CHINACORP_PLC - Accounts


Company registration number 3231143 (England and Wales)
CHINACORP PLC
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
CHINACORP PLC
COMPANY INFORMATION
Directors
M A St C Stewart
C J I Stewart
Company number
3231143
Registered office
9 Bonhill Street
London
EC2A 4DJ
Auditor
Begbies
9 Bonhill Street
London
EC2A 4DJ
Business address
Ashleigh
Chalfont Lane
Chorleywood
Hertfordshire
WD3 5PP
CHINACORP PLC
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 5
Statement of income and retained earnings
6
Statement of financial position
7
Statement of cash flows
8
Notes to the financial statements
9 - 14
CHINACORP PLC
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2022
- 1 -

The directors present the strategic report for the year ended 31 December 2022.

Fair review of the business

The company has continued with its joint venture project with a view to selling the site in the new year.

 

Financial highlights

The financial highlights include:

- Interest receivable £11,461 (2021 £505,601);

- Operating loss (before taxation) £42,910 (2021 profit £460,157);

- Net cash used in the year £1,283,380.

 

Principal risks and uncertainties

The major risks to which the company is exposed as identified by the Board of directors have been reviewed by the Board and systems or procedures have been introduced to manage those risks.

Other than the normal commercial risks associated with the business sector; the directors consider:

 

Residential property market

The current property development is through a special purpose, joint venture company; the directors will take close control of the project and ensure maximum development potential is achieved.

The directors monitor the market for prime property to optimise the sales potential of the developments.

 

Inflation of construction and related costs

The directors have budgetary control over input costs and timing of developments; and employ experienced project management.

 

Finance costs and interest rate increases

The company has, interest free, funds available for the planned current development and potential developments. When external financing is required the directors will ensure proper risk analysis and risk cover is in place.

 

 

Promoting the success of the company.

The directors have had regard to the following matters in all decisions:

- the likely consequences of any decision in the long term,

- the need to foster the company's business relationships with suppliers, customers and others,

- the impact of the company's operations on the community and the environment,

- the desirability of the company maintaining a reputation for high standards of business conduct.

On behalf of the board

M A St C Stewart
Director
20 June 2023
CHINACORP PLC
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2022
- 2 -

The directors present their annual report and financial statements for the year ended 31 December 2022.

Principal activities

The principal activity of the company continued to be that of property developers and advisers.

Results and dividends

The results for the year are set out on page 6.

No ordinary or preference dividends were proposed or paid.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

M A St C Stewart
C J I Stewart
Auditor

The auditor, Begbies is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Energy and carbon report

As the company has not consumed more than 40,000 kWh of energy in this reporting period, it qualifies as a low energy user under these regulations and is not required to report on its emissions, energy consumption or energy efficiency activities.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

On behalf of the board
M A St C Stewart
Director
20 June 2023
CHINACORP PLC
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2022
- 3 -

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

 

  •     select suitable accounting policies and then apply them consistently;

  •     make judgements and accounting estimates that are reasonable and prudent;

  •     state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;

  •     prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

CHINACORP PLC
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF CHINACORP PLC
- 4 -
Opinion

We have audited the financial statements of Chinacorp Plc (the 'company') for the year ended 31 December 2022 which comprise the statement of income and retained earnings, the statement of financial position, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

  •     give a true and fair view of the state of the company's affairs as at 31 December 2022 and of its loss for the year then ended;

  •     have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

  •     have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

  • the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.

CHINACORP PLC
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBER OF CHINACORP PLC
- 5 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

  •     adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

  •     the financial statements are not in agreement with the accounting records and returns; or

  •     certain disclosures of remuneration specified by law are not made; or

  •     we have not received all the information and explanations we require for our audit.

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Use of our report

This report is made solely to the company's member in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's member those matters we are required to state to the member in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's member, for our audit work, for this report, or for the opinions we have formed.

