Penton_Lodge_Estate_LLP - Accounts


Limited Liability Partnership Registration No. OC369432 (England and Wales)
Penton Lodge Estate LLP
Annual report and unaudited financial statements
for the year ended 31 March 2021
Pages for filing with the Registrar
Penton Lodge Estate LLP
Contents
Page
Balance sheet
1 - 2
Reconciliation of members' interests
3 - 4
Notes to the financial statements
5 - 13
Penton Lodge Estate LLP
Balance sheet
As at 31 March 2021
Page 1
2021
2020
Notes
£
£
£
£
Fixed assets
Tangible assets
3
1,301,317
1,317,631
Investment properties
4
332,230
332,230
1,633,547
1,649,861
Current assets
Debtors
5
586,350
553,234
Cash at bank and in hand
72,832
78,989
659,182
632,223
Creditors: amounts falling due within one year
6
(251,564)
(287,584)
Net current assets
407,618
344,639
Total assets less current liabilities
2,041,165
1,994,500
Creditors: amounts falling due after more than one year
7
(720,032)
(673,367)
Net assets attributable to members
1,321,133
1,321,133
Represented by:
Loans and other debts due to members within one year
Other amounts
181,500
181,500
Members' other interests
Members' capital
69,785
69,785
Members' land capital
1,069,848
1,069,848
1,321,133
1,321,133
Penton Lodge Estate LLP
Balance sheet (continued)
As at 31 March 2021
2021
2020
Notes
£
£
£
£
Page 2
Total members' interests
Amounts due from members
(409,940)
(344,798)
Loans and other debts due to members
181,500
181,500
Members' other interests
1,139,633
1,139,633
911,193
976,335

The members of the limited liability partnership have elected not to include a copy of the profit and loss account within the financial statements.

For the financial year ended 31 March 2021 the limited liability partnership was entitled to exemption from audit under section 477 of the Companies Act 2006 (as applied by the Limited Liability Partnerships (Accounts and Audit) (Application of Companies Act 2006) Regulations 2008) relating to small limited liability partnerships.

The members acknowledge their responsibilities for complying with the requirements of the Act (as applied to limited liability partnerships) with respect to accounting records and the preparation of accounts.

These financial statements have been prepared and delivered in accordance with the provisions applicable to limited liability partnerships subject to the small limited liability partnerships regime.

The financial statements were approved by the members and authorised for issue on 1 December 2021 and are signed on their behalf by:
01 December 2021
Guy Rolfe
Designated member
Limited Liability Partnership Registration No. OC369432
Penton Lodge Estate LLP
Reconciliation of members' interests
For the year ended 31 March 2021
Page 3
Current financial year
Equity
Debt
Total
Members' other interests
Loans and other debts due to members less any amounts due from members in debtors
Members' interests
Members' capital
Members' land capital
Other reserves
Total
Other amounts
Total
Total
2021
£
£
£
£
£
£
Amounts due to members
181,500
Amounts due from members
(344,798)
Members' interests at 1 April 2020
69,785
1,069,848
-
1,139,633
(163,298)
(163,298)
976,335
Loss for the financial year available for discretionary division among members
-
-
(30,807)
(30,807)
-
-
(30,807)
Members' interests after loss for the year
69,785
1,069,848
(30,807)
1,108,826
(163,298)
(163,298)
945,528
Allocation of loss for the financial year
-
-
30,807
30,807
(30,807)
(30,807)
-
Introduced by members
-
-
-
-
2,345
2,345
2,345
Drawings
-
-
-
-
(36,680)
(36,680)
(36,680)
Members' interests at 31 March 2021
69,785
1,069,848
-
1,139,633
(228,440)
(228,440)
911,193
Amounts due to members
181,500
Amounts due from members, included in debtors
(409,940)
(228,440)
Penton Lodge Estate LLP
Reconciliation of members' interests (continued)
For the year ended 31 March 2021
Page 4
Prior financial year
Equity
Debt
Total
Members' other interests
Loans and other debts due to members less any amounts due from members in debtors
Members' interests
Members' capital
Members' land capital
Other reserves
Total
Other amounts
Total
Total
2020
£
£
£
£
£
£
Amounts due to members
181,500
Amounts due from members
(247,908)
Members' interests at 1 April 2019
55,841
1,069,848
-
1,125,689
(66,408)
(132,751)
992,938
Profit for the financial year available for discretionary division among members
-
-
65,877
65,877
-
-
65,877
Members' interests after profit for the year
55,841
1,069,848
65,877
1,191,566
(132,751)
(132,751)
1,058,815
Allocation of profit for the financial year
-
-
(65,877)
(65,877)
65,877
65,877
-
Introduced by members
13,944
-
-
13,944
3,967
3,967
17,911
Drawings
-
-
-
-
(100,391)
(100,391)
(100,391)
Members' interests at 31 March 2020
69,785
1,069,848
-
1,139,633
(163,298)
(163,298)
976,335
Amounts due to members
181,500
Amounts due from members, included in debtors
(344,798)
(163,298)
Penton Lodge Estate LLP
Notes to the financial statements
For the year ended 31 March 2021
Page 5
1
Accounting policies
Limited liability partnership information

