COTSWOLD_VILLAGE_(ASHTON_ - Accounts


Company registration number 11294474 (England and Wales)
COTSWOLD VILLAGE (ASHTON KEYNES) LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2022
PAGES FOR FILING WITH REGISTRAR
COTSWOLD VILLAGE (ASHTON KEYNES) LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 6
COTSWOLD VILLAGE (ASHTON KEYNES) LIMITED
BALANCE SHEET
AS AT
30 SEPTEMBER 2022
30 September 2022
- 1 -
2022
2021
Notes
£
£
£
£
Current assets
Stocks
3
12,584,607
9,980,921
Debtors
4
330,832
683,361
Cash at bank and in hand
1,509
-
0
12,916,948
10,664,282
Creditors: amounts falling due within one year
5
(12,766,514)
(8,900,439)
Net current assets
150,434
1,763,843
Creditors: amounts falling due after more than one year
6
(538,152)
(2,045,727)
Net liabilities
(387,718)
(281,884)
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
(387,818)
(281,984)
Total equity
(387,718)
(281,884)

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

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 26 June 2023 and are signed on its behalf by:
M Omirou
Director
Company Registration No. 11294474
COTSWOLD VILLAGE (ASHTON KEYNES) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 2 -
1
Accounting policies
Company information

Cotswold Village (Ashton Keynes) Limited is a private company limited by shares incorporated in England and Wales. The registered office is 29 York Street, London, United Kingdom, W1H 1EZ.

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 certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Going concern

The financial statements have been prepared on the going concern basis, notwithstanding net liabilities of £true387,718 (2021: £281,884) which the directors believe to be appropriate for the following reasons. The company is reliant on a blend of external finance and funds available from other companies within the group. The directors are confident that both external lenders and other group companies will continue to support the company. Where the company is reliant on funds provided to it by other companies within the group, those companies have provided the company with an undertaking that they will, for at least 12 months from the date of approval of these financial statements, continue to make available such funds as are needed by the company and in particular will not seek repayment of the amounts currently made available. As with any company placing reliance on other group entities for financial support, the directors acknowledge that there can be no certainty that this support will continue although, at the date of approval of these financial statements, they have no reason to believe that it will not do so.

 

The directors have carried out their assessment of going concern and taking into account the economic conditions and possible changes in trading performance, alongside the facts noted above, they have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. However, because not all future events or conditions can be predicted, this statement is not a guarantee as to the company's ability to continue as a going concern. For example, the extent of the impact of coronavirus is unclear and it is difficult to evaluate all the potential implications on the company's trade, customers, suppliers and the wider economy.

1.3
Reporting period

The prior year financial statements cover the period from 1 May 2020 to 30 September 2021 which is a 17 month period. The current year is a 12 month period therefore results are not entirely comparable.

1.4
Turnover

Turnover is measured at the fair value of the consideration received or receivable from the sale of developed residential and commercial property and other related income. Turnover from property sales is recognised at the date of legal completion of the sale.

COTSWOLD VILLAGE (ASHTON KEYNES) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
1
Accounting policies
(Continued)
- 3 -
1.5
Stocks

Stocks represents property acquired for development together with work in progress on those properties. The resultant stock and work in progress is valued at the lower of cost or net realisable value. Cost comprises the acquisition cost of the land and buildings, together with related legal and professional costs, development and borrowing costs.

 

In considering net realisable value, it is assumed that developments will be completed and sold in the ordinary course of business and not placed on the market for immediate sale in their current state of development.

 

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.

1.6
Trade and other debtors

Trade and other debtors are measured at transaction price less any impairment unless the arrangement constitutes a financing transaction in which case the transaction is measured at the present value of the future receipts discounted at the prevailing market rate of interest. Loans are initially measured at fair value and are subsequently measured at amortised cost using the effective interest method less any impairment.

1.7
Trade and other creditors

Trade and other creditors are measured at their transaction price unless the arrangement constitutes a financing transaction in which case the transaction is measured at present value of future payments discounted at prevailing market rate of interest. Other financial liabilities are initially measured at fair value net of their transaction costs. They are subsequently measured at amortised cost using the effective interest method.

1.8
Taxation

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

Current tax

Current tax is recognised for the amount of income tax payable in respect of the taxable profit for the current or past reporting periods using tax rates that have been enacted or substantively enacted by the reporting date.    

Deferred tax

Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against future taxable profits or against the reversal of deferred tax liabilities.

 

Deferred tax is calculated using tax rates that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.

COTSWOLD VILLAGE (ASHTON KEYNES) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 4 -
2
Judgements and key sources of estimation uncertainty

The preparation of financial statements requires management to make judgements, estimates and assumptions about the carrying values of assets and liabilities that are not readily apparent from other sources. The estimates and underlying 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.

 

The key judgements and sources of estimation uncertainty that have a significant effect on the amounts recognised in the financial statements are described below.

