Shanghai Rainbow Estate Limited - Period Ending 2021-12-31

Shanghai Rainbow Estate Limited - Period Ending 2021-12-31


Shanghai Rainbow Estate Limited 04429371 false 2021-01-01 2021-12-31 2021-12-31 The principal activity of the company is that of property management Digita Accounts Production Advanced 6.30.9574.0 true true 04429371 2021-01-01 2021-12-31 04429371 2021-12-31 04429371 core:OtherMiscellaneousReserve 2021-12-31 04429371 core:OtherReservesSubtotal 2021-12-31 04429371 core:RetainedEarningsAccumulatedLosses 2021-12-31 04429371 core:ShareCapital 2021-12-31 04429371 core:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2021-12-31 04429371 core:CurrentFinancialInstruments 2021-12-31 04429371 core:CurrentFinancialInstruments core:WithinOneYear 2021-12-31 04429371 core:FurnitureFittingsToolsEquipment 2021-12-31 04429371 core:LandBuildings 2021-12-31 04429371 core:OtherPropertyPlantEquipment 2021-12-31 04429371 bus:SmallEntities 2021-01-01 2021-12-31 04429371 bus:AuditExemptWithAccountantsReport 2021-01-01 2021-12-31 04429371 bus:FullAccounts 2021-01-01 2021-12-31 04429371 bus:SmallCompaniesRegimeForAccounts 2021-01-01 2021-12-31 04429371 bus:RegisteredOffice 2021-01-01 2021-12-31 04429371 bus:CompanySecretaryDirector1 2021-01-01 2021-12-31 04429371 bus:Director3 2021-01-01 2021-12-31 04429371 bus:PrivateLimitedCompanyLtd 2021-01-01 2021-12-31 04429371 core:OtherMiscellaneousReserve 2021-01-01 2021-12-31 04429371 core:RetainedEarningsAccumulatedLosses 2021-01-01 2021-12-31 04429371 core:ShareCapital 2021-01-01 2021-12-31 04429371 core:FurnitureFittings 2021-01-01 2021-12-31 04429371 core:FurnitureFittingsToolsEquipment 2021-01-01 2021-12-31 04429371 core:LandBuildings 2021-01-01 2021-12-31 04429371 core:OfficeEquipment 2021-01-01 2021-12-31 04429371 core:OtherPropertyPlantEquipment 2021-01-01 2021-12-31 04429371 core:OtherRelatedParties 2021-01-01 2021-12-31 04429371 countries:AllCountries 2021-01-01 2021-12-31 04429371 2020-12-31 04429371 core:OtherMiscellaneousReserve 2020-12-31 04429371 core:RetainedEarningsAccumulatedLosses 2020-12-31 04429371 core:ShareCapital 2020-12-31 04429371 core:FurnitureFittingsToolsEquipment 2020-12-31 04429371 core:LandBuildings 2020-12-31 04429371 core:OtherPropertyPlantEquipment 2020-12-31 04429371 2020-01-01 2020-12-31 04429371 2020-12-31 04429371 core:OtherMiscellaneousReserve 2020-12-31 04429371 core:OtherReservesSubtotal 2020-12-31 04429371 core:RetainedEarningsAccumulatedLosses 2020-12-31 04429371 core:ShareCapital 2020-12-31 04429371 core:CurrentFinancialInstruments 2020-12-31 04429371 core:CurrentFinancialInstruments core:WithinOneYear 2020-12-31 04429371 core:FurnitureFittingsToolsEquipment 2020-12-31 04429371 core:LandBuildings 2020-12-31 04429371 core:OtherPropertyPlantEquipment 2020-12-31 04429371 core:OtherMiscellaneousReserve 2020-01-01 2020-12-31 04429371 core:RetainedEarningsAccumulatedLosses 2020-01-01 2020-12-31 04429371 core:ShareCapital 2020-01-01 2020-12-31 04429371 2019-12-31 04429371 core:OtherMiscellaneousReserve 2019-12-31 04429371 core:RetainedEarningsAccumulatedLosses 2019-12-31 04429371 core:ShareCapital 2019-12-31 iso4217:GBP xbrli:pure

Registration number: 04429371

Shanghai Rainbow Estate Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 December 2021

 

Shanghai Rainbow Estate Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Statement of Changes in Equity

4

Notes to the Unaudited Financial Statements

5 to 10

 

Shanghai Rainbow Estate Limited

Company Information

Directors

Mrs Janet Treacy Pierce

Ms Xiaohong Liu


 

Company secretary

Mrs Janet Treacy Pierce

Registered office

Suite LG
11 St James's Place
London
SW1A1NP

Accountants

Charter Tax Consulting Limited
11 St James's Place
London
SW1A 1NP

 

Shanghai Rainbow Estate Limited

(Registration number: 04429371)
Balance Sheet as at 31 December 2021

Note

2021

2020

Fixed assets

 

Tangible assets

4

-

3,500,000

Investment property

5

3,500,000

-

Other financial assets

6

271,692

225,212

 

3,771,692

3,725,212

Current assets

 

Debtors

7

16,421

3,995

Cash at bank and in hand

 

12,286

118,290

 

28,707

122,285

Creditors: Amounts falling due within one year

8

(4,707,284)

(4,276,303)

Net current liabilities

 

(4,678,577)

(4,154,018)

Total assets less current liabilities

 

(906,885)

(428,806)

