CHARTERS_ESTATE_AGENTS_LI - Accounts


Company Registration No. 06758915 (England and Wales)
CHARTERS ESTATE AGENTS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021
PAGES FOR FILING WITH REGISTRAR
CHARTERS ESTATE AGENTS LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 10
CHARTERS ESTATE AGENTS LIMITED
BALANCE SHEET
AS AT
31 MARCH 2021
31 March 2021
- 1 -
2021
2020
Notes
£
£
£
£
Fixed assets
Intangible assets
3
1,333,818
422,630
Tangible assets
4
390,961
403,631
Investments
5
221
219
1,725,000
826,480
Current assets
Debtors
7
1,276,685
300,287
Cash at bank and in hand
3,716,840
197,563
4,993,525
497,850
Creditors: amounts falling due within one year
8
(1,845,719)
(685,477)
Net current assets/(liabilities)
3,147,806
(187,627)
Total assets less current liabilities
4,872,806
638,853
Creditors: amounts falling due after more than one year
9
(2,160,697)
-
0
Provisions for liabilities
(28,087)
(26,389)
Net assets
2,684,022
612,464
Capital and reserves
Called up share capital
11
100
100
Profit and loss reserves
2,683,922
612,364
Total equity
2,684,022
612,464

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 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.

CHARTERS ESTATE AGENTS LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2021
31 March 2021
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 21 July 2021 and are signed on its behalf by:
Mr R Mott
Director
Company Registration No. 06758915
CHARTERS ESTATE AGENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2021
- 3 -
1
Accounting policies
Company information

Charters Estate Agents Limited is a private company limited by shares incorporated in England and Wales. The registered office is Athenia House, 10-14 Andover Road, Winchester, Hampshire, United Kingdom, SO23 7BS.

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.

1.2
Going concern

These financial statements are prepared on the going concern basis. The directors have a reasonable expectation that the company will continue in operational existence for the foreseeable future, and this is unchanged when considering the Covid-19 pandemic.

1.3
Turnover

Revenue is measured at the fair value of the consideration received or receivable and represents amounts receivable for services provided in the normal course of business, net of discounts (if any) and VAT. Revenue is generated from the Company’s operations which are wholly based in the UK.

Revenue is recognised as follows for the following sales revenue streams:

 

Commission earned on residential property sales is recognised at a point in time upon the exchange of contracts for such sales.

 

Commission for property lettings occur when the Company satisfies its performance obligations at the point the letting is secured and recognises initial lettings commission at this point.

 

1.4
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.

1.5
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.

CHARTERS ESTATE AGENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
1
Accounting policies
(Continued)
- 4 -

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:

Land and buildings Leasehold
10% straight line
Fixtures, fittings & equipment
25% reducing balance
Motor vehicles
25% 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.

1.6
Fixed asset investments

Interests in subsidiaries 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.

1.7
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.

1.8
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.

1.9
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.

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.

CHARTERS ESTATE AGENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
1
Accounting policies
(Continued)
- 5 -
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans and loans from fellow group companies, 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.

1.10
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.

1.11
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.

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.

1.13
Retirement benefits

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

1.14
Share-based payments

The parent company participates in a share-based payment arrangement granted to certain employees of its subsidiaries. The company has not elected to recognise and measure its share-based payment expense on the basis of a reasonable allocation of the expense as the shares are considered to have an immaterial fair value at the reporting date.

1.15
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.

CHARTERS ESTATE AGENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
1
Accounting policies
(Continued)
- 6 -

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.

1.16
Government grants

Government grants are recognised when there is reasonable assurance that the grants will be received.

2
Employees

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

2021
2020
Number
Number
Total
95
93
3
Intangible fixed assets
Goodwill
£
Cost
At 1 April 2020
2,303,303
Additions
994,624
At 31 March 2021
3,297,927
Amortisation and impairment
At 1 April 2020
1,880,673
Amortisation charged for the year
83,436
At 31 March 2021
1,964,109
Carrying amount
At 31 March 2021
1,333,818
At 31 March 2020
422,630

Goodwill additions relate to the residual value of the investment in Charles Powell Estate Agents Limited where the underlying trade and assets have been transferred from that entity into the company. The resulting goodwill is being amortised over 10 years.

