ACCOUNTS - Final Accounts


Caseware UK (AP4) 2022.0.179 2022.0.179 2022-08-312022-08-312023-05-162021-09-01falsetruetrueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 04504002 2021-09-01 2022-08-31 04504002 2020-09-01 2021-08-31 04504002 2022-08-31 04504002 2021-08-31 04504002 c:Director1 2021-09-01 2022-08-31 04504002 d:OfficeEquipment 2021-09-01 2022-08-31 04504002 d:OfficeEquipment 2022-08-31 04504002 d:OfficeEquipment 2021-08-31 04504002 d:OfficeEquipment d:OwnedOrFreeholdAssets 2021-09-01 2022-08-31 04504002 d:FreeholdInvestmentProperty 2022-08-31 04504002 d:FreeholdInvestmentProperty 2021-08-31 04504002 d:CurrentFinancialInstruments 2022-08-31 04504002 d:CurrentFinancialInstruments 2021-08-31 04504002 d:Non-currentFinancialInstruments 2022-08-31 04504002 d:Non-currentFinancialInstruments 2021-08-31 04504002 d:CurrentFinancialInstruments d:WithinOneYear 2022-08-31 04504002 d:CurrentFinancialInstruments d:WithinOneYear 2021-08-31 04504002 d:Non-currentFinancialInstruments d:AfterOneYear 2022-08-31 04504002 d:Non-currentFinancialInstruments d:AfterOneYear 2021-08-31 04504002 d:ShareCapital 2022-08-31 04504002 d:ShareCapital 2021-08-31 04504002 d:RetainedEarningsAccumulatedLosses 2022-08-31 04504002 d:RetainedEarningsAccumulatedLosses 2021-08-31 04504002 c:FRS102 2021-09-01 2022-08-31 04504002 c:AuditExempt-NoAccountantsReport 2021-09-01 2022-08-31 04504002 c:FullAccounts 2021-09-01 2022-08-31 04504002 c:PrivateLimitedCompanyLtd 2021-09-01 2022-08-31 04504002 d:Subsidiary1 2021-09-01 2022-08-31 04504002 d:Subsidiary1 1 2021-09-01 2022-08-31 04504002 d:Subsidiary2 2021-09-01 2022-08-31 04504002 d:Subsidiary2 1 2021-09-01 2022-08-31 04504002 d:Subsidiary3 2021-09-01 2022-08-31 04504002 d:Subsidiary3 1 2021-09-01 2022-08-31 04504002 d:Subsidiary4 2021-09-01 2022-08-31 04504002 d:Subsidiary4 1 2021-09-01 2022-08-31 04504002 6 2021-09-01 2022-08-31 iso4217:GBP xbrli:pure

Registered number: 04504002










BUSINESS VILLAGE LIMITED








UNAUDITED

FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 AUGUST 2022

 
BUSINESS VILLAGE LIMITED
 

CONTENTS



Page
Balance sheet
 
1 - 2
Notes to the financial statements
 
3 - 8


 
BUSINESS VILLAGE LIMITED
REGISTERED NUMBER: 04504002

BALANCE SHEET
AS AT 31 AUGUST 2022

2022
2021
Note
£
£

Fixed assets
  

Tangible assets
 4 
1,711
3,074

Investments
 5 
1,568,867
1,568,867

Investment property
 6 
10,883,471
10,883,471

  
12,454,049
12,455,412

Current assets
  

Debtors: amounts falling due within one year
 7 
1,923,726
1,604,720

Cash at bank and in hand
  
139,292
412,294

  
2,063,018
2,017,014

Creditors: amounts falling due within one year
 8 
(4,246,680)
(4,440,801)

Net current liabilities
  
 
 
(2,183,662)
 
 
(2,423,787)

Total assets less current liabilities
  
10,270,387
10,031,625

Creditors: amounts falling due after more than one year
 9 
(2,947,486)
(3,165,734)

  

Net assets
  
7,322,901
6,865,891


Capital and reserves
  

Called up share capital 
  
10,000
10,000

Profit and loss account
  
7,312,901
6,855,891

  
7,322,901
6,865,891


Page 1

 
BUSINESS VILLAGE LIMITED
REGISTERED NUMBER: 04504002
    
BALANCE SHEET (CONTINUED)
AS AT 31 AUGUST 2022

The directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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 income and retained earnings in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 16 May 2023.




A.J. Gaymond
Director

The notes on pages 3 to 8 form part of these financial statements.

Page 2

 
BUSINESS VILLAGE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2022

1.


