ANDERCOTE_LIMITED - Accounts


Company registration number 05932558 (England and Wales)
ANDERCOTE LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2022
PAGES FOR FILING WITH REGISTRAR
ANDERCOTE LIMITED
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 7
ANDERCOTE LIMITED
BALANCE SHEET
AS AT
31 JULY 2022
31 July 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
4
4,216,887
3,354,817
Current assets
Stocks
99,370
283,864
Debtors
5
133,094
12,320
Cash at bank and in hand
26,079
629,185
258,543
925,369
Creditors: amounts falling due within one year
6
(561,933)
(1,071,813)
Net current liabilities
(303,390)
(146,444)
Total assets less current liabilities
3,913,497
3,208,373
Creditors: amounts falling due after more than one year
7
(1,983,219)
(1,598,643)
Provisions for liabilities
(31,183)
(29,490)
Net assets
1,899,095
1,580,240
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
1,898,995
1,580,140
Total equity
1,899,095
1,580,240

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 31 July 2022 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

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 members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

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

The financial statements were approved by the board of directors and authorised for issue on 11 May 2023 and are signed on its behalf by:
Mr J Welch
Mrs C Welch
Director
Director
Company Registration No. 05932558
ANDERCOTE LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 JULY 2022
- 2 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 August 2020
2
918,990
918,992
Year ended 31 July 2021:
Profit and total comprehensive income for the year
-
963,650
963,650
Issue of share capital
98
-
98
Dividends
-
(302,500)
(302,500)
Balance at 31 July 2021
100
1,580,140
1,580,240
Year ended 31 July 2022:
Profit and total comprehensive income for the year
-
393,855
393,855
Dividends
-
(75,000)
(75,000)
Balance at 31 July 2022
100
1,898,995
1,899,095
ANDERCOTE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2022
- 3 -
1
Accounting policies
Company information

Andercote Limited is a private company limited by shares incorporated in England and Wales. The registered office is Runswick Bay, Hinderwell Lane, Runswick, Saltburn-By-The-Sea, North Yorkshire, TS13 5HR. The company registration number is 05932558.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

1.3
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Freehold land, buildings & improvements
no depreciation
Plant and equipment
10% reducing balance
Motor vehicles
20% reducing balance
Fixtures and fittings
10% reducing balance

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.4
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the 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 individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

1.5
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

ANDERCOTE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
1
Accounting policies
(Continued)
- 4 -
1.6
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.7
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are measured at transaction price including transaction costs. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

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 company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are recognised at transaction price.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.8
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.9
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

ANDERCOTE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
1
Accounting policies
(Continued)
- 5 -
1.10
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.11
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.12
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

1.13
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2022
2021
Number
Number
Total
8
6
ANDERCOTE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
- 6 -
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Fixtures and fittings
Total
£
£
£
£
Cost
At 1 August 2021
3,236,858
147,939
6,615
3,391,412
Additions
855,304
19,072
2,996
877,372
At 31 July 2022
4,092,162
167,011
9,611
4,268,784
Depreciation and impairment
At 1 August 2021
-
0
35,181
1,414
36,595
Depreciation charged in the year
-
0
14,482
820
15,302
At 31 July 2022
-
0
49,663
2,234
51,897
Carrying amount
At 31 July 2022
4,092,162
117,348
7,377
4,216,887
At 31 July 2021
3,236,858
112,758
5,201
3,354,817
5
Debtors
2022
2021
Amounts falling due within one year:
£
£
Other debtors
133,094
12,320
6
Creditors: amounts falling due within one year
2022
2021
£
£
Bank loans
104,086
73,070
Trade creditors
25,486
44,163
Corporation tax
91,022
235,804
Other taxation and social security
12,997
2,095
Other creditors
328,342
716,681
561,933
1,071,813
7
Creditors: amounts falling due after more than one year
2022
2021
£
£
Bank loans and overdrafts
1,983,219
1,598,643
ANDERCOTE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2022
- 7 -
8
Loans and overdrafts
2022
2021
£
£
Bank loans
2,087,305
1,671,713
Payable within one year
104,086
73,070
Payable after one year
1,983,219
1,598,643

The loan is secured and guaranteed over 15 years by fixed charges as follows:

Secured against the freehold properties known as Runswick Bay Caravan & Camping Park, Clay Lake Caravan Park, Serenity Camping, Stable Cottage, 26a High Street, Hinderwell, TS13 5JH and Stag Lodge, Cross Butts Farm. Guisborough Road, Whitby.

