ACCOUNTS - Final Accounts preparation


Caseware UK (AP4) 2020.0.247 2020.0.247 2020-01-01truetruefalseNo description of principal activity108The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 03452092 2020-01-01 2020-12-31 03452092 2019-01-01 2019-12-31 03452092 2020-12-31 03452092 2019-12-31 03452092 c:Director1 2020-01-01 2020-12-31 03452092 d:PlantMachinery 2020-01-01 2020-12-31 03452092 d:PlantMachinery 2020-12-31 03452092 d:PlantMachinery 2019-12-31 03452092 d:PlantMachinery d:OwnedOrFreeholdAssets 2020-01-01 2020-12-31 03452092 d:PlantMachinery d:LeasedAssetsHeldAsLessee 2020-01-01 2020-12-31 03452092 d:MotorVehicles 2020-01-01 2020-12-31 03452092 d:MotorVehicles 2020-12-31 03452092 d:MotorVehicles 2019-12-31 03452092 d:MotorVehicles d:OwnedOrFreeholdAssets 2020-01-01 2020-12-31 03452092 d:MotorVehicles d:LeasedAssetsHeldAsLessee 2020-01-01 2020-12-31 03452092 d:FurnitureFittings 2020-01-01 2020-12-31 03452092 d:OfficeEquipment 2020-01-01 2020-12-31 03452092 d:ComputerEquipment 2020-01-01 2020-12-31 03452092 d:OwnedOrFreeholdAssets 2020-01-01 2020-12-31 03452092 d:LeasedAssetsHeldAsLessee 2020-01-01 2020-12-31 03452092 d:CurrentFinancialInstruments 2020-12-31 03452092 d:CurrentFinancialInstruments 2019-12-31 03452092 d:Non-currentFinancialInstruments 2020-12-31 03452092 d:Non-currentFinancialInstruments 2019-12-31 03452092 d:CurrentFinancialInstruments d:WithinOneYear 2020-12-31 03452092 d:CurrentFinancialInstruments d:WithinOneYear 2019-12-31 03452092 d:Non-currentFinancialInstruments d:AfterOneYear 2020-12-31 03452092 d:Non-currentFinancialInstruments d:AfterOneYear 2019-12-31 03452092 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2020-12-31 03452092 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2019-12-31 03452092 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2020-12-31 03452092 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2019-12-31 03452092 d:ShareCapital 2020-12-31 03452092 d:ShareCapital 2019-12-31 03452092 d:RetainedEarningsAccumulatedLosses 2020-12-31 03452092 d:RetainedEarningsAccumulatedLosses 2019-12-31 03452092 c:FRS102 2020-01-01 2020-12-31 03452092 c:AuditExemptWithAccountantsReport 2020-01-01 2020-12-31 03452092 c:FullAccounts 2020-01-01 2020-12-31 03452092 c:PrivateLimitedCompanyLtd 2020-01-01 2020-12-31 03452092 d:WithinOneYear 2020-12-31 03452092 d:WithinOneYear 2019-12-31 03452092 2 2020-01-01 2020-12-31 iso4217:GBP xbrli:pure

Registered number: 03452092










Falcon Homes (Sussex) Limited








Unaudited

Financial statements

Information for filing with the registrar

For the Year Ended 31 December 2020

 
Falcon Homes (Sussex) Limited
 
  
Chartered Accountants' Report to the Director on the preparation of the Unaudited Statutory Financial Statements of Falcon Homes (Sussex) Limited for the Year Ended 31 December 2020

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Falcon Homes (Sussex) Limited for the year ended 31 December 2020 which comprise  the Balance Sheet and the related notes from the Company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW)we are subject to its ethical and other professional requirements which are detailed at https://www.icaew.com/regulation.

This report is made solely to the director of Falcon Homes (Sussex) Limited in accordance with the terms of our engagement letter dated 13 June 2018Our work has been undertaken solely to prepare for your approval the financial statements of Falcon Homes (Sussex) Limited  and state those matters that we have agreed to state to the director of Falcon Homes (Sussex) Limited in this report in accordance with ICAEW Technical Release TECH07/16AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Falcon Homes (Sussex) Limited and its director for our work or for this report. 