Penton Lodge Estate LLP is a limited liability partnership incorporated in England and Wales. The registered office is Midland House, 2 Poole Road, Bournemouth, Dorset, BH2 5QY.

 

The limited liability partnership's principal activities are disclosed in the Members' Report.

1.1
Accounting convention

These financial statements have been prepared in accordance with the Statement of Recommended Practice "Accounting by Limited Liability Partnerships" issued in December 2018, together 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 LLPs 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 limited liability partnership. 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
Turnover

Turnover represents amounts receivable from the operation of a day care centre and venue hire for weddings and other events, shown net of VAT and other sales related taxes. Revenue, and associated costs, are recognised only when the event occurs.

Penton Lodge Estate LLP
Notes to the financial statements (continued)
For the year ended 31 March 2021
1
Accounting policies (continued)
Page 6
1.3
Members' participating interests

Members' participation rights are the rights of a member against the LLP that arise under the members' agreement (for example, in respect of amounts subscribed or otherwise contributed remuneration and profits).

 

Members' participation rights in the earnings or assets of the LLP are analysed between those that are, from the LLP's perspective, either a financial liability or equity, in accordance with section 22 of FRS 102. A member's participation rights including amounts subscribed or otherwise contributed by members, for example members' capital, are classed as liabilities unless the LLP has an unconditional right to refuse payment to members, in which case they are classified as equity.

 

All amounts due to members that are classified as liabilities are presented within 'Loans and other debts due to members' and, where such an amount relates to current year profits, they are recognised within ‘Members' remuneration charged as an expense’ in arriving at the relevant year’s result. Undivided amounts that are classified as equity are shown within ‘Members' other interests’. Amounts recoverable from members are presented as debtors and shown as amounts due from members within members’ interests.

 

Where there exists an asset and liability component in respect of an individual member’s participation rights, they are presented on a gross basis unless the LLP has both a legally enforceable right to set off the recognised amounts, and it intends either to settle on a net basis or to settle and realise these amounts simultaneously, in which case they are presented net.

Once an unavoidable obligation has been created in favour of members through allocation of profits or other means, any undrawn profits remaining at the reporting date are shown as ‘Loans and other debts due to members’ to the extent they exceed debts due from a specific member.

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:

Land and buildings Freehold
2% straight line
Plant and machinery
20% straight line
Fixtures, fittings & equipment
20% straight line
Computer equipment
20% straight line

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 recognised in the profit and loss account.

Penton Lodge Estate LLP
Notes to the financial statements (continued)
For the year ended 31 March 2021
1
Accounting policies (continued)
Page 7
1.5
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

1.6
Impairment of fixed assets

At each reporting period end date, the limited liability partnership 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 limited liability partnership 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.

1.7
Cash at bank and in hand

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.

Penton Lodge Estate LLP
Notes to the financial statements (continued)
For the year ended 31 March 2021
1
Accounting policies (continued)
Page 8
1.8
Financial instruments

The limited liability partnership 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 limited liability partnership's statement of financial position when the limited liability partnership becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors, 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.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Penton Lodge Estate LLP
Notes to the financial statements (continued)
For the year ended 31 March 2021
1
Accounting policies (continued)
Page 9
Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the limited liability partnership transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

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 limited liability partnership after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

Financial liabilities are derecognised when the limited liability partnership’s obligations expire or are discharged or cancelled.

