Penny's Estate Agents Limited |
Registered number: |
03805508 |
Balance Sheet |
as at 31 December 2022 |
|
Notes |
|
|
2022 |
|
|
2021 |
£ |
£ |
Fixed assets |
Tangible assets |
3 |
|
|
8,596 |
|
|
9,356 |
Investments |
4 |
|
|
22,767 |
|
|
43,636 |
|
|
|
|
31,363 |
|
|
52,992 |
|
Current assets |
Debtors |
5 |
|
45,106 |
|
|
43,597 |
Cash at bank and in hand |
|
|
107,155 |
|
|
104,083 |
|
|
|
152,261 |
|
|
147,680 |
|
Creditors: amounts falling due within one year |
6 |
|
(55,697) |
|
|
(73,343) |
|
Net current assets |
|
|
|
96,564 |
|
|
74,337 |
|
Total assets less current liabilities |
|
|
|
127,927 |
|
|
127,329 |
|
Creditors: amounts falling due after more than one year |
7 |
|
|
(16,660) |
|
|
(23,263) |
|
Provisions for liabilities |
|
|
|
(5,749) |
|
|
(9,607) |
|
|
Net assets |
|
|
|
105,518 |
|
|
94,459 |
|
|
|
|
|
|
|
|
Capital and reserves |
Called up share capital |
|
|
|
200 |
|
|
200 |
Fair value reserve |
8 |
|
|
18,441 |
|
|
35,345 |
Profit and loss account |
|
|
|
86,877 |
|
|
58,914 |
|
Shareholders' funds |
|
|
|
105,518 |
|
|
94,459 |
|
|
|
|
|
|
|
|
The directors are satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006. |
The members have not required the company to obtain an audit in accordance with section 476 of the Act. |
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts. |
The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies. |
|
|
|
Mr B Penny |
Approved by the board on 19 January 2023 |
Director |
|
Penny's Estate Agents Limited |
Notes to the Accounts |
for the year ended 31 December 2022 |
|
|
1 |
Accounting policies |
|
|
Basis of preparation |
|
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard). The financial statements are presented in sterling which is the functional currency of the company and are rounded to the nearest £. |
|
|
Impact of Covid-19 |
|
The Directors consider that despite the Covid 19 pandemic declared on 11 March 2020 by the World Health Organisation, the Company has adequate resources to continue in operational existence. In reaching this conclusion, the Directors have considered the following: the effect of Covid 19 on the business to date, projected cash flow requirements and results and in general the risks that could impact on the Company's liquidity and solvency over the 12 months following the approval of the Financial Statements. Whilst it has suffered the same uncertainties and lack of reliable information as to the effects of the pandemic as all other businesses, it has nevertheless performed well in the financial year under review. The Directors have concluded that the Company has adequate resources to continue as a going concern for the foreseeable future. The accounts have therefore been prepared on a going concern basis using the historical cost convention. |
|
|
Turnover |
|
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the rendering of services and is recognised by reference to the exchange date of client conveyancing contracts. |
|
|
Grant income |
|
Grants are accounted for under the accruals model. Grants relating to revenue are recognised in income on a systematic basis over the periods in which the entity recognises the related costs for which the grant is intended to compensate. Grants relating to assets are recognised in income on a systematic basis over the expected useful life of the asset. |
|
|
Tangible fixed assets |
|
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows: |
|
|
Leasehold land and buildings |
over the lease term |
|
Plant and machinery |
over 4 or 5 years |
|
|
Investments |
|
Listed investments are measured at fair value. Changes in fair value are included in the profit and loss account. As changes in the value of the investment are unrealised, any gain or loss, net of the effect of deferred tax, is transferred from the retained profit and loss account to the fair value reserve. |
|
|
Debtors/creditors |
|
Debtors and creditors with no stated interest rate and receivable and payable within one year are recorded at transaction price. Any losses from impairment are recognised in the profit and loss account in other administrative expenses. |
|
|
Taxation |
|
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted. |
|
|
Provisions |
|
Provisions (ie liabilities of uncertain timing or amount) are recognised when there is an obligation at the reporting date as a result of a past event, it is probable that economic benefit will be transferred to settle the obligation and the amount of the obligation can be estimated reliably. |