Michael Firman
Senior Statutory Auditor
For and on behalf of Begbies
20 June 2023
Chartered Accountants
Statutory Auditor
9 Bonhill Street
London
EC2A 4DJ
CHINACORP PLC
STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 6 -
2022
2021
Notes
£
£
Administrative expenses
(54,371)
(52,183)
Interest receivable and similar income
11,461
512,340
(Loss)/profit before taxation
(42,910)
460,157
Tax on (loss)/profit
5
-
0
(82,430)
(Loss)/profit for the financial year
(42,910)
377,727
Retained earnings brought forward
957,950
580,223
Retained earnings carried forward
915,040
957,950

The income statement has been prepared on the basis that all operations are continuing operations.

CHINACORP PLC
STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2022
31 December 2022
- 7 -
2022
2021
Notes
£
£
£
£
Fixed assets
Investments
6
1
1
Current assets
Debtors
8
2,386,374
2,622,825
Cash at bank and in hand
369,149
1,652,529
2,755,523
4,275,354
Creditors: amounts falling due within one year
9
(1,590,484)
(3,067,405)
Net current assets
1,165,039
1,207,949
Net assets
1,165,040
1,207,950
Capital and reserves
Called up share capital
10
250,000
250,000
Profit and loss reserves
915,040
957,950
Total equity
1,165,040
1,207,950
The financial statements were approved by the board of directors and authorised for issue on 20 June 2023 and are signed on its behalf by:
M A St C Stewart
C J I Stewart
Director
Director
Company Registration No. 3231143
CHINACORP PLC
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 8 -
2022
2021
Notes
£
£
£
£
Cash flows from operating activities
Cash (absorbed by)/generated from operations
12
(1,207,411)
1,170,002
Income taxes paid
(87,430)
(124,300)
Net cash (outflow)/inflow from operating activities
(1,294,841)
1,045,702
Investing activities
Purchase of joint ventures
-
0
(1)
Interest received
11,461
512,340
Net cash generated from investing activities
11,461
512,339
Net (decrease)/increase in cash and cash equivalents
(1,283,380)
1,558,041
Cash and cash equivalents at beginning of year
1,652,529
94,488
Cash and cash equivalents at end of year
369,149
1,652,529
CHINACORP PLC
NOTES TO THE  FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 9 -
1
Accounting policies
Company information

Chinacorp Plc is a public company limited by shares incorporated in England and Wales. The registered office is 9 Bonhill Street, London, EC2A 4DJ.

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.

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

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.4
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.

CHINACORP PLC
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 10 -
1.5
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. It only has financial assets and financial liabilities of a kind that qualify as basic financial instruments.

 

Financial instruments are recognised when the company becomes party to the contractual provisions of the instrument.

 

Basic financial assets

Basic financial assets, which include trade and other receivables 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 less any impairment.

 

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or the risks and rewards of ownership are transferred.

 

Basic financial Liabilities

Basic financial liabilities, including trade and other payables, are initially recognised at transaction price and subsequently measured at amortised cost using the effective interest method 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.

 

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

 

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.6
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.

1.7
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 income statement 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.

CHINACORP PLC
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 11 -
1.8
Employee benefits

Short-term employee benefits and contributions to employees' personal pensions are recognised as an expense in the period in which they are incurred.

 

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

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
Operating loss
2022
2021
Operating loss for the year is stated after charging:
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
7,500
5,000
4
Employees

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

2022
2021
Number
Number
Total
4
2

Their aggregate remuneration comprised:

2022
2021
£
£
Wages and salaries
27,750
8,750

The directors' remuneration for qualifying services and the total key management compensation amounted to £8,750 (2021 £8,750).

