AJ & GM Cliff Limited - Period Ending 2022-07-31

AJ & GM Cliff Limited - Period Ending 2022-07-31


AJ & GM Cliff Limited 08065719 false Dairy herd Dairy followers Beef youngstock 2021-08-01 2022-07-31 2022-07-31 The principal activity of the company is farming Digita Accounts Production Advanced 6.30.9574.0 Software true 08065719 2021-08-01 2022-07-31 08065719 2022-07-31 08065719 core:BearerBiologicalAssetClass1 2022-07-31 08065719 core:BearerBiologicalAssets 2022-07-31 08065719 core:ConsumableBiologicalAssetClass1 2022-07-31 08065719 core:ConsumableBiologicalAssetClass2 2022-07-31 08065719 core:ConsumableBiologicalAssets 2022-07-31 08065719 core:RetainedEarningsAccumulatedLosses 2022-07-31 08065719 core:ShareCapital 2022-07-31 08065719 core:SharePremium 2022-07-31 08065719 core:CurrentFinancialInstruments 2022-07-31 08065719 core:CurrentFinancialInstruments core:WithinOneYear 2022-07-31 08065719 core:Non-currentFinancialInstruments 2022-07-31 08065719 core:Non-currentFinancialInstruments core:AfterOneYear 2022-07-31 08065719 core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill 2022-07-31 08065719 core:LandBuildings core:OwnedOrFreeholdAssets 2022-07-31 08065719 core:MotorVehicles 2022-07-31 08065719 core:PlantMachinery 2022-07-31 08065719 bus:SmallEntities 2021-08-01 2022-07-31 08065719 bus:AuditExemptWithAccountantsReport 2021-08-01 2022-07-31 08065719 bus:FullAccounts 2021-08-01 2022-07-31 08065719 bus:SmallCompaniesRegimeForAccounts 2021-08-01 2022-07-31 08065719 bus:RegisteredOffice 2021-08-01 2022-07-31 08065719 bus:Director1 2021-08-01 2022-07-31 08065719 bus:Director2 2021-08-01 2022-07-31 08065719 bus:PrivateLimitedCompanyLtd 2021-08-01 2022-07-31 08065719 core:BearerBiologicalAssetClass1 2021-08-01 2022-07-31 08065719 core:ConsumableBiologicalAssetClass1 2021-08-01 2022-07-31 08065719 core:ConsumableBiologicalAssetClass2 2021-08-01 2022-07-31 08065719 core:ConsumableBiologicalAssets 2021-08-01 2022-07-31 08065719 core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill 2021-08-01 2022-07-31 08065719 core:Buildings 2021-08-01 2022-07-31 08065719 core:LandBuildings core:OwnedOrFreeholdAssets 2021-08-01 2022-07-31 08065719 core:MotorVehicles 2021-08-01 2022-07-31 08065719 core:PlantMachinery 2021-08-01 2022-07-31 08065719 countries:England 2021-08-01 2022-07-31 08065719 2021-07-31 08065719 core:BearerBiologicalAssetClass1 2021-07-31 08065719 core:BearerBiologicalAssets 2021-07-31 08065719 core:ConsumableBiologicalAssetClass1 2021-07-31 08065719 core:ConsumableBiologicalAssetClass2 2021-07-31 08065719 core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill 2021-07-31 08065719 core:LandBuildings core:OwnedOrFreeholdAssets 2021-07-31 08065719 core:MotorVehicles 2021-07-31 08065719 core:PlantMachinery 2021-07-31 08065719 2020-08-01 2021-07-31 08065719 2021-07-31 08065719 core:BearerBiologicalAssets 2021-07-31 08065719 core:ConsumableBiologicalAssetClass1 2021-07-31 08065719 core:ConsumableBiologicalAssetClass2 2021-07-31 08065719 core:ConsumableBiologicalAssets 2021-07-31 08065719 core:RetainedEarningsAccumulatedLosses 2021-07-31 08065719 core:ShareCapital 2021-07-31 08065719 core:SharePremium 2021-07-31 08065719 core:CurrentFinancialInstruments 2021-07-31 08065719 core:CurrentFinancialInstruments core:WithinOneYear 2021-07-31 08065719 core:Non-currentFinancialInstruments 2021-07-31 08065719 core:Non-currentFinancialInstruments core:AfterOneYear 2021-07-31 08065719 core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill 2021-07-31 08065719 core:LandBuildings core:OwnedOrFreeholdAssets 2021-07-31 08065719 core:MotorVehicles 2021-07-31 08065719 core:PlantMachinery 2021-07-31 iso4217:GBP xbrli:pure

