| Drake Property Development Ltd |
|
| Chartered Accountants' report to the board of directors on the preparation of the unaudited statutory accounts of Drake Property Development Ltd for the year ended 31 August 2022 |
| In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Drake Property Development Ltd for the year ended 31 August 2022 which comprise of the Profit and Loss Account, the Balance Sheet and the related notes from the company’s accounting records and from information and explanations you have given us. |
As a practising member firm of the Institute of Chartered Accountants in England and Wales, we are subject to its ethical and other professional requirements which are detailed at
www.icaew.com/en/members/regulations-standards-and-guidance |
| Our work has been undertaken in accordance with ICAEW Technical Release 07/16 AAF. |
|
| Cochrane & Co Accountants Limited |
| Chartered Accountants |
| 38 Kings Road |
| Lee-on-the-Solent |
| Hampshire |
| PO13 9NU |
|
| 9 April 2023 |
|
| Drake Property Development Ltd |
| Registered number: |
04509240 |
| Balance Sheet |
| as at 31 August 2022 |
| As restated |
| Notes |
|
|
2022 |
|
|
2021 |
| £ |
£ |
| Fixed assets |
| Tangible assets |
3 |
|
|
90,034 |
|
|
270,045 |
|
| Current assets |
| Debtors |
4 |
|
121,107 |
|
|
41,490 |
| Cash at bank and in hand |
|
|
3,023 |
|
|
986 |
|
|
|
124,130 |
|
|
42,476 |
|
| Creditors: amounts falling due within one year |
5 |
|
(166,621) |
|
|
(260,863) |
|
| Net current liabilities |
|
|
|
(42,491) |
|
|
(218,387) |
|
| Total assets less current liabilities |
|
|
|
47,543 |
|
|
51,658 |
|
|
| Provisions for liabilities |
|
|
|
(9,500) |
|
|
(22,687) |
|
|
| Net assets |
|
|
|
38,043 |
|
|
28,971 |
|
|
|
|
|
|
|
|
| Capital and reserves |
| Called up share capital |
|
|
|
1 |
|
|
1 |
| Profit and loss account |
|
|
|
38,042 |
|
|
28,970 |
|
| Shareholder's funds |
|
|
|
38,043 |
|
|
28,971 |
|
|
|
|
|
|
|
|
| The director is satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006. |
| The member has not required the company to obtain an audit in accordance with section 476 of the Act. |
| The director acknowledges his 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 C Drake |
| Director |
| Approved by the board on 7 April 2023 |
|
| Drake Property Development Ltd |
| Notes to the Accounts |
| for the year ended 31 August 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). |
|
|
Turnover |
|
Turnover is measured at the fair value of the consideration received or receivable, net of discounts. Turnover is rental income, ground rent and insurance recoveries. |
|
|
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: |
|
|
Plant and machinery |
25% reducing balance |
|
Computer equipment |
25% reducing balance |
|
|
Investment properties |
|
Investment properties are measured at fair value at each reporting date with changes in fair value recognised in the profit and loss.
The methods and significant assumptions used to ascertain the fair value of £90,000 and fair value movement of £30,000 included in the profit and loss for the year are as follows;
The property was valued by the director at 31 August 2022. |
|
|
Debtors |
|
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts. |
|
|
Creditors |
|
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method. |
|
|
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. |
|
|
| 2 |
Employees |
2022 |
|
2021 |
| Number |
Number |
|
|
Average number of persons employed by the company |
1 |
|
1 |
|
|
|
|
|
|
|
|
|
|
| 3 |
Tangible fixed assets |
|
|
|
|
Land and buildings |
|
Plant and machinery etc |
|
Total |
| £ |
£ |
£ |
|
Cost |
|
At 1 September 2021 |
270,000 |
|
5,012 |
|
275,012 |
|
Surplus on revaluation |
30,000 |
|
- |
|
30,000 |
|
Disposals |
(210,000) |
|
- |
|
(210,000) |
|
At 31 August 2022 |
90,000 |
|
5,012 |
|
95,012 |
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
At 1 September 2021 |
- |
|
4,967 |
|
4,967 |
|
Charge for the year |
- |
|
11 |
|
11 |
|
At 31 August 2022 |
- |
|
4,978 |
|
4,978 |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
At 31 August 2022 |
90,000 |
|
34 |
|
90,034 |
|
At 31 August 2021 |
270,000 |
|
45 |
|
270,045 |
|
|
|
|
|
|
|
|
|
|
|
Freehold land and buildings: |
2022 |
|
2021 |
| £ |
£ |
|
Historical cost |
40,000 |
|
150,597 |
|
Cumulative depreciation based on historical cost |
- |
|
- |
|
|
|
|
|
|
40,000 |
|
150,597 |
|
Investment properties are revalued annually by the directors. The basis of valuation is outlined in the accounting policies. |
|
|
| 4 |
Debtors |
2022 |
|
2021 |
| £ |
£ |
|
|
Trade debtors |
- |
|
13,888 |
|
Other debtors |
121,107 |
|
27,602 |
|
|
|
|
|
|
121,107 |
|
41,490 |
|
|
|
|
|
|
|
|
|
|
| 5 |
Creditors: amounts falling due within one year |
2022 |
|
2021 |
| £ |
£ |
|
|
Bank loans and overdrafts |
- |
|
105,996 |
|
Trade creditors |
- |
|
1,120 |
|
Taxation and social security costs |
10,050 |
|
- |
|
Other creditors |
156,571 |
|
153,747 |
|
|
|
|
|
|
166,621 |
|
260,863 |
|
|
|
|
|
|
|
|
|
|
| 6 |
Prior year adjustment |
|
|
The property revaluation had not been accounted for in line with FRS 102. In order to correct this, we have removed the revaluation reserve that was created and included a fair value adjustment in the profit and loss account, with associated deferred tax. |
|
|
| 7 |
Loans to directors |
|
Description and conditions |
B/fwd |
Paid |
Repaid |
C/fwd |
| £ |
£ |
£ |
£ |
|
Mr C Drake |
|
DCA |
5,006 |
|
88,880 |
|
(5,006) |
|
88,880 |
|
|
|
5,006 |
|
88,880 |
|
(5,006) |
|
88,880 |
|
|
|
|
|
|
|
|
|
|
| 8 |
Other information |
|
|
Drake Property Development Ltd is a private company limited by shares and incorporated in England. Its registered office is: |
|
Unit 4, Park Ironworks |
|
Forge Road |
|
Kingsley |
|
Bordon |
|
GU35 9LY |
