Hawthorn Manor Limited - Accounts to registrar (filleted) - small 23.1.2

Hawthorn Manor Limited - Accounts to registrar (filleted) - small 23.1.2


IRIS Accounts Production v23.2.0.158 08979540 director 1.10.21 30.9.22 30.9.22 false true false false false true false Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh089795402021-09-30089795402022-09-30089795402021-10-012022-09-30089795402020-09-30089795402020-10-012021-09-30089795402021-09-3008979540ns10:Originalns15:EnglandWales2021-10-012022-09-3008979540ns14:PoundSterlingns10:Original2021-10-012022-09-3008979540ns10:Originalns10:Director12021-10-012022-09-3008979540ns10:Original2021-10-012022-09-3008979540ns10:Original2022-09-3008979540ns10:Originalns10:PrivateLimitedCompanyLtd2021-10-012022-09-3008979540ns10:Originalns10:SmallEntities2021-10-012022-09-3008979540ns10:Originalns10:AuditExempt-NoAccountantsReport2021-10-012022-09-3008979540ns10:Originalns10:SmallCompaniesRegimeForDirectorsReport2021-10-012022-09-3008979540ns10:SmallCompaniesRegimeForAccountsns10:Original2021-10-012022-09-3008979540ns10:Originalns10:FullAccounts2021-10-012022-09-3008979540ns10:Original12021-10-012022-09-3008979540ns10:Originalns10:OrdinaryShareClass12021-10-012022-09-3008979540ns10:Originalns10:RegisteredOffice2021-10-012022-09-3008979540ns10:Original2021-09-3008979540ns10:Originalns5:CurrentFinancialInstruments2022-09-3008979540ns10:Originalns5:CurrentFinancialInstruments2021-09-3008979540ns10:Originalns5:Non-currentFinancialInstruments2022-09-3008979540ns10:Originalns5:Non-currentFinancialInstruments2021-09-3008979540ns5:ShareCapitalns10:Original2022-09-3008979540ns5:ShareCapitalns10:Original2021-09-3008979540ns10:Originalns5:RetainedEarningsAccumulatedLosses2022-09-3008979540ns10:Originalns5:RetainedEarningsAccumulatedLosses2021-09-3008979540ns10:Originalns5:NetGoodwill2021-10-012022-09-3008979540ns10:Originalns5:PlantMachinery2021-10-012022-09-3008979540ns10:Original2020-10-012021-09-3008979540ns10:Originalns5:NetGoodwill2021-09-3008979540ns10:Originalns5:NetGoodwill2022-09-3008979540ns10:Originalns5:NetGoodwill2021-09-3008979540ns10:Originalns5:LandBuildings2021-09-3008979540ns10:Originalns5:PlantMachinery2021-09-3008979540ns10:Original2021-09-3008979540ns10:Originalns5:LandBuildings2021-10-012022-09-3008979540ns10:Originalns5:LandBuildings2022-09-3008979540ns10:Originalns5:PlantMachinery2022-09-3008979540ns10:Originalns5:LandBuildings2021-09-3008979540ns10:Originalns5:PlantMachinery2021-09-3008979540ns10:Originalns5:CurrentFinancialInstrumentsns5:WithinOneYear2022-09-3008979540ns10:Originalns5:CurrentFinancialInstrumentsns5:WithinOneYear2021-09-3008979540ns5:Securedns10:Original2022-09-3008979540ns5:Securedns10:Original2021-09-3008979540ns10:Originalns10:OrdinaryShareClass12022-09-30
REGISTERED NUMBER: 08979540 (England and Wales)















UNAUDITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 SEPTEMBER 2022

FOR

HAWTHORN MANOR LIMITED

HAWTHORN MANOR LIMITED (REGISTERED NUMBER: 08979540)

CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2022










Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4


HAWTHORN MANOR LIMITED

COMPANY INFORMATION
FOR THE YEAR ENDED 30 SEPTEMBER 2022







DIRECTOR: B S Sanghera





REGISTERED OFFICE: St James's House
8 Overcliffe
Gravesend
Kent
DA11 0HJ





REGISTERED NUMBER: 08979540 (England and Wales)





ACCOUNTANTS: The Carley Partnership
St James's House
8 Overcliffe
Gravesend
Kent
DA11 0HJ

