KEYSTONE_ESTATES_LIMITED - Accounts


Company registration number 04803481 (England and Wales)
KEYSTONE ESTATES LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2022
PAGES FOR FILING WITH REGISTRAR
KEYSTONE ESTATES LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 6
KEYSTONE ESTATES LIMITED
BALANCE SHEET
AS AT
30 SEPTEMBER 2022
30 September 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Investment property
5
855,000
825,000
Current assets
Debtors
6
59,362
34,413
Cash at bank and in hand
3,623
17,170
62,985
51,583
Creditors: amounts falling due within one year
7
(204,083)
(207,604)
Net current liabilities
(141,098)
(156,021)
Total assets less current liabilities
713,902
668,979
Creditors: amounts falling due after more than one year
9
(460,916)
(481,470)
Net assets
252,986
187,509
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
252,886
187,409
Total equity
252,986
187,509

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

For the financial year ended 30 September 2022 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The director acknowledges his 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 and signed by the director and authorised for issue on 12 June 2023
Michael de Massey
Director
Company Registration No. 04803481
KEYSTONE ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 2 -
1
Accounting policies
Company information

Keystone Estates Limited is a private company limited by shares incorporated in England and Wales. The registered office is .

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. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. 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 rental 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 any discounts and rent free periods. Rent increases arising from rent reviews are taken into account when such reviews have been agreed with tenants.

 

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:

Plant and machinery
25% Straight line

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
Investment property

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

1.5
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.

KEYSTONE ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
1
Accounting policies
(Continued)
- 3 -
1.6
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 initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. 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 initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

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.

1.7
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.

1.8
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.

KEYSTONE ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
1
Accounting policies
(Continued)
- 4 -
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.

1.9
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.

1.10
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

1.11
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.

1.12
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.

KEYSTONE ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 5 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the director is 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
1
1
4
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 October 2021 and 30 September 2022
6,650
Depreciation and impairment
At 1 October 2021 and 30 September 2022
6,650
Carrying amount
At 30 September 2022
-
0
At 30 September 2021
-
0
5
Investment property
2022
£
Fair value
At 1 October 2021
825,000
Revaluations
30,000
At 30 September 2022
855,000

The fair value of the investment properties has been arrived at on the basis of a valuation carried out by Chartered Surveyors, who are not connected with the company. Valuations were carried out in March 2022 and March 2023 on an open market value basis by reference to market evidence of transaction prices for similar properties.

 

KEYSTONE ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 6 -
6
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
10,440
55
Other debtors
48,922
34,358
59,362
34,413
7
Creditors: amounts falling due within one year
2022
2021
£
£
Bank loans and overdrafts
20,777
25,846
Trade creditors
4,625
6,000
Corporation tax
8,322
5,338
Other taxation and social security
9,452
2,525
Other creditors
160,907
167,895
204,083
207,604
8
Loans and overdrafts
2022
2021
£
£
Bank loans
481,693
502,387
Bank overdrafts
-
0
4,929
481,693
507,316
Payable within one year
20,777
25,846
Payable after one year
460,916
481,470

The company has two bank loans totalling £481,693 secured on specific properties owned by the company. One of the loans is a joint facility with a total amount outstanding at the balance sheet date of £9,330,000, of which £469,773 has been attributed to Keystone Estates Limited. The other parties to the loan are the connected companies, Selbourne Group Limited, Hasting Investments Limited and Selbourne Properties Limited. The loan is secured by a legal charge over properties owned by each of the companies.

9
Creditors: amounts falling due after more than one year
2022
2021
£
£
Bank loans and overdrafts
460,916
481,470
2022-09-302021-10-01false14 June 2023CCH SoftwareCCH Accounts Production 2023.100No description of principal activityMichael de Massey048034812021-10-012022-09-30048034812022-09-30048034812021-09-3004803481core:CurrentFinancialInstrumentscore:WithinOneYear2022-09-3004803481core:CurrentFinancialInstrumentscore:WithinOneYear2021-09-3004803481core:Non-currentFinancialInstrumentscore:AfterOneYear2022-09-3004803481core:Non-currentFinancialInstrumentscore:AfterOneYear2021-09-3004803481core:CurrentFinancialInstruments2022-09-3004803481core:CurrentFinancialInstruments2021-09-3004803481core:ShareCapital2022-09-3004803481core:ShareCapital2021-09-3004803481core:RetainedEarningsAccumulatedLosses2022-09-3004803481core:RetainedEarningsAccumulatedLosses2021-09-3004803481bus:Director12021-10-012022-09-3004803481core:PlantMachinery2021-10-012022-09-30048034812020-10-012021-09-3004803481core:OtherPropertyPlantEquipment2021-09-3004803481core:OtherPropertyPlantEquipment2022-09-3004803481core:OtherPropertyPlantEquipment2021-09-30048034812021-09-3004803481core:WithinOneYear2022-09-3004803481core:WithinOneYear2021-09-3004803481core:Non-currentFinancialInstruments2022-09-3004803481core:Non-currentFinancialInstruments2021-09-3004803481bus:PrivateLimitedCompanyLtd2021-10-012022-09-3004803481bus:SmallCompaniesRegimeForAccounts2021-10-012022-09-3004803481bus:FRS1022021-10-012022-09-3004803481bus:AuditExemptWithAccountantsReport2021-10-012022-09-3004803481bus:FullAccounts2021-10-012022-09-30xbrli:purexbrli:sharesiso4217:GBP