|
|
Leased assets |
|
A lease is classified as a finance lease if it transfers substantially all the risks and rewards incidental to ownership. All other leases are classified as operating leases. The rights of use and obligations under finance leases are initially recognised as assets and liabilities at amounts equal to the fair value of the leased assets or, if lower, the present value of the minimum lease payments. Minimum lease payments are apportioned between the finance charge and the reduction in the outstanding liability using the effective interest rate method. The finance charge is allocated to each period during the lease so as to produce a constant periodic rate of interest on the remaining balance of the liability. Leased assets are depreciated in accordance with the company's policy for tangible fixed assets. If there is no reasonable certainty that ownership will be obtained at the end of the lease term, the asset is depreciated over the lower of the lease term and its useful life. Operating lease payments are recognised as an expense on a straight line basis over the lease term. |
|
|
Pensions |
|
Contributions to defined contribution plans are expensed in the period to which they relate. |
|
|
2 |
Employees |
2022 |
|
2021 |
Number |
Number |
|
|
Average number of persons employed by the company |
15 |
|
14 |
|
|
|
|
|
|
|
|
|
|
3 |
Tangible fixed assets |
|
|
Land and buildings |
|
Plant and machinery etc |
|
Motor vehicles |
|
Total |
£ |
£ |
£ |
£ |
|
Cost |
|
At 1 January 2022 |
49,018 |
|
40,735 |
|
4,000 |
|
93,753 |
|
Additions |
- |
|
2,943 |
|
- |
|
2,943 |
|
Disposals |
- |
|
(1,225) |
|
- |
|
(1,225) |
|
At 31 December 2022 |
49,018 |
|
42,453 |
|
4,000 |
|
95,471 |
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
At 1 January 2022 |
49,018 |
|
34,379 |
|
1,000 |
|
84,397 |
|
Charge for the year |
- |
|
2,601 |
|
1,000 |
|
3,601 |
|
On disposals |
- |
|
(1,123) |
|
- |
|
(1,123) |
|
At 31 December 2022 |
49,018 |
|
35,857 |
|
2,000 |
|
86,875 |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
At 31 December 2022 |
- |
|
6,596 |
|
2,000 |
|
8,596 |
|
At 31 December 2021 |
- |
|
6,356 |
|
3,000 |
|
9,356 |
|
|
4 |
Investments |
|
Other |
investments |
£ |
|
Fair value |
|
At 1 January 2022 |
43,636 |
|
Fair value adjustment |
(20,869) |
|
|
At 31 December 2022 |
22,767 |
|
|
The "Other investments" are shares in a listed company which were allocated to Penny's Estate Agents Limited at £Nil cost. The value of the shares is calculated using the price at the year end on the London Stock Exchange. |
|
|
5 |
Debtors |
2022 |
|
2021 |
£ |
£ |
|
|
Trade debtors |
24,275 |
|
10,020 |
|
Other debtors |
20,831 |
|
33,577 |
|
|
|
|
|
|
45,106 |
|
43,597 |
|
|
|
|
|
|
|
|
|
|
6 |
Creditors: amounts falling due within one year |
2022 |
|
2021 |
£ |
£ |
|
|
Bank loans and overdrafts |
6,595 |
|
6,420 |
|
Trade creditors |
3,043 |
|
6,146 |
|
Taxation and social security costs |
33,454 |
|
52,608 |
|
Other creditors |
12,605 |
|
8,169 |
|
|
|
|
|
|
55,697 |
|
73,343 |
|
|
|
|
|
|
|
|
|
|
7 |
Creditors: amounts falling due after one year |
2022 |
|
2021 |
£ |
£ |
|
|
Bank loans |
16,660 |
|
23,263 |
|
|
|
|
|
|
|
|
|
|
8 |
Fair value reserve |
2022 |
|
2021 |
£ |
£ |
|
|
At 1 January 2022 |
35,345 |
|
28,220 |
|
(Loss)/Gain on revaluation of investments |
(20,870) |
|
8,796 |
|
Deferred taxation arising on the revaluation of investments |
3,966 |
|
(1,671) |
|
|
At 31 December 2022 |
18,441 |
|
35,345 |
|
|
|
|
|
|
|
|
|
|
9 |
Other financial commitments |
2022 |
|
2021 |
£ |
£ |
|
|
Total future minimum payments under non-cancellable operating leases |
|
79,773 |
|
27,356 |
|
|
|
|
|
|
|
|
|
|
10 |
Loans to/(from) directors |
|
Description and conditions |
B/fwd |
Paid |
Repaid |
C/fwd |
£ |
£ |
£ |
£ |
|
|
Director A |
|
Interest charged at 2.5% per annum and repayable on demand |
17,863 |
|
3,383 |
|
(18,000) |
|
3,246 |
|
|
Director B |
|
Interest charged at 2.5% per annum and repayable on demand |
8,796 |
|
8,504 |
|
(6,426) |
|
10,874 |
|
|
|
26,659 |
|
11,887 |
|
(24,426) |
|
14,120 |
|
|
|
|
|
|
|
|
|
|
11 |
Other information |
|
|
Penny's Estate Agents Limited is a private company limited by shares and incorporated in England. Its registered office is: |
|
2 Rolle House |
|
Rolle Street |
|
Exmouth |
|
Devon |
|
EX8 2SN |