HAWTHORN MANOR LIMITED (REGISTERED NUMBER: 08979540)

BALANCE SHEET
30 SEPTEMBER 2022

2022 2021
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 4 - -
Tangible assets 5 1,547,793 1,553,185
1,547,793 1,553,185

CURRENT ASSETS
Debtors 6 726,227 382,642
Cash at bank 2,429,908 2,315,882
3,156,135 2,698,524
CREDITORS
Amounts falling due within one year 7 1,130,870 1,218,504
NET CURRENT ASSETS 2,025,265 1,480,020
TOTAL ASSETS LESS CURRENT
LIABILITIES

3,573,058

3,033,205

CREDITORS
Amounts falling due after more than one
year

8

(1,147,933

)

(999,220

)

PROVISIONS FOR LIABILITIES (53,897 ) (52,071 )
NET ASSETS 2,371,228 1,981,914

CAPITAL AND RESERVES
Called up share capital 10 100 100
Retained earnings 2,371,128 1,981,814
SHAREHOLDERS' FUNDS 2,371,228 1,981,914

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 30 September 2022.

The members have not required the company to obtain an audit of its financial statements for the year ended 30 September 2022 in accordance with Section 476 of the Companies Act 2006.

The director acknowledges his responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

HAWTHORN MANOR LIMITED (REGISTERED NUMBER: 08979540)

BALANCE SHEET - continued
30 SEPTEMBER 2022


The financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the director and authorised for issue on 28 July 2023 and were signed by:





B S Sanghera - Director


HAWTHORN MANOR LIMITED (REGISTERED NUMBER: 08979540)

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2022


1. STATUTORY INFORMATION

Hawthorn Manor Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Goodwill
Goodwill, being the amount paid in connection with the acquisition of a business in 2014, is being amortised evenly over its estimated useful life of five years.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Plant and machinery etc - 15% on reducing balance

Freehold land and buildings are not depreciated. This represents a departure from the provisions of the Companies Act 2006. The company has a policy and practice of regular maintenance and repair, the charges for which are recognised in the income statement as incurred. The company believes that such a policy ensures that the residual value of its property at the balance sheet date is maintained at a level which is not materially different from the carrying amount of the asset. As such, no depreciation charge is made on the grounds that any such charge would be immaterial.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

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.

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 48 (2021 - 43 ) .

HAWTHORN MANOR LIMITED (REGISTERED NUMBER: 08979540)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 SEPTEMBER 2022


4. INTANGIBLE FIXED ASSETS
Goodwill
£   
COST
At 1 October 2021
and 30 September 2022 900,000
AMORTISATION
At 1 October 2021
and 30 September 2022 900,000
NET BOOK VALUE
At 30 September 2022 -
At 30 September 2021 -

5. TANGIBLE FIXED ASSETS
Plant and
Land and machinery
buildings etc Totals
£    £    £   
COST
At 1 October 2021
and 30 September 2022 1,517,237 108,988 1,626,225
DEPRECIATION
At 1 October 2021 - 73,040 73,040
Charge for year - 5,392 5,392
At 30 September 2022 - 78,432 78,432
NET BOOK VALUE
At 30 September 2022 1,517,237 30,556 1,547,793
At 30 September 2021 1,517,237 35,948 1,553,185

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
£    £   
Other debtors 726,227 382,642

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
£    £   
Bank loans and overdrafts - 82,378
Taxation and social security 90,036 103,609
Other creditors 1,040,834 1,032,517
1,130,870 1,218,504

8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2022 2021
£    £   
Bank loans 1,147,933 999,220

HAWTHORN MANOR LIMITED (REGISTERED NUMBER: 08979540)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30 SEPTEMBER 2022


8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR - continued
2022 2021
£    £   
Amounts falling due in more than five years:

Repayable by instalments
Bank loans 958,920 645,223

9. SECURED DEBTS

The following secured debts are included within creditors:

2022 2021
£    £   
Bank loans 1,147,933 1,081,598

The bank loan is secured by a charge over the company's freehold property and by cross guarantees with other companies which are controlled by the director.

10. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2022 2021
value: £    £   
100 Ordinary £1 100 100