ACCOUNTS - Final Accounts


Caseware UK (AP4) 2020.0.247 2020.0.247 2021-04-302021-04-30No description of principal activity2020-05-01false78truetrueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 01006287 2020-05-01 2021-04-30 01006287 2019-05-01 2020-04-30 01006287 2021-04-30 01006287 2020-04-30 01006287 2019-05-01 01006287 c:Director1 2020-05-01 2021-04-30 01006287 c:Director2 2020-05-01 2021-04-30 01006287 d:PlantMachinery 2020-05-01 2021-04-30 01006287 d:PlantMachinery 2021-04-30 01006287 d:PlantMachinery 2020-04-30 01006287 d:PlantMachinery d:OwnedOrFreeholdAssets 2020-05-01 2021-04-30 01006287 d:MotorVehicles 2020-05-01 2021-04-30 01006287 d:MotorVehicles 2021-04-30 01006287 d:MotorVehicles 2020-04-30 01006287 d:MotorVehicles d:OwnedOrFreeholdAssets 2020-05-01 2021-04-30 01006287 d:FurnitureFittings 2020-05-01 2021-04-30 01006287 d:FurnitureFittings 2021-04-30 01006287 d:FurnitureFittings 2020-04-30 01006287 d:FurnitureFittings d:OwnedOrFreeholdAssets 2020-05-01 2021-04-30 01006287 d:OwnedOrFreeholdAssets 2020-05-01 2021-04-30 01006287 d:FreeholdInvestmentProperty 2021-04-30 01006287 d:FreeholdInvestmentProperty 2020-04-30 01006287 d:FreeholdInvestmentProperty 2 2020-05-01 2021-04-30 01006287 d:CurrentFinancialInstruments 2021-04-30 01006287 d:CurrentFinancialInstruments 2020-04-30 01006287 d:CurrentFinancialInstruments d:WithinOneYear 2021-04-30 01006287 d:CurrentFinancialInstruments d:WithinOneYear 2020-04-30 01006287 d:ShareCapital 2021-04-30 01006287 d:ShareCapital 2020-04-30 01006287 d:InvestmentPropertiesRevaluationReserve 2021-04-30 01006287 d:InvestmentPropertiesRevaluationReserve 2020-04-30 01006287 d:RetainedEarningsAccumulatedLosses 2021-04-30 01006287 d:RetainedEarningsAccumulatedLosses 2020-04-30 01006287 c:OrdinaryShareClass1 2020-05-01 2021-04-30 01006287 c:OrdinaryShareClass1 2021-04-30 01006287 c:OrdinaryShareClass1 2020-04-30 01006287 c:FRS102 2020-05-01 2021-04-30 01006287 c:Audited 2020-05-01 2021-04-30 01006287 c:FullAccounts 2020-05-01 2021-04-30 01006287 c:PrivateLimitedCompanyLtd 2020-05-01 2021-04-30 01006287 d:Subsidiary1 2020-05-01 2021-04-30 01006287 d:Subsidiary1 1 2020-05-01 2021-04-30 01006287 c:SmallCompaniesRegimeForAccounts 2020-05-01 2021-04-30 01006287 6 2020-05-01 2021-04-30 01006287 d:AcceleratedTaxDepreciationDeferredTax 2021-04-30 01006287 d:AcceleratedTaxDepreciationDeferredTax 2020-04-30 01006287 d:TaxLossesCarry-forwardsDeferredTax 2021-04-30 01006287 d:TaxLossesCarry-forwardsDeferredTax 2020-04-30 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 01006287










HICKS DEVELOPMENTS LIMITED










FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 30 APRIL 2021



 
HICKS DEVELOPMENTS LIMITED
REGISTERED NUMBER: 01006287

BALANCE SHEET
AS AT 30 APRIL 2021

2021
2020
Note
£
£

Fixed assets
  

Tangible fixed assets
 4 
96,506
109,312

Fixed asset investments
 5 
1
1

Investment property
 6 
6,419,269
6,016,269

  
6,515,776
6,125,582

Current assets
  

Stocks
 7 
13,690,997
9,554,718

Debtors: amounts falling due within one year
 8 
316,860
362,118

Cash at bank and in hand
 9 
27,975
2,221,247

  
14,035,832
12,138,083

Current liabilities
  

Creditors: amounts falling due within one year
 10 
(7,718,107)
(6,004,304)

Net current assets
  
 
 
6,317,725
 
 
6,133,779

Total assets less current liabilities
  
12,833,501
12,259,361

Provisions for liabilities
  

Deferred tax
 11 
(235,880)
(162,222)

Net assets
  
12,597,621
12,097,139


Capital and reserves
  

Called up share capital 
 12 
1,000
1,000

Revaluation reserve
  
2,827,731
2,501,301

Profit and loss account
  
9,768,890
9,594,838

  
12,597,621
12,097,139


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 comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.



