-04-012022-03-3100187076core:RetainedEarningsAccumulatedLosses2020-04-012021-03-31001870762020-04-012021-03-3100187076core:RetainedEarningsAccumulatedLosses2021-04-012022-03-3100187076core:LandBuildingscore:OwnedOrFreeholdAssets2021-04-012022-03-3100187076core:LandBuildingscore:LongLeaseholdAssets2021-04-012022-03-3100187076core:PlantMachinery2021-04-012022-03-3100187076core:LandBuildingscore:OwnedOrFreeholdAssets2021-03-3100187076core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-03-3100187076core:PlantMachinery2021-03-31001870762021-03-3100187076core:LandBuildingscore:LeasedAssetsHeldAsLessee2021-04-012022-03-3100187076core:CurrentFinancialInstruments2022-03-3100187076core:CurrentFinancialInstruments2021-03-3100187076core:Non-currentFinancialInstruments2022-03-3100187076core:Non-currentFinancialInstruments2021-03-3100187076bus:PrivateLimitedCompanyLtd2021-04-012022-03-3100187076bus:SmallCompaniesRegimeForAccounts2021-04-012022-03-3100187076bus:FRS1022021-04-012022-03-3100187076bus:AuditExemptWithAccountantsReport2021-04-012022-03-3100187076bus:Director12021-04-012022-03-3100187076bus:Director22021-04-012022-03-3100187076bus:CompanySecretary12021-04-012022-03-3100187076bus:FullAccounts2021-04-012022-03-31xbrli:purexbrli:sharesiso4217:GBP