Debenture comprising fixed and floating charges over all the assets and undertaking of the company including all present and future freehold and leasehold property, book and other debts, chattels goodwill uncalled capital both present and future.

9
Operating lease commitments

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2022
2021
£
£
15,775
12,701
10
Directors' transactions

Dividends totalling £75,000 (2021 - £302,500) were paid in the year in respect of shares held by the company's directors.

Description
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
Directors loan
-
(8,620)
107,602
(49,798)
49,184
(8,620)
107,602
(49,798)
49,184
2022-07-312021-08-01false23 May 2023CCH SoftwareCCH Accounts Production 2023.100No description of principal activityMr J WelchMrs C WelchMr J Welch059325582021-08-012022-07-31059325582022-07-31059325582021-07-3105932558core:LandBuildings2022-07-3105932558core:OtherPropertyPlantEquipment2022-07-3105932558core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2022-07-3105932558core:LandBuildings2021-07-3105932558core:OtherPropertyPlantEquipment2021-07-3105932558core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2021-07-3105932558core:CurrentFinancialInstrumentscore:WithinOneYear2022-07-3105932558core:CurrentFinancialInstrumentscore:WithinOneYear2021-07-3105932558core:Non-currentFinancialInstrumentscore:AfterOneYear2022-07-3105932558core:Non-currentFinancialInstrumentscore:AfterOneYear2021-07-3105932558core:CurrentFinancialInstruments2022-07-3105932558core:CurrentFinancialInstruments2021-07-3105932558core:ShareCapital2022-07-3105932558core:ShareCapital2021-07-3105932558core:RetainedEarningsAccumulatedLosses2022-07-3105932558core:RetainedEarningsAccumulatedLosses2021-07-3105932558core:ShareCapital2020-07-3105932558core:RetainedEarningsAccumulatedLosses2020-07-3105932558bus:CompanySecretaryDirector12021-08-012022-07-3105932558bus:Director12021-08-012022-07-3105932558core:RetainedEarningsAccumulatedLosses2020-08-012021-07-31059325582020-08-012021-07-3105932558core:RetainedEarningsAccumulatedLosses2021-08-012022-07-3105932558core:ShareCapital2020-08-012021-07-3105932558core:LandBuildingscore:OwnedOrFreeholdAssets2021-08-012022-07-3105932558core:PlantMachinery2021-08-012022-07-3105932558core:MotorVehicles2021-08-012022-07-3105932558core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2021-08-012022-07-3105932558core:LandBuildings2021-07-3105932558core:OtherPropertyPlantEquipment2021-07-3105932558core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2021-07-31059325582021-07-3105932558core:LandBuildings2021-08-012022-07-3105932558core:OtherPropertyPlantEquipment2021-08-012022-07-3105932558core:WithinOneYear2022-07-3105932558core:WithinOneYear2021-07-3105932558core:Non-currentFinancialInstruments2022-07-3105932558core:Non-currentFinancialInstruments2021-07-3105932558bus:PrivateLimitedCompanyLtd2021-08-012022-07-3105932558bus:SmallCompaniesRegimeForAccounts2021-08-012022-07-3105932558bus:FRS1022021-08-012022-07-3105932558bus:AuditExemptWithAccountantsReport2021-08-012022-07-3105932558bus:Director22021-08-012022-07-3105932558bus:CompanySecretary12021-08-012022-07-3105932558bus:FullAccounts2021-08-012022-07-31xbrli:purexbrli:sharesiso4217:GBP