 

Page 1

 
HICKS DEVELOPMENTS LIMITED
REGISTERED NUMBER: 01006287

BALANCE SHEET (CONTINUED)
AS AT 30 APRIL 2021

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


S R Hicks
J L Hicks
Director
Director
Date: 28 January 2022
Date:28 January 2022

The notes on pages 3 to 10 form part of these financial statements.

Page 2

 
HICKS DEVELOPMENTS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2021

1.


General information

Hicks Developments Limited is a private company limited by share capital and incorporated in England and Wales (registered number 01006287) under the Companies Act. The address of the principal place of business and registered office is 15 Headley Road, Woodley, Berkshire, RG5 4JB.

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

Exemption from preparing consolidated financial statements

Consolidated financial statements have not been prepared for Hicks Developments Limited and its subsidiary undertaking, in accordance with the exemption given by Section 400 of the Companies Act 2006. The consolidated financial statements of Hicks Holdings (Woodley) Limited incorporate the financial statements of this sub-group.

 
2.3

Turnover

Turnover represents the total amount, excluding value added tax, receivable by the Company in the ordinary couse of business in respect of developments legally completed in the year.
Grants are accounted under the accruals model as permitted by FRS 102. Grants of a revenue nature are recognised in the profit and loss account in the same period as the related expenditure.

 
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.

At each reporting date the company assesses whether there is any indication of impairment. If such indication exists, the recoverable amount of the asset is determined which is the higher of its fair value less costs to sell and its value in use. An impairment loss is recognised where the carrying amount exceeds the recoverable amount.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line and reducing balance methods.

Depreciation is provided on the following basis:

Plant & machinery
-
15% reducing balance
Motor vehicles
-
25% reducing balance
Fixtures & fittings
-
10% / 25% 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.

Page 3

 
HICKS DEVELOPMENTS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2021

2.Accounting policies (continued)

 
2.5

Investment properties

Investment property is carried at fair value. Changes in fair value are recognised in the Profit and
loss account. Fair value is determined annually by directors and where the directors consider appropiate by external valuers. Valuations are derived from the current market rents and investment property yields for comparable property.

 
2.6

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

 
2.7

Stocks and work in progress

Stocks and work in progress are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks.
Cost includes all direct costs and an appropriate proportion of fixed and variable overheads.
Net realisable value, where applicable, is based on estimated selling price less estimated costs of completion and disposal.

 
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.

 
2.9

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 non-puttable ordinary shares.
Short term debtors and creditors are measured at the transaction price, less any impairment. Other
financial instruments 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.
Financial liabilities and equity are classified according to the substance of the financial instrument’s
contractual obligations, rather than the financial instrument’s legal form.

 
2.10

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.

Page 4

 
HICKS DEVELOPMENTS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2021

2.Accounting policies (continued)

 
2.11

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;
• Any deferred tax balances are reversed if and when all conditions for retaining associated tax
   allowances have been met; and
• Where they relate to timing differences in respect of interests in subsidiaries, associates, branches 
   and joint ventures and the Company can control the reversal of the timing differences and such 
   reversal is not considered probable in the foreseeable future.
Deferred tax balances are not recognised in respect of permanent differences. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


3.


Employees

The average monthly number of employees, including the directors, during the year was 7 (2020: 7).

Page 5

 
HICKS DEVELOPMENTS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2021

4.