 

CHINACORP PLC
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 12 -
5
Taxation
2022
2021
£
£
Current tax
UK corporation tax on profits for the current period
-
0
87,430
Adjustments in respect of prior periods
-
0
(5,000)
Total current tax
-
0
82,430

The actual charge for the year can be reconciled to the expected (credit)/charge for the year based on the profit or loss and the standard rate of tax as follows:

2022
2021
£
£
(Loss)/profit before taxation
(42,910)
460,157
Expected tax (credit)/charge based on the standard rate of corporation tax in the UK of 19.00% (2021: 19.00%)
(8,153)
87,430
Unutilised tax losses carried forward
8,153
-
0
Adjustments in respect of prior years
-
0
(5,000)
Taxation charge for the year
-
82,430
6
Fixed asset investments
2022
2021
£
£
Investments in joint ventures
1
1

The company acquired 50% of the share capital of Dorset Harbour Properties Limited; a property

development company registered in England and Wales.

7
Financial instruments
2022
2021
£
£
Carrying amount of financial assets
Debt instruments measured at fair value
4,715
-
0
Carrying amount of financial liabilities
Measured at amortised cost
1,590,168
2,979,975
CHINACORP PLC
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 13 -
8
Debtors
2022
2021
£
£
Amounts due from associated companies
2,380,643
2,615,127
Other debtors
5,731
7,698
2,386,374
2,622,825
9
Creditors: amounts falling due within one year
2022
2021
£
£
Trade creditors
30,212
240
Corporation tax
-
0
87,430
Other taxation and social security
316
-
0
Amounts due to associated companies
1,554,956
2,947,695
Accruals and deferred income
5,000
32,040
1,590,484
3,067,405
10
Share capital
2022
2021
£
£
Ordinary share capital
Issued and fully paid
250 Ordinary shares of £1 each
250
250
Preference share capital
Issued and fully paid
249,750 Redeemable preference shares (classified as equity) of £1 each
249,750
249,750
Total equity share capital
250,000
250,000

The preference shares have no voting rights and no rights to dividends; on a winding up they will be paid in priority to ordinary shares. They are repayable at par at the company's option.

11
Control

The company is controlled by the directors.

CHINACORP PLC
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 14 -
12
Cash (absorbed by)/generated from operations
2022
2021
£
£
(Loss)/profit for the year after tax
(42,910)
377,727
Adjustments for:
Taxation charged
-
0
82,430
Investment income
(11,461)
(512,340)
Movements in working capital:
Decrease in debtors
236,451
7,596,201
Decrease in creditors
(1,389,491)
(6,374,016)
Cash (absorbed by)/generated from operations
(1,207,411)
1,170,002
2022-12-312022-01-01falseCCH SoftwareCCH Accounts Production 2023.100M A St C StewartC J I Stewart32311432022-01-012022-12-313231143bus:Director12022-01-012022-12-313231143bus:Director22022-01-012022-12-313231143bus:RegisteredOffice2022-01-012022-12-3132311432022-12-3132311432021-01-012021-12-313231143core:RetainedEarningsAccumulatedLosses2021-12-313231143core:RetainedEarningsAccumulatedLosses2020-12-313231143core:ShareCapital2022-12-313231143core:ShareCapital2021-12-313231143core:RetainedEarningsAccumulatedLosses2022-12-313231143core:RetainedEarningsAccumulatedLosses2021-12-3132311432021-12-313231143core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-313231143core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-313231143core:CurrentFinancialInstruments2022-12-313231143core:CurrentFinancialInstruments2021-12-3132311432021-12-3132311432020-12-313231143core:UKTax2022-01-012022-12-313231143core:UKTax2021-01-012021-12-313231143core:Non-currentFinancialInstruments2022-12-313231143core:Non-currentFinancialInstruments2021-12-313231143core:FinancialAssetsAmortisedCost2022-12-313231143core:FinancialAssetsAmortisedCost2021-12-313231143bus:PrivateLimitedCompanyLtd2022-01-012022-12-313231143bus:FRS1022022-01-012022-12-313231143bus:Audited2022-01-012022-12-313231143bus:FullAccounts2022-01-012022-12-31xbrli:purexbrli:sharesiso4217:GBP