CHARTERS ESTATE AGENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 7 -
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 April 2020
404,881
300,612
705,493
Additions
44,965
39,013
83,978
At 31 March 2021
449,846
339,625
789,471
Depreciation and impairment
At 1 April 2020
141,172
160,690
301,862
Depreciation charged in the year
44,924
51,724
96,648
At 31 March 2021
186,096
212,414
398,510
Carrying amount
At 31 March 2021
263,750
127,211
390,961
At 31 March 2020
263,709
139,922
403,631
5
Fixed asset investments
2021
2020
£
£
Other investments other than loans
221
219
Movements in fixed asset investments
Investments other than loans
£
Cost or valuation
At 1 April 2020
219
Additions
2,110,894
Return of pre-acquisition reserves
(1,116,269)
Transfer to goodwill
(994,623)
At 31 March 2021
221
Carrying amount
At 31 March 2021
221
At 31 March 2020
219
CHARTERS ESTATE AGENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 8 -
6
Subsidiaries

Details of the company's subsidiaries at 31 March 2021 are as follows:

Name of undertaking
Registered
Nature of business
Class of
% Held
office
shares held
Direct
Indirect
Charters Commercial Property Limited
UK
Dormant company
Ordinary
100
0
Charters Financial Services Limited (formerlyTrinity Rose Private Finance Limited)
UK
Financial intermediation
Ordinary
100
0
Bishops Independent Estate Agents Limited
UK
Dormant company
Ordinary
100
0
Trinity Rose Limited
Uk
Chartered surveyors
Ordinary
100
0
Trinity Rose Architecture Limited
UK
Architectural activities
Ordinary
100
0
Osmond Brookes Ltd
UK
Dormant company
Ordinary
100
0
Charles Powell Estate Agents Ltd
UK
Estate agents
Ordinary
100
0
7
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
637,531
189,071
Amounts owed by group undertakings
500,136
-
0
Other debtors
139,018
111,216
1,276,685
300,287
8
Creditors: amounts falling due within one year
2021
2020
£
£
Bank loans
153,333
-
0
Trade creditors
166,586
194,511
Amounts owed to group undertakings
244,146
-
0
Taxation and social security
1,140,389
434,492
Other creditors
141,265
56,474
1,845,719
685,477
CHARTERS ESTATE AGENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
- 9 -
9
Creditors: amounts falling due after more than one year
2021
2020
£
£
Bank loans and overdrafts
2,146,667
-
0
Other creditors
14,030
-
0
2,160,697
-
0
10
Share-based payment transactions

The parent company has a share option scheme for certain employees of Charters Estate Agents Limited at the board's discretion. Options are vested on award and are exercisable at a price of £0.01 upon an exit event.

 

Details of the number of shares options and the weighted average exercise price of share options during the year are as follows:

Number of share options
Weighted average exercise price
2021
2020
2021
2020
Number
Number
£
£
Outstanding at 1 April 2020
-
0
-
0
-
0
-
0
Granted
622
-
0
0.01
-
0
Outstanding at 31 March 2021
622
-
0
-
0
-
0
Exercisable at 31 March 2021
-
0
-
0
-
0
-
0

The options outstanding at 31 March 2021 had an exercise price of £0.01, and a remaining contractual life of 10 years.

 

The options can only be exercised in the event of a business sale, and provided certain value conditions are met. As a result it is considered that the fair value of the share options as at 31 March 2021 is immaterial and therefore no fair value adjustments have been recognised.

11
Called up share capital
2021
2020
2021
2020
Ordinary share capital
Number
Number
£
£
Issued and fully paid
A Shares of £1 each
35
35
35
35
B Shares of £1 each
5
5
5
5
C Shares of £1 each
25
25
25
25
D Shares of £1 each
5
5
5
5
E Shares of £1 each
25
25
25
25
F Shares of £1 each
5
5
5
5
100
100
100
100
CHARTERS ESTATE AGENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2021
11
Called up share capital
(Continued)
- 10 -
12
Operating lease commitments

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2021
2020
£
£
567,917
817,417
13
Directors' transactions

Dividends totalling £152,187 (2020 - £599,109) were paid in the year in respect of shares held by the company's directors.

14
Parent company

During the year CEAL Holdings Limited acquired the entire issued share capital of Charters Estate Agents Limited to become its parent company and ultimate controlling party.

15
Related party transactions

Charters Financial Services Limited (formerly Trinity Rose Private Finance Limited)

At the year end the company was owed £665 (2020: £908) by Charters Financial Services Limited.