Provisions for liabilities

(54,890)

(116,792)

Net liabilities

 

(961,775)

(545,598)

Capital and reserves

 

Called up share capital

1,616

1,616

Other reserves

462,947

488,086

Retained earnings

(1,426,338)

(1,035,300)

Shareholders' deficit

 

(961,775)

(545,598)

 

Shanghai Rainbow Estate Limited

(Registration number: 04429371)
Balance Sheet as at 31 December 2021

For the financial year ending 31 December 2021 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 31 March 2023 and signed on its behalf by:
 


Mrs Janet Treacy Pierce
Company secretary and director

 

Shanghai Rainbow Estate Limited

Statement of Changes in Equity for the Year Ended 31 December 2021

Share capital

Non-distributable reserve

Retained earnings

Total

At 1 January 2020

1,616

497,902

(952,093)

(452,575)

Loss for the year

-

-

(93,023)

(93,023)

Transfers

-

(9,816)

9,816

-

At 31 December 2020

1,616

488,086

(1,035,300)

(545,598)



 

Share capital

Non-distributable reserve

Retained earnings

Total

At 1 January 2021

1,616

488,086

(1,035,300)

(545,598)

Loss for the year

-

-

(416,177)

(416,177)

Transfers

-

(25,139)

25,139

-

At 31 December 2021

1,616

462,947

(1,426,338)

(961,775)

 

Shanghai Rainbow Estate Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

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:
Suite LG
11 St James's Place
London
SW1A1NP

These financial statements were authorised for issue by the Board on 31 March 2023.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

These financial statements have been prepared and presented in Euros (€) which is the functional currency of the company. The financial statements are rounded to the nearest whole €.

Going concern

The shareholder will continue to support the company for the next twelve months and therefore the financial statements have been prepared on a going concern basis.

Judgements

No significant judgements have been made by management in the preparation of these financial statements.

Foreign currency transactions and balances

Transactions in foreign currencies are initially recorded at the functional currency rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are retranslated into the respective functional currency of the entity at the rates prevailing on the reporting period date. Non-monetary items carried at fair value that are denominated in foreign currencies are retranslated at the rate on the date when the fair value is re-measured.

Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.

 

Shanghai Rainbow Estate Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

Tax

The tax expense for the period comprises deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when 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.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses. The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Fixtures and fittings

25% Straight line

Security equipment

25% Straight line

Arbour

25% Straight line

Investments

Investments, whether current or long-term are derived from current market prices as at the balance sheet date. Any changes to the market value of investments held are recognised in profit or loss with gains and losses transferred from a distributable reserve to a non-distributable reserve until those gains or losses are realised on disposal.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for rental income due.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

 

Shanghai Rainbow Estate Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Financial instruments

Recognition and measurement
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 listed securities.
 

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 2 (2020 - 2).

 

Shanghai Rainbow Estate Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

4

Tangible assets

Land and buildings

Furniture, fittings and equipment
 €

Other property, plant and equipment

Total

Cost or valuation

At 1 January 2021

3,500,000

17,800

7,000

3,524,800

Additions

395,135

-

-

395,135

Transfers to/from investment property

(3,895,135)

-

-

(3,895,135)

At 31 December 2021

-

17,800

7,000

24,800

Depreciation

At 1 January 2021

-

17,800

7,000

24,800

At 31 December 2021

-

17,800

7,000

24,800

Carrying amount

At 31 December 2021

-

-

-

-

At 31 December 2020

3,500,000

-

-

3,500,000

Included within the net book value of land and buildings above is €Nil (2020 - €3,500,000) in respect of freehold land and buildings. The property has been transferred to Investment property.

5

Investment properties

2021

Transfer from tangible assets

3,895,135

Fair value adjustments

(395,135)

At 31 December 2021

3,500,000

There has been no valuation by an independent valuer. The shareholder has reviewed the value of the property by observing market prices and deems the property value to be €3,500,000 as at 31 December 2021 and therefore an impairment of €395,135 has been recognised in the financial statements. The historic cost of the investment property is €3,280,441 (2020: €2,885,306)

There has been no valuation of investment property by an independent valuer.

Impairment of investment property

The amount of impairment loss included in profit or loss is €395,135 (2020 - €Nil).

 

Shanghai Rainbow Estate Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

6

Other financial assets (current and non-current)

Other financial assets

Total

Non-current financial assets

Cost or valuation

At 1 January 2021

225,212

225,212

Additions

143,944

143,944

Disposals

(113,492)

(113,492)

Fair value adjustments

16,028

16,028

At 31 December 2021

271,692

271,692

Carrying amount

At 31 December 2021

271,692

271,692

7

Debtors

2021

2020

Prepayments

16,421

3,725

Accrued income

-

270

16,421

3,995

8

Creditors

Creditors: amounts falling due within one year

Note

2021

2020

Due within one year

 

Loans and borrowings

9

880

-

Trade creditors

 

264,517

34,400

Other creditors

 

4,441,887

4,241,903

 

4,707,284

4,276,303

 

Shanghai Rainbow Estate Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2021

9

Loans and borrowings

2021

2020

Current loans and borrowings

Bank overdrafts

880

-

10

Related party transactions

Summary of transactions with other related parties

Ms X Liu, a director and controlling party of the company was owed at the balance sheet date £4,441,887 (2020 - £4,241,903) from the company. No interest has been charged on the loan and is repayable on demand.