Company registration number: 08065719

AJ & GM Cliff Limited

Annual Report and Unaudited Filleted Financial Statements

for the Year Ended 31 July 2022

image-name
 

AJ & GM Cliff Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 12

 

AJ & GM Cliff Limited

Company Information

Directors

AJ Cliff

GM Cliff

Registered office

Burwardsley Hall Farm
Burwardsley
Tattenhall
Chester
Chester
CH3 9PF

Accountants

Pat Tomlinson Accountancy Ltd
39-40 High Street
Taunton
Somerset
TA1 3PN

 

AJ & GM Cliff Limited

(Registration number: 08065719)
Balance Sheet as at 31 July 2022

Note

2022
£

2021
£

Fixed assets

 

Intangible assets

4

5,728

14,255

Tangible assets

5

465,404

417,473

Biological assets

6

444,442

429,602

 

915,574

861,330

Current assets

 

Stocks

8

81,735

46,570

Debtors

9

94,726

84,448

Cash at bank and in hand

 

237,444

173,106

Biological assets

7

60,400

105,050

 

474,305

409,174

Creditors: Amounts falling due within one year

10

(258,149)

(231,624)

Net current assets

 

216,156

177,550

Total assets less current liabilities

 

1,131,730

1,038,880

Creditors: Amounts falling due after more than one year

10

(41,435)

(99,318)

Provisions for liabilities

(65,450)

(50,999)

Net assets

 

1,024,845

888,563

Capital and reserves

 

Called up share capital

601,003

601,003

Share premium reserve

99

99

Profit and loss account

423,743

287,461

Total equity

 

1,024,845

888,563

 

AJ & GM Cliff Limited

(Registration number: 08065719)
Balance Sheet as at 31 July 2022

For the financial year ending 31 July 2022 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 11 April 2023 and signed on its behalf by:
 


AJ Cliff
Director


GM Cliff
Director

 

AJ & GM Cliff Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2022

1

General information

The company is a private company limited by share capital, incorporated in England.

The address of its registered office is:
Burwardsley Hall Farm
Burwardsley
Tattenhall
Chester
Chester
CH3 9PF

These financial statements were authorised for issue by the Board on 11 April 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.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of milk, livestock and the receipt of government grants. Turnover is shown net of VAT and is recognised at the point of dispatch for the sale of milk and livestock and in the period to which the government grant relates.

Tax

The tax expense for the period comprises current and 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.

 

AJ & GM Cliff Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2022

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable 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.


Basic payment scheme
Basic payment scheme (BPS) entitlements are initially recognised at cost. Cost for originally granted BPS entitlements is the fair value on transition to FRS102 and has been recognised through a debit to intangible assets and a credit to deferred income. Both purchased and granted entitlements are subsequently measured at cost less accumulated amortisation and impairment losses. For granted entitlements deferred income is released to the profit and loss account as other operating income at the same rate at which the intangible asset is being amortised.
 

Asset class

Amortisation method and rate

Basic payment scheme entitlements

6-8 years straight line

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 of tangible assets

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

Buildings

5% reducing balance

Plant and machinery

15% reducing balance

Biological non current assets
Biological assets held for continuing use within the business are classified as fixed assets. Such assets are measured at cost less accumulated depreciation and impairment. Assets within the classification comprise a dairy herd.

 

AJ & GM Cliff Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2022

Depreciation of biological non current assets
Depreciation is charged so as to write off the cost of assets, less their estimated selling price less costs to sale, over their useful economic life as follows:

Asset class

Depreciation method and rate

Dairy herd

Depreciated to cull value over useful life of 5 years on straight line basis

Biological current assets
Biological assets not held for continuing use within the business are classified as current assets. Such assets are measured at cost less accumulated impairment. Assets within this classification comprise dairy followers and beef youngstock.