General information

Business Village Limited (the Company) is a private Company limited by shares, incorporated in England. The address of the registered office and principal place of business is 4 Cotswold Link, Cotswold Business Village, Moreton-In-Marsh, Gloucestershire, England, GL56 0JU.

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

The Company, and the Group headed by it, qualify as small as set out in section 383 of the Companies Act 2006 and the parent and Group are considered eligible for the exemption to prepare consolidated accounts.

 
2.3

Revenue

Turnover comprises revenue recognised by the company in respect of rents, service charges and management charges receivable for the period. Rents and service charges from investment properties are accounted for in the period in which they accrue. Management charges are recognised when the performance criteria have been met.

 
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.

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

Depreciation is provided on the following basis:

Office equipment
-
33 1/3% 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

 
BUSINESS VILLAGE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2022

2.Accounting policies (continued)

 
2.5

Investment property

Investment property is carried at fair value determined annually by the directors and derived from the current market rents and invesment property yields for comparable real estate, adjusted if necessary for any difference in the nature, location or condition of the specific asset. No depreciation is provided. Changes in fair value are recognised in the statement of income and retained earnings.

 
2.6

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

 
2.7

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable 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.

 
2.8

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.9

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders.

 
2.10

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.11

Provisions for liabilities

Provisions are made where an event has taken place that gives the Company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to profit or loss in the year that the Company becomes aware of the obligation, and are measured at the best estimate at the balance sheet date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the Balance sheet.

Page 4

 
BUSINESS VILLAGE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2022

2.Accounting policies (continued)

 
2.12

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in the statement of income and retained earnings, 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.
Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, execpt 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: and
 - Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.
Deferred tax balances are not recognised in respect of permanent differences.


3.


Employees

The average monthly number of employees, including directors, during the year was 2 (2021 - 2).

Page 5

 
BUSINESS VILLAGE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2022

4.


Tangible fixed assets





Office equipment

£



Cost 


At 1 September 2021
9,058


Disposals
(1,636)



At 31 August 2022

7,422



Depreciation


At 1 September 2021
5,984


Charge for the year on owned assets
1,363


Disposals
(1,636)



At 31 August 2022

5,711



Net book value



At 31 August 2022
1,711



At 31 August 2021
3,074


5.


Fixed asset investments





Investments in subsidiary companies

£



Cost 


At 1 September 2021
1,568,867



At 31 August 2022
1,568,867




Page 6

 
BUSINESS VILLAGE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2022

Subsidiary undertakings


The following were subsidiary undertakings of the Company:

Name

Principal activity

Class of shares

Holding

John Bryant & Sons Limited
Management and letting of property
Ordinary
100%
Cotswold Business Village Limited
Dormant
Ordinary
100%
Cotswold Business Village Management Limited
Dormant
Ordinary
100%
Shipston Business Village Limited
Dormant
Ordinary
100%


6.


Investment property


Freehold investment property

£



Valuation


At 1 September 2021
10,883,471



At 31 August 2022
10,883,471

A first legal charge over the freehold property has been offered to Lloyds Bank PLC as security against the Company's bank loans.

The 2022 valuations were made by the directors, on an open market value for existing use basis.

The historic cost of freehold investment property is £10,303,613 (2021: £10,303,613).





7.


Debtors

2022
2021
£
£


Trade debtors
79,022
50,457

Amounts owed by group undertakings
1,675,990
1,366,390

Prepayments and accrued income
7,877
12,457

Deferred taxation
160,837
175,416

1,923,726
1,604,720


Page 7

 
BUSINESS VILLAGE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2022

8.


Creditors: Amounts falling due within one year

2022
2021
£
£

Bank loans (secured)
219,230
389,172

Trade creditors
13,883
22,384

Amounts owed to group undertakings
2
2

Amounts owed to related undertakings
3,791,454
3,868,868

Corporation tax
125,766
91,639

Other taxation and social security
29,884
2,033

Other creditors
9,658
8,028

Accruals and deferred income
56,803
58,675

4,246,680
4,440,801



9.


Creditors: Amounts falling due after more than one year

2022
2021
£
£

Bank loans (secured)
2,947,486
3,165,734


Bank loans due after more than 5 years was £Nil (2021: £Nil).
The bank loans are secured by fixed and floating charges over the company's investment property and that of its subsidiary.


10.


Transactions with directors

During the year the maximum amount due from a director at any time was £9,996. These amounts were interest free and repaid in full before the Balance sheet date.
At the year end amounts owed by the Company to the directors amounted to £9,658 (2021: £8,028).


11.


Related party transactions

During the year, the Company was charged management charges of £200,000 (2021: £200,000) from companies which are under the control of the directors. 

Page 8