Llanion Cove Ltd - Period Ending 2021-07-31

Llanion Cove Ltd - Period Ending 2021-07-31


Llanion Cove Ltd 10274793 false 2020-08-01 2021-07-31 2021-07-31 The principal activity of the company is School children's activity centre Digita Accounts Production Advanced 6.30.9574.0 Software true 10274793 2020-08-01 2021-07-31 10274793 2021-07-31 10274793 bus:Director1 1 2021-07-31 10274793 core:RetainedEarningsAccumulatedLosses 2021-07-31 10274793 core:ShareCapital 2021-07-31 10274793 core:CurrentFinancialInstruments 2021-07-31 10274793 core:CurrentFinancialInstruments core:WithinOneYear 2021-07-31 10274793 core:Non-currentFinancialInstruments 2021-07-31 10274793 core:Non-currentFinancialInstruments core:AfterOneYear 2021-07-31 10274793 core:FurnitureFittings 2021-07-31 10274793 core:LandBuildings core:OwnedOrFreeholdAssets 2021-07-31 10274793 core:PlantMachinery 2021-07-31 10274793 bus:SmallEntities 2020-08-01 2021-07-31 10274793 bus:AuditExemptWithAccountantsReport 2020-08-01 2021-07-31 10274793 bus:FullAccounts 2020-08-01 2021-07-31 10274793 bus:RegisteredOffice 2020-08-01 2021-07-31 10274793 bus:Director1 2020-08-01 2021-07-31 10274793 bus:Director1 1 2020-08-01 2021-07-31 10274793 bus:PrivateLimitedCompanyLtd 2020-08-01 2021-07-31 10274793 core:FurnitureFittings 2020-08-01 2021-07-31 10274793 core:LandBuildings 2020-08-01 2021-07-31 10274793 core:LandBuildings core:OwnedOrFreeholdAssets 2020-08-01 2021-07-31 10274793 core:PlantMachinery 2020-08-01 2021-07-31 10274793 countries:Wales 2020-08-01 2021-07-31 10274793 2020-07-31 10274793 bus:Director1 1 2020-07-31 10274793 core:FurnitureFittings 2020-07-31 10274793 core:LandBuildings core:OwnedOrFreeholdAssets 2020-07-31 10274793 core:PlantMachinery 2020-07-31 10274793 2019-08-01 2020-07-31 10274793 2020-07-31 10274793 bus:Director1 1 2020-07-31 10274793 core:RetainedEarningsAccumulatedLosses 2020-07-31 10274793 core:ShareCapital 2020-07-31 10274793 core:CurrentFinancialInstruments 2020-07-31 10274793 core:CurrentFinancialInstruments core:WithinOneYear 2020-07-31 10274793 core:Non-currentFinancialInstruments 2020-07-31 10274793 core:Non-currentFinancialInstruments core:AfterOneYear 2020-07-31 10274793 core:FurnitureFittings 2020-07-31 10274793 core:LandBuildings core:OwnedOrFreeholdAssets 2020-07-31 10274793 core:PlantMachinery 2020-07-31 10274793 bus:Director1 1 2019-08-01 2020-07-31 10274793 bus:Director1 1 2019-07-31 iso4217:GBP xbrli:pure

Filleted

Registration number: 10274793

Llanion Cove Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 July 2021

 

Llanion Cove Ltd

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 9

 

Llanion Cove Ltd

Company Information

Director

Mr S Roblin

Registered office

Llanion Cove
Cleddau Reach
Pembroke Dock
PEMBROKESHIRE
SA72 6UJ

 

Llanion Cove Ltd

(Registration number: 10274793)
Balance Sheet as at 31 July 2021

Note

2021
£

2020
£

Fixed assets

 

Tangible assets

5

28,909

19,330

Current assets

 

Debtors

6

12,193

6,917

Cash at bank and in hand

 

48,150

29,298

 

60,343

36,215

Creditors: Amounts falling due within one year

7

(57,866)

(98,575)

Net current assets/(liabilities)

 

2,477

(62,360)