Stocks

Stocks comprising agricultural produce (ie crops in store) and deadstock such as feed, seed, fertiliser and sprays are stated at the lower of cost and estimated selling price, less costs to complete and sell. Agricultural produce (ie crops in store) harvested from biological assets are measured at the point of harvest.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

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.

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 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.

 

AJ & GM Cliff Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2022

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.

Assets held under hire purchase agreements are capitalised as tangible fixed assets with the future obligation being recognised as a liability. Finance costs are recognised in the Profit and Loss Account calculated at a constant periodic rate of interest over the term of the liability.

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.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 8 (2021 - 7).

 

AJ & GM Cliff Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2022

4

Intangible assets

BPS Entitlements
£

Total
£

Cost or valuation

At 1 August 2021

67,858

67,858

At 31 July 2022

67,858

67,858

Amortisation

At 1 August 2021

53,603

53,603

Amortisation charge

8,527

8,527

At 31 July 2022

62,130

62,130

Carrying amount

At 31 July 2022

5,728

5,728

At 31 July 2021

14,255

14,255



Basic Payment Scheme entitlements
The amortisation charge for the year is recognised within depreciation in the profit and loss. Deferred income has been released to the profit and loss account and is recognised as other operating income. The net effect on the profit and loss account for the year is £1,198.

 

AJ & GM Cliff Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2022

5

Tangible assets

Land and buildings
£

Plant and machinery
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 August 2021

181,425

581,289

15,065

777,779

Additions

-

134,846

-

134,846

Disposals

-

(36,280)

-

(36,280)

At 31 July 2022

181,425

679,855

15,065

876,345

Depreciation

At 1 August 2021

50,098

304,913

5,295

360,306

Charge for the year

6,566

58,786

1,954

67,306

Eliminated on disposal

-

(16,671)

-

(16,671)

At 31 July 2022

56,664

347,028

7,249

410,941

Carrying amount

At 31 July 2022

124,761

332,827

7,816

465,404

At 31 July 2021

131,327

276,376

9,770

417,473

Included within the net book value of land and buildings above is £124,761 (2021 - £131,327) in respect of freehold land and buildings.
 

 

AJ & GM Cliff Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2022

6

Non current biological assets

Dairy herd
£

Total
£

Cost or valuation

At 1 August 2021

459,554

459,554

Additions

16,800

16,800

At 31 July 2022

476,354

476,354

Depreciation

At 1 August 2021

29,952

29,952

Charge for the year

1,960

1,960

At 31 July 2022

31,912

31,912

Carrying amount

At 31 July 2022

444,442

444,442

At 31 July 2021

429,602

429,602

7

Current biological assets

Dairy followers
£

Beef youngstock
£

Total
£

Cost or valuation

At 1 August 2021

97,100

7,950

105,050

Disposals

(36,700)

(7,950)

(44,650)

At 31 July 2022

60,400

-

60,400

Depreciation

Carrying amount

At 31 July 2022

60,400

-

60,400

At 31 July 2021

97,100

7,950

105,050

8

Stocks

2022
£

2021
£

Crops in store and deadstock

81,735

46,570

 

AJ & GM Cliff Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2022

9

Debtors

Current

2022
£

2021
£

Trade debtors

56,893

56,976

Prepayments

8,787

8,148

Other debtors

29,046

19,324

 

94,726

84,448

10

Creditors

Creditors: amounts falling due within one year

Note

2022
£

2021
£

Due within one year

 

Loans and borrowings

11

12,438

31,861

Trade creditors

 

99,752

51,786

Accruals and deferred income

 

94,848

85,970

Corporation tax

 

29,651

16,988

Taxation and social security

 

653

854

Other creditors

 

20,807

44,165

 

258,149

231,624

Creditors: amounts falling due after more than one year

Note

2022
£

2021
£

Due after one year

 

Loans and borrowings

11

41,435

99,318

 

AJ & GM Cliff Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2022

11

Loans and borrowings

2022
£

2021
£

Non-current loans and borrowings

Bank borrowings

41,435

99,318

2022
£

2021
£

Current loans and borrowings

Bank borrowings

12,438

31,861

12

Related party transactions

Other transactions with directors

AJ & GM Cliff
The directors maintain a loan account with the company which is unsecured, interest free and repayable on demand. At the balance sheet date the amount due to AJ & GM Cliff was £19,818 (2021: £43,557).