 

Wykeham Homes Limited (formerly GRE Holdings Limited)

At the year end the company was owed £3,025 (2020: £2,470) by Wykeham Homes Limited.

 

Bishops Independent Estate Agents Limited

At the year the company owed £300 (2020: £13,961) to Bishops Independent Estate Agents Limited.

 

Trinity Rose Limited

At the year the company was owed £3,911 (2020: £15,990) by Trinity Rose Limited.

 

CEAL Holdings Limited

At the year end the company was owed £500,000 (2020: £nil) by CEAL Holdings Limited.

 

Charles Powell Estate Agents Limited

At the year end the company owed £243,845 (2020: £nil) to Charles Powell Estate Agents Limited.

 

During the year the company acquired the share capital in Charles Powell Estate Agents Limited, at which point becoming the parent company. During the year the trade and assets of Charles Powell Estate Agents Limited were hived up into the company.

2021-03-312020-04-01false21 July 2021CCH SoftwareCCH Accounts Production 2021.100No description of principal activityMr G PriceMr E TroddMr R Mott067589152020-04-012021-03-31067589152021-03-3106758915core:NetGoodwill2021-03-3106758915core:NetGoodwill2020-03-31067589152019-04-012020-03-31067589152020-03-3106758915core:LandBuildings2021-03-3106758915core:OtherPropertyPlantEquipment2021-03-3106758915core:LandBuildings2020-03-3106758915core:OtherPropertyPlantEquipment2020-03-3106758915core:CurrentFinancialInstrumentscore:WithinOneYear2021-03-3106758915core:CurrentFinancialInstrumentscore:WithinOneYear2020-03-3106758915core:Non-currentFinancialInstrumentscore:AfterOneYear2021-03-3106758915core:Non-currentFinancialInstrumentscore:AfterOneYear2020-03-3106758915core:CurrentFinancialInstruments2021-03-3106758915core:CurrentFinancialInstruments2020-03-3106758915core:Non-currentFinancialInstruments2021-03-3106758915core:Non-currentFinancialInstruments2020-03-3106758915core:ShareCapital2021-03-3106758915core:ShareCapital2020-03-3106758915core:RetainedEarningsAccumulatedLosses2021-03-3106758915core:RetainedEarningsAccumulatedLosses2020-03-3106758915core:ShareCapitalOrdinaryShares2021-03-3106758915core:ShareCapitalOrdinaryShares2020-03-3106758915bus:Director32020-04-012021-03-3106758915core:Goodwill2020-04-012021-03-3106758915core:LandBuildingscore:LongLeaseholdAssets2020-04-012021-03-3106758915core:FurnitureFittings2020-04-012021-03-3106758915core:MotorVehicles2020-04-012021-03-3106758915core:NetGoodwill2020-03-3106758915core:NetGoodwill2020-04-012021-03-3106758915core:LandBuildings2020-03-3106758915core:OtherPropertyPlantEquipment2020-03-31067589152020-03-3106758915core:LandBuildings2020-04-012021-03-3106758915core:OtherPropertyPlantEquipment2020-04-012021-03-3106758915core:Subsidiary12020-04-012021-03-3106758915core:Subsidiary22020-04-012021-03-3106758915core:Subsidiary32020-04-012021-03-3106758915core:Subsidiary42020-04-012021-03-3106758915core:Subsidiary52020-04-012021-03-3106758915core:Subsidiary62020-04-012021-03-3106758915core:Subsidiary72020-04-012021-03-3106758915core:Subsidiary112020-04-012021-03-3106758915core:Subsidiary222020-04-012021-03-3106758915core:Subsidiary332020-04-012021-03-3106758915core:Subsidiary442020-04-012021-03-3106758915core:Subsidiary552020-04-012021-03-3106758915core:Subsidiary662020-04-012021-03-3106758915core:Subsidiary772020-04-012021-03-3106758915core:WithinOneYear2021-03-3106758915core:WithinOneYear2020-03-31067589152019-03-3106758915bus:PrivateLimitedCompanyLtd2020-04-012021-03-3106758915bus:SmallCompaniesRegimeForAccounts2020-04-012021-03-3106758915bus:FRS1022020-04-012021-03-3106758915bus:AuditExemptWithAccountantsReport2020-04-012021-03-3106758915bus:Director12020-04-012021-03-3106758915bus:Director22020-04-012021-03-3106758915bus:FullAccounts2020-04-012021-03-31xbrli:purexbrli:sharesiso4217:GBP