Elliotts Estate Agencies Limited - Accounts to registrar (filleted) - small 18.2

Elliotts Estate Agencies Limited - Accounts to registrar (filleted) - small 18.2


IRIS Accounts Production v21.4.0.171 02829245 director 1.1.21 31.12.21 31.12.21 false true false false true false Ordinary B 1.00000 Ordinary C 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure028292452020-12-31028292452021-12-31028292452021-01-012021-12-31028292452019-12-31028292452020-01-012020-12-31028292452020-12-3102829245ns16:EnglandWales2021-01-012021-12-3102829245ns15:PoundSterling2021-01-012021-12-3102829245ns11:Director12021-01-012021-12-3102829245ns11:PrivateLimitedCompanyLtd2021-01-012021-12-3102829245ns11:SmallEntities2021-01-012021-12-3102829245ns11:AuditExempt-NoAccountantsReport2021-01-012021-12-3102829245ns11:SmallCompaniesRegimeForDirectorsReport2021-01-012021-12-3102829245ns11:SmallCompaniesRegimeForAccounts2021-01-012021-12-3102829245ns11:FullAccounts2021-01-012021-12-3102829245ns11:OrdinaryShareClass32021-01-012021-12-3102829245ns11:OrdinaryShareClass42021-01-012021-12-3102829245ns11:RegisteredOffice2021-01-012021-12-3102829245ns6:CurrentFinancialInstruments2021-12-3102829245ns6:CurrentFinancialInstruments2020-12-3102829245ns6:Non-currentFinancialInstruments2021-12-3102829245ns6:Non-currentFinancialInstruments2020-12-3102829245ns6:ShareCapital2021-12-3102829245ns6:ShareCapital2020-12-3102829245ns6:CapitalRedemptionReserve2021-12-3102829245ns6:CapitalRedemptionReserve2020-12-3102829245ns6:FurtherSpecificReserve1ComponentTotalEquity2021-12-3102829245ns6:FurtherSpecificReserve1ComponentTotalEquity2020-12-3102829245ns6:RetainedEarningsAccumulatedLosses2021-12-3102829245ns6:RetainedEarningsAccumulatedLosses2020-12-3102829245ns6:FurnitureFittings2020-12-3102829245ns6:ComputerEquipment2020-12-3102829245ns6:FurnitureFittings2021-01-012021-12-3102829245ns6:ComputerEquipment2021-01-012021-12-3102829245ns6:FurnitureFittings2021-12-3102829245ns6:ComputerEquipment2021-12-3102829245ns6:FurnitureFittings2020-12-3102829245ns6:ComputerEquipment2020-12-3102829245ns6:CostValuation2020-12-3102829245ns6:RevaluationsIncreaseDecreaseInInvestments2021-12-3102829245ns6:CostValuation2021-12-3102829245ns6:WithinOneYearns6:CurrentFinancialInstruments2021-12-3102829245ns6:WithinOneYearns6:CurrentFinancialInstruments2020-12-3102829245ns6:WithinOneYear2021-12-3102829245ns6:WithinOneYear2020-12-3102829245ns6:BetweenOneFiveYears2021-12-3102829245ns6:BetweenOneFiveYears2020-12-3102829245ns6:AllPeriods2021-12-3102829245ns6:AllPeriods2020-12-3102829245ns6:DeferredTaxation2020-12-3102829245ns6:DeferredTaxation2021-12-3102829245ns11:OrdinaryShareClass32021-12-3102829245ns11:OrdinaryShareClass42021-12-31
REGISTERED NUMBER: 02829245 (England and Wales)















Unaudited Financial Statements for the Year Ended 31 December 2021

for

ELLIOTTS ESTATE AGENCIES LIMITED

ELLIOTTS ESTATE AGENCIES LIMITED (REGISTERED NUMBER: 02829245)






Contents of the Financial Statements
for the year ended 31 December 2021




Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4


ELLIOTTS ESTATE AGENCIES LIMITED

Company Information
for the year ended 31 December 2021







DIRECTOR: B A Huggins



REGISTERED OFFICE: Preston Park House
South Road
Brighton
East Sussex
BN1 6SB



REGISTERED NUMBER: 02829245 (England and Wales)



ACCOUNTANTS: Plus Accounting
Chartered Accountants
Preston Park House
South Road
Brighton
East Sussex
BN1 6SB



BANKERS: HSBC Bank Plc
125 Church Road
Hove
East Sussex
BN3 2AN

ELLIOTTS ESTATE AGENCIES LIMITED (REGISTERED NUMBER: 02829245)

Balance Sheet
31 December 2021

2021 2020
Notes £    £   
FIXED ASSETS
Tangible assets 4 7,123 1,910
Investments 5 15,651 12,991
22,774 14,901

CURRENT ASSETS
Debtors 6 43,115 51,564
Cash at bank 212,911 221,293
256,026 272,857
CREDITORS
Amounts falling due within one year 7 (83,640 ) (124,321 )
NET CURRENT ASSETS 172,386 148,536
TOTAL ASSETS LESS CURRENT
LIABILITIES

195,160

163,437

CREDITORS
Amounts falling due after more than one
year

8

(34,836

)

(44,483

)

PROVISIONS FOR LIABILITIES 10 (3,625 ) (2,100 )
NET ASSETS 156,699 116,854

CAPITAL AND RESERVES
Called up share capital 11 66 66
Capital redemption reserve 34 34
Non-distributable reserve 10,247 8,093
Retained earnings 146,352 108,661
SHAREHOLDERS' FUNDS 156,699 116,854

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 December 2021.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 December 2021 in accordance with Section 476 of the Companies Act 2006.