Total assets less current liabilities

 

31,386

(43,030)

Creditors: Amounts falling due after more than one year

7

(31,946)

(49,167)

Net liabilities

 

(560)

(92,197)

Capital and reserves

 

Called up share capital

4

4

Profit and loss account

(564)

(92,201)

Total equity

 

(560)

(92,197)

For the financial year ending 31 July 2021 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

 

Llanion Cove Ltd

(Registration number: 10274793)
Balance Sheet as at 31 July 2021

Approved and authorised by the director on 26 July 2023
 

.........................................
Mr S Roblin
Director

   
     
 

Llanion Cove Ltd

Notes to the Financial Statements for the Year Ended 31 July 2021

1

General information

The company is a private company limited by share capital, incorporated in Wales.

The address of its registered office is:
Llanion Cove
Cleddau Reach
Pembroke Dock
PEMBROKESHIRE
SA72 6UJ

These financial statements were authorised for issue by the director on 26 July 2023.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

 

Llanion Cove Ltd

Notes to the Financial Statements for the Year Ended 31 July 2021

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Land and buildings

5% reducing balance

Fixtures and Fittings

15% reducing balance

Plant and machinery

20% reducing balance

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

 

Llanion Cove Ltd

Notes to the Financial Statements for the Year Ended 31 July 2021

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 0 (2020 - 1).

4

Profit/loss before tax

Arrived at after charging/(crediting)

2021
£

2020
£

Depreciation expense

3,533

2,169

 

Llanion Cove Ltd

Notes to the Financial Statements for the Year Ended 31 July 2021

5

Tangible assets

Land and buildings
£

Fixtures and fittings
£

Plant and machinery
£

Total
£

Cost or valuation

At 1 August 2020

7,174

12,054

10,133

29,361

Additions

-

-

13,112

13,112

At 31 July 2021

7,174

12,054

23,245

42,473

Depreciation

At 1 August 2020

1,329

5,446

3,256

10,031

Charge for the year

293

991

2,249

3,533

At 31 July 2021

1,622

6,437

5,505

13,564

Carrying amount

At 31 July 2021

5,552

5,617

17,740

28,909

At 31 July 2020

5,845

6,608

6,877

19,330

Included within the net book value of land and buildings above is £5,552 (2020 - £5,845) in respect of freehold land and buildings.
 

6

Debtors

2021
£

2020
£

Trade debtors

12,193

113

Other debtors

-

6,804

12,193

6,917

 

Llanion Cove Ltd

Notes to the Financial Statements for the Year Ended 31 July 2021

7

Creditors

Creditors: amounts falling due within one year

Note

2021
£

2020
£

Due within one year

 

Bank loans and overdrafts

8

10,000

833

Other related parties

 

41,776

44,264

Other creditors

 

6,090

53,478

 

57,866

98,575

Due after one year

 

Loans and borrowings

8

31,946

49,167

Creditors: amounts falling due after more than one year

Note

2021
£

2020
£

Due after one year

 

Loans and borrowings

8

31,946

49,167

8

Loans and borrowings

2021
£

2020
£

Non-current loans and borrowings

Bank borrowings

31,946

49,167

2021
£

2020
£

Current loans and borrowings

Bank borrowings

10,000

833

 

Llanion Cove Ltd

Notes to the Financial Statements for the Year Ended 31 July 2021

9

Related party transactions

Transactions with directors

2021

At 1 August 2020
£

Advances to director
£

At 31 July 2021
£

Mr S Roblin

Interest free loan repayable on demand

(44,264)

2,488

(41,776)

       
     

 

2020

At 1 August 2019
£

At 31 July 2020
£

Mr S Roblin

Interest free loan repayable on demand

(44,264)

(44,264)

     
   

 

Other transactions with directors

The company, a schoolchildren's activity centre, is run as a not for profit entity and a social enterprise. Any profit is to be retained and re-invested in the company and not distributed to shareholders ant the end of the year. The director received no remuneration and has provided significant funds to the company for the purpose of site and building infrastructure improvements and working capital.