It is your duty to ensure that Falcon Homes (Sussex) Limited has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and profit of Falcon Homes (Sussex) Limited. You consider that Falcon Homes (Sussex) Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or review of the financial statements of Falcon Homes (Sussex) Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.

  



Kreston Reeves LLP
9 Donnington Park
85 Birdham Road
Chichester
West Sussex
PO20 7AJ
22 September 2021
Page 1

 
Falcon Homes (Sussex) Limited
Registered number: 03452092

Balance Sheet
As at 31 December 2020

2020
2019
Note
£
£

Fixed assets
  

Tangible assets
 4 
102,267
55,970

  
102,267
55,970

Current assets
  

Stocks
 5 
51,042
13,284

Debtors: amounts falling due within one year
 6 
634,127
703,874

Cash at bank and in hand
  
210,159
120,602

  
895,328
837,760

Creditors: amounts falling due within one year
 7 
(350,861)
(288,257)

Net current assets
  
 
 
544,467
 
 
549,503

Total assets less current liabilities
  
646,734
605,473

Creditors: amounts falling due after more than one year
 8 
(66,744)
-

Provisions for liabilities
  

Deferred tax
  
(4,050)
(1,939)

  
 
 
(4,050)
 
 
(1,939)

Net assets
  
575,940
603,534


Capital and reserves
  

Called up share capital 
  
100
100

Profit and loss account
  
575,840
603,434

  
575,940
603,534


Page 2

 
Falcon Homes (Sussex) Limited
Registered number: 03452092

Balance Sheet (continued)
As at 31 December 2020

The director considers that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The Company has opted not to file the statement of income and retained earnings in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




Mr K J Fox
Director
Date: 14 September 2021

The notes on pages 4 to 11 form part of these financial statements.

Page 3

 
Falcon Homes (Sussex) Limited
 

 
Notes to the Financial Statements
For the Year Ended 31 December 2020

1.


General information

The company is a private company limited by share capital, incorporated in England and Wales.
The address of its registered office is:
1 & 2 Place St Maur Des Fosses 
Belmont Street
Bognor Regis
West Sussex
PO21 1BJ

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Going concern

The financial statements have been prepared on a going concern basis. While the impact of the Covid-19 virus has been assessed by the director, so far as reasonably possible, due to its unprecedented impact on the wider economy, it is difficult to evaluate with any certainty the potential outcomes on the company's trade, its customers and suppliers. However, taking into consideration the UK Government's response and the company's planning, the director has a reasonable expectation that the company will continue in operational existence for the foreseeable future.

Page 4

 
Falcon Homes (Sussex) Limited
 

 
Notes to the Financial Statements
For the Year Ended 31 December 2020

2.Accounting policies (continued)

 
2.3

Revenue

Turnover is recognised to the extent that it is probable that the economic benefits will flow to the Company and the turnover can be reliably measured. Turnover is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before turnover is recognised:

Sale of goods

Turnover from the sale of goods is recognised when all of the following conditions are satisfied:
the Company has transferred the significant risks and rewards of ownership to the buyer;
the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of turnover can be measured reliably;
it is probable that the Company will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Rendering of services

Turnover from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of turnover can be measured reliably;
it is probable that the Company will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

 
2.4

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 5

 
Falcon Homes (Sussex) Limited
 

 
Notes to the Financial Statements
For the Year Ended 31 December 2020

2.Accounting policies (continued)


2.4
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, as detailed below.

Depreciation is provided on the following basis:

Motor vehicles
-
25% reducing balance or over the term of the lease
Plant and machinery consisting of:
-
Equipment, fixtures and fittings
-
25% and 15% reducing balance
Computer equipment
-
Over 3 years straight line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.5

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to profit or loss on a straight line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
2.6

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work in progress and finished goods include labour and attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.7

Debtors

Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.8

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

Page 6

 
Falcon Homes (Sussex) Limited
 

 
Notes to the Financial Statements
For the Year Ended 31 December 2020

2.Accounting policies (continued)

 
2.9

Government grants

Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.
Grants of a revenue nature are recognised in the Statement of Income and Retained Earnings in the same period as the related expenditure.

 
2.10

Financial instruments

The Company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in ordinary shares.