The director acknowledges his responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

ELLIOTTS ESTATE AGENCIES LIMITED (REGISTERED NUMBER: 02829245)

Balance Sheet - continued
31 December 2021


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

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the director and authorised for issue on 9 March 2022 and were signed by:





B A Huggins - Director


ELLIOTTS ESTATE AGENCIES LIMITED (REGISTERED NUMBER: 02829245)

Notes to the Financial Statements
for the year ended 31 December 2021

1. STATUTORY INFORMATION

Elliotts Estate Agencies Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

The presentation currency of the financial statements is the Pound Sterling (£).


2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention as modified by the revaluation of certain assets.

Turnover
Turnover comprises the fair value of commission received or receivable net of VAT and relevant discounts. Commission is recognised when the sale of a property is completed.

Tangible fixed assets
Tangible fixed assets are stated at cost (or deemed cost) or valuation less accumulated depreciation and accumulated impairment losses. Cost includes costs directly attributable to making the asset capable of operating as intended by management.

Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.

Fixtures and equipment- 10% on cost
Computer equipment- 33% on cost

Financial instruments
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 entity after deducting all of its financial liabilities.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

ELLIOTTS ESTATE AGENCIES LIMITED (REGISTERED NUMBER: 02829245)

Notes to the Financial Statements - continued
for the year ended 31 December 2021

2. ACCOUNTING POLICIES - continued

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

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

Impairment policy
At each balance sheet date, the company reviews the carrying amount of its assets to determine whether there is any indication that any items have suffered an impairment loss. If any such indication exists, the recoverable amount of an 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 asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Fixed asset investments
Fixed asset investments represent listed investments shown at fair value. Any gains/losses are recognised in the profit and loss account. Fair value is represented by the market value of the investment.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 5 (2020 - 5 ) .

4. TANGIBLE FIXED ASSETS
Fixtures
and Computer
equipment equipment Totals
£    £    £   
COST
At 1 January 2021 60,944 7,661 68,605
Additions 6,074 882 6,956
At 31 December 2021 67,018 8,543 75,561
DEPRECIATION
At 1 January 2021 60,468 6,227 66,695
Charge for year 740 1,003 1,743
At 31 December 2021 61,208 7,230 68,438
NET BOOK VALUE
At 31 December 2021 5,810 1,313 7,123
At 31 December 2020 476 1,434 1,910

ELLIOTTS ESTATE AGENCIES LIMITED (REGISTERED NUMBER: 02829245)

Notes to the Financial Statements - continued
for the year ended 31 December 2021

5. FIXED ASSET INVESTMENTS
Other
investments
£   
COST OR VALUATION
At 1 January 2021 12,991
Revaluations 2,660
At 31 December 2021 15,651
NET BOOK VALUE
At 31 December 2021 15,651
At 31 December 2020 12,991

Cost or valuation at 31 December 2021 is represented by:

Other
investments
£   
Valuation in 2019 5,722
Valuation in 2020 4,269
Valuation in 2021 2,660
Cost 3,000
15,651

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2021 2020
£    £   
Trade debtors 29,875 39,342
Other debtors 13,240 12,222
43,115 51,564

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2021 2020
£    £   
Bank loans and overdrafts 9,646 5,517
Trade creditors 3,654 8,050
Taxation and social security 57,185 98,993
Other creditors 13,155 11,761
83,640 124,321

8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
2021 2020
£    £   
Bank loans 34,836 44,483

ELLIOTTS ESTATE AGENCIES LIMITED (REGISTERED NUMBER: 02829245)

Notes to the Financial Statements - continued
for the year ended 31 December 2021

8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR - continued
2021 2020
£    £   
Amounts falling due in more than five years:

Repayable by instalments
Bank loans - more than 5 years - 4,409

9. LEASING AGREEMENTS

Minimum lease payments under non-cancellable operating leases fall due as follows:
2021 2020
£    £   
Within one year 47,722 43,000
Between one and five years 121,461 159,277
169,183 202,277

10. PROVISIONS FOR LIABILITIES
2021 2020
£    £   
Deferred tax 3,625 2,100

Deferred
tax
£   
Balance at 1 January 2021 2,100
Accelerated capital allowances 1,019
Revaluation of investments 506
Balance at 31 December 2021 3,625

11. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2021 2020
value: £    £   
33 Ordinary B £1 33 33
33 Ordinary C £1 33 33
66 66