Penton Lodge Estate LLP
Notes to the financial statements (continued)
For the year ended 31 March 2021
1
Accounting policies (continued)
Page 10
1.9
Equity instruments

Equity instruments issued by the limited liability partnership 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 limited liability partnership.

1.10
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 limited liability partnership is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.11
Retirement benefits and post retirement payments to members

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

1.12
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.

1.13
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

Government grants relating to turnover are recognised as income over the periods when the related costs are incurred. Grants relating to an asset are recognised in income systematically over the asset's expected useful life. If part of such a grant is deferred it is recognised as deferred income rather than being deducted from the asset's carrying amount.

1.14
Taxation
The taxation payable on any profits is the personal liability of the members during the year. No retention is made from profits to fund payments of taxation on members' behalf.
Penton Lodge Estate LLP
Notes to the financial statements (continued)
For the year ended 31 March 2021
Page 11
2
Employees

The average number of persons (excluding members) employed by the partnership during the year was:

2021
2020
Number
Number
Total
6
1
3
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 April 2020
1,408,993
39,121
1,448,114
Additions
2,209
7,648
9,857
Disposals
-
(2,500)
(2,500)
At 31 March 2021
1,411,202
44,269
1,455,471
Depreciation and impairment
At 1 April 2020
100,423
30,060
130,483
Depreciation charged in the year
15,884
7,787
23,671
At 31 March 2021
116,307
37,847
154,154
Carrying amount
At 31 March 2021
1,294,895
6,422
1,301,317
At 31 March 2020
1,308,570
9,061
1,317,631
Penton Lodge Estate LLP
Notes to the financial statements (continued)
For the year ended 31 March 2021
Page 12
4
Investment property
2021
£
Fair value
At 1 April 2020 and 31 March 2021
332,230

The investment property was valued by the directors as at 31 March 2021 on a open market basis. No depreciation is provided in respect of this property.

 

On an historic basis this would have been included at its original cost of £332,230.

5
Debtors
2021
2020
Amounts falling due within one year:
£
£
Trade debtors
11,497
51,653
Amounts owed by members
409,940
344,798
Other debtors
164,913
156,783
586,350
553,234
6
Creditors: amounts falling due within one year
2021
2020
£
£
Bank loans and overdrafts
10,660
2,961
Trade creditors
7,382
9,139
Taxation and social security
18,125
22,391
Other creditors
215,397
253,093
251,564
287,584
Penton Lodge Estate LLP
Notes to the financial statements (continued)
For the year ended 31 March 2021
Page 13
7
Creditors: amounts falling due after more than one year
2021
2020
£
£
Bank loans and overdrafts
717,511
672,039
Other creditors
2,521
1,328
720,032
673,367
Creditors which fall due after five years are as follows:
2021
2020
£
£
Payable by instalments
(498,254)
(589,145)

The bank loan is secured against the properties in which they relate, a debenture of the limited liability partnership assets and a guarantee from the members of £100,000.

 

During the year the company was granted an additional 12 month capital repayment holiday on this bank loan. This has been reflected in notes 6 and 7.

 

During the year, the company received a bounce back loan as part of the government's support to businesses during the Coronavirus pandemic. Interest is applied at a rate of 2.5%. The first 12 months' interest is met by the government and is recognised as a grant receivable in the period to which it relates. The amount due within 12 months by the company is included within note 6.

 

 

8
Loans and other debts due to members

In the event of a winding up the amounts included in "Loans and other debts due to members" will rank equally with unsecured creditors.

2021-03-312020-04-01false14 December 2021CCH SoftwareCCH Accounts Production 2021.300OC3694322020-04-012021-03-31OC3694322021-03-31OC369432bus:PartnerLLP22020-04-012021-03-31OC3694322019-04-012020-03-31OC369432bus:LimitedLiabilityPartnershipLLP2020-04-012021-03-31OC369432bus:SmallCompaniesRegimeForAccounts2020-04-012021-03-31OC369432bus:FRS1022020-04-012021-03-31OC369432bus:AuditExemptWithAccountantsReport2020-04-012021-03-31OC369432bus:FullAccounts2020-04-012021-03-31xbrli:purexbrli:shares