Profit recognition

Stock consists of the acquisition cost of the land and buildings, together with related legal and professional costs, development and borrowing costs which is recorded as incurred during a project. An apportionment of stock is transferred to the profit and loss account when properties are sold on a project. The proportion of stock transferred is calculated so as to achieve a consistent margin across each individual project and is reliant on management's estimation of the total selling price. Estimation of the selling price is subject to significant inherent uncertainties, in particular the prediction of future trends in the value of property.

 

With the exception of the estimate described above, the directors consider that there are no other significant judgements or estimates in the preparation of these financial statements.

3
Stocks
2022
2021
£
£
Stocks
12,584,607
9,980,921

During the year finance costs capitalised in respect of the development amounted to £1,667,305 (2021: £916,337). At the year end the remaining capitalised finance costs included within stock totalled £2,583,642 (2021: £916,337).

 

4
Debtors
2022
2021
Amounts falling due within one year:
£
£
Amounts owed by group undertakings
99
10,300
Other debtors
201,460
673,061
201,559
683,361
2022
2021
COTSWOLD VILLAGE (ASHTON KEYNES) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
4
Debtors
(Continued)
- 5 -
Amounts falling due after more than one year:
£
£
Deferred tax asset
129,273
-
0
Total debtors
330,832
683,361
5
Creditors: amounts falling due within one year
2022
2021
£
£
Trade creditors
115,159
52,630
Amounts owed to group undertakings
183,253
-
0
Other creditors
12,468,102
8,847,809
12,766,514
8,900,439
6
Creditors: amounts falling due after more than one year
2022
2021
£
£
Amounts owed to group undertakings
538,152
464,149
Other creditors
-
0
1,581,578
538,152
2,045,727
7
Secured debts
2022
2021
£
£
Loans from group undertakings
538,152
464,149
Other loans
12,257,717
10,225,772
12,795,869
10,689,921
Payable within one year
12,257,717
8,644,194
Payable after one year
538,152
2,045,727

Other loans, included within other creditors, are secured by a first and second legal charge over the property known as Cotswold Community, Ashton Keynes, Swindon SN6 6QU, a debenture over the company's assets and undertaking and have been guaranteed by a director of a fellow group company.

 

The loan from another group company is secured by a charge over all profits, monies and receivables of this company, without limitation.

COTSWOLD VILLAGE (ASHTON KEYNES) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2022
- 6 -
8
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

The senior statutory auditor was Alison Nayler BSc FCA and the auditor was Azets Audit Services.
9
Related party transactions

The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland’, not to disclose related party transactions with wholly owned subsidiaries within the group.

10
Ultimate parent company

The directors regard RST Residential Investments Limited as the ultimate parent company. Cotswold Village Investments Limited is the immediate parent company. The registered office of the immediate parent company is 1 Frederick Place, London, England, N8 8AF, and the ultimate parent company office is registered at 29 York Street, London, England, W1H 1EZ. The largest group of undertakings for which group financial statements have been drawn up is that headed by RST Residential Investments Limited. Copies of the group financial statements may be obtained from Companies House.

2022-09-302021-10-01false28 June 2023CCH SoftwareCCH Accounts Production 2023.100No description of principal activityThis audit opinion is unqualifiedM OmirouR SummerskillC A Massos0112944742021-10-012022-09-30112944742022-09-30112944742021-09-3011294474core:CurrentFinancialInstrumentscore:WithinOneYear2022-09-3011294474core:CurrentFinancialInstrumentscore:WithinOneYear2021-09-3011294474core:Non-currentFinancialInstrumentscore:AfterOneYear2022-09-3011294474core:Non-currentFinancialInstrumentscore:AfterOneYear2021-09-3011294474core:CurrentFinancialInstruments2022-09-3011294474core:CurrentFinancialInstruments2021-09-3011294474core:Non-currentFinancialInstruments2022-09-3011294474core:Non-currentFinancialInstruments2021-09-3011294474core:ShareCapital2022-09-3011294474core:ShareCapital2021-09-3011294474core:RetainedEarningsAccumulatedLosses2022-09-3011294474core:RetainedEarningsAccumulatedLosses2021-09-3011294474bus:Director12021-10-012022-09-3011294474core:WithinOneYear2022-09-3011294474core:WithinOneYear2021-09-3011294474core:AfterOneYear2022-09-3011294474core:AfterOneYear2021-09-3011294474core:FinancialInstrumentsIncludingThoseHeldForSale2022-09-3011294474core:FinancialInstrumentsIncludingThoseHeldForSale2021-09-3011294474bus:PrivateLimitedCompanyLtd2021-10-012022-09-3011294474bus:SmallCompaniesRegimeForAccounts2021-10-012022-09-3011294474bus:FRS1022021-10-012022-09-3011294474bus:Audited2021-10-012022-09-3011294474bus:Director22021-10-012022-09-3011294474bus:CompanySecretary12021-10-012022-09-3011294474bus:FullAccounts2021-10-012022-09-30xbrli:purexbrli:sharesiso4217:GBP