Debt instruments (other than those wholly repayable or receivable within one year), including loans and other accounts receivable and payable, are initially measured at present value of the future cash flows and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade debtors and creditors, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received. However, if the arrangements of a short-term instrument constitute a financing transaction, like the payment of a trade debt deferred beyond normal business terms or in case of an out-right short-term loan that is not at market rate, the financial asset or liability is measured, initially at the present value of future cash flows discounted at a market rate of interest for a similar debt instrument and subsequently at amortised cost, unless it qualifies as a loan from a director in the case of a small company, or a public benefit entity concessionary loan.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the Statement of Income and Retained Earnings.

For financial assets measured at amortised cost, the impairment loss is measured as the difference between an asset's carrying amount and the present value of estimated cash flows discounted at the asset's original effective interest rate. If a financial asset has a variable interest rate, the discount rate for measuring any impairment loss is the current effective interest rate determined under the contract.

 
2.11

Creditors

Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.12

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

Page 7

 
Falcon Homes (Sussex) Limited
 

 
Notes to the Financial Statements
For the Year Ended 31 December 2020

2.Accounting policies (continued)

 
2.13

Leased assets: the Company as lessee

Assets obtained under hire purchase contracts and finance leases are capitalised as tangible fixed assets. Assets acquired by finance lease are depreciated over the shorter of the lease term and their useful lives. Assets acquired by hire purchase are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to profit or loss so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.

 
2.14

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance Sheet. The assets of the plan are held separately from the Company in independently administered funds.

 
2.15

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.16

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.17

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the Balance Sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Page 8

 
Falcon Homes (Sussex) Limited
 

 
Notes to the Financial Statements
For the Year Ended 31 December 2020

3.


Employees

The average monthly number of employees, including directors, during the year was 10 (2019 - 8).


4.


Tangible fixed assets





Plant and machinery
Motor vehicles
Total

£
£
£



Cost or valuation


At 1 January 2020
49,337
83,745
133,082


Additions
16,404
67,281
83,685


Disposals
(13,253)
(45,834)
(59,087)



At 31 December 2020

52,488
105,192
157,680



Depreciation


At 1 January 2020
37,930
39,182
77,112


Charge for the year on owned assets
5,438
-
5,438


Charge for the year on financed assets
-
5,825
5,825


Disposals
(12,197)
(20,765)
(32,962)



At 31 December 2020

31,171
24,242
55,413



Net book value



At 31 December 2020
21,317
80,950
102,267



At 31 December 2019
11,407
44,563
55,970

Page 9

 
Falcon Homes (Sussex) Limited
 

 
Notes to the Financial Statements
For the Year Ended 31 December 2020

5.


Stocks

2020
2019
£
£

Raw materials and consumables
1,000
13,284

Work in progress
50,042
-

51,042
13,284



6.


Debtors

2020
2019
£
£


Trade debtors
69,538
174,088

Other debtors
511,000
529,281

Prepayments and accrued income
53,589
505

634,127
703,874



7.


Creditors: Amounts falling due within one year

2020
2019
£
£

Bank loans
3,241
-

Trade creditors
93,971
72,918

Corporation tax
-
45,707

Other taxation and social security
34,323
20,346

Obligations under finance lease and hire purchase contracts
12,879
11,608

Other creditors
160,143
64,013

Accruals and deferred income
46,304
73,665

350,861
288,257



8.


Creditors: Amounts falling due after more than one year

2020
2019
£
£

Bank loans
46,759
-

Net obligations under finance leases and hire purchase contracts
19,985
-

66,744
-


Page 10

 
Falcon Homes (Sussex) Limited
 

 
Notes to the Financial Statements
For the Year Ended 31 December 2020

9.


Loans and borrowings



2020
2019
£
£

Amounts falling due within one year

Bank loans
3,241
-


3,241
-


Amounts falling due 1-5 years

Bank loans
22,222
-


22,222
-

Amounts falling due after more than 5 years

Bank loans
24,537
-

24,537
-

50,000
-



10.


Commitments under operating leases

At 31 December 2020 the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:

2020
2019
£
£


Total commitments
116,250
131,250

116,250
131,250


Page 11