Tangible fixed assets





Plant & machinery
Motor vehicles
Fixtures & fittings
Total

£
£
£
£



Cost 


At 1 May 2020
147,480
166,710
53,418
367,608


Additions
5,477
-
7,536
13,013


Disposals
-
(16,952)
(4,145)
(21,097)



At 30 April 2021

152,957
149,758
56,809
359,524



Depreciation


At 1 May 2020
96,169
113,385
48,742
258,296


Charge for the year
8,874
12,736
1,184
22,794


Disposals
-
(13,927)
(4,145)
(18,072)



At 30 April 2021

105,043
112,194
45,781
263,018



Net book value



At 30 April 2021
47,914
37,564
11,028
96,506



At 30 April 2020
51,311
53,325
4,676
109,312



Page 6

 
HICKS DEVELOPMENTS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2021

5.


Fixed asset investments





Investments in subsidiary companies

£



Cost or valuation


At 1 May 2020
1



At 30 April 2021
1





Subsidiary undertaking


The following was a subsidiary undertaking of the Company:

Name

Principal activity

Class of shares

Holding

Hicks Sandford Limited
Dormant
Ordinary
100%

Hicks Sandford Limited has the same registered office as the Company detailed in Note 1.

Page 7

 
HICKS DEVELOPMENTS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2021

6.


Investment property


Freehold investment property

£



Valuation


At 1 May 2020
6,016,269


Surplus on revaluation
403,000



At 30 April 2021
6,419,269

The amounts in the following statements relate entirely to freehold investment properties, which have been revalued by the directors on the basis of market value. Cost or valuation at 30 April 2021 is represented by:




2021
£


Historic cost
3,384,387

Total revaluations pre - 1 May 2018
2,585,612

Revaluations 2019
46,270

Revaluations 2021
403,000

6,419,269

If freehold investment properties had not been revalued they would have been included at an historical cost of £3,384,387 (2020: £3,384,387).


7.


Stocks and work in progress

2021
2020
£
£

Work in progress
13,295,686
9,053,164

Land held for developments
395,311
501,554

13,690,997
9,554,718





 

Page 8

 
HICKS DEVELOPMENTS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2021

8.


Debtors

2021
2020
£
£


Trade debtors
30,794
54,734

Amounts owed by group undertakings
160,664
163,260

Other debtors
23,641
4,956

Prepayments and accrued income
101,761
139,168

316,860
362,118



9.


Cash and cash equivalents

2021
2020
£
£

Cash at bank and in hand
27,975
2,221,247

Less: bank overdrafts
(719,727)
(1,335,283)

(691,752)
885,964



10.


Creditors: Amounts falling due within one year

2021
2020
£
£

Bank overdrafts
719,727
1,335,283

Bank loans
2,301,360
-

Trade creditors
445,172
205,629

Amounts owed to group undertakings
4,056,482
4,266,277

Corporation tax
43,592
43,591

Taxation and social security
34,843
22,227

Other creditors
96,485
39,109

Accruals and deferred income
20,446
92,188

7,718,107
6,004,304


Security
Bank loans and overdrafts of £3,021,087 (2020: £1,335,283) are secured by mortgages over certain freehold property and land held within stocks and work in progress.


 

Page 9

 
HICKS DEVELOPMENTS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2021

11.


Deferred taxation




2021
2020


£

£






At beginning of year
(162,222)
(141,693)


Charged to profit or loss
(73,658)
(20,529)



At end of year
(235,880)
(162,222)

The provision for deferred taxation is made up as follows:

2021
2020
£
£


Fixed asset timing differences
8,730
11,642

Capital gains
227,150
150,580

235,880
162,222


12.


Share capital

2021
2020
£
£
Allotted, called up and fully paid



1,000 (2020 - 1,000) Ordinary shares of £1.00 each
1,000
1,000



13.


Ultimate parent undertaking and controlling party

The ultimate parent undertaking of this company is Hicks Holdings (Woodley) Limited , which is registered in England and Wales.
The Company is controlled by J L Hicks by virtue of his shareholdings in the Company's parent undertaking Hicks Holdings (Woodley) Limited. The smallest and largest undertaking for which the Company is a member and for which group financial statements are prepared is consolidated into Hicks Holdings (Woodley) Limited.


14.


Auditor's information

The auditor's report on the financial statements for the year ended 30 April 2021 was unqualified.

The audit report was signed on 31 January 2022 by Michael Farwell MA FCA DChA (Senior statutory auditor) on behalf of James Cowper Kreston.


Page 10