ACCOUNTS - Final Accounts preparation


Caseware UK (AP4) 2022.0.179 2022.0.179 2022-02-282022-02-28falseNo description of principal activity2021-02-0500falsetrue 13183349 2021-02-04 13183349 2021-02-05 2022-02-28 13183349 2022-02-28 13183349 2020-04-01 2021-02-04 13183349 c:Director1 2021-02-05 2022-02-28 13183349 d:CurrentFinancialInstruments 2022-02-28 13183349 d:Non-currentFinancialInstruments 2022-02-28 13183349 d:CurrentFinancialInstruments d:WithinOneYear 2022-02-28 13183349 d:Non-currentFinancialInstruments d:AfterOneYear 2022-02-28 13183349 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2022-02-28 13183349 d:ShareCapital 2022-02-28 13183349 c:FRS102 2021-02-05 2022-02-28 13183349 c:Audited 2021-02-05 2022-02-28 13183349 c:FullAccounts 2021-02-05 2022-02-28 13183349 c:PrivateLimitedCompanyLtd 2021-02-05 2022-02-28 13183349 c:SmallCompaniesRegimeForAccounts 2021-02-05 2022-02-28 iso4217:GBP xbrli:pure

Company Registration Number 13183349























THE WOODLANDS (CARLISLE) LTD






FINANCIAL STATEMENTS





 28 FEBRUARY 2022























img5310.png

 
THE WOODLANDS (CARLISLE) LTD
REGISTERED NUMBER: 13183349

BALANCE SHEET
AS AT 28 FEBRUARY 2022

2022
Note
£

  

Current assets
  

Stocks
 5 
163,120

Debtors: amounts falling due within one year
 6 
1

  
163,121

Creditors: amounts falling due within one year
 7 
(52,140)

Net current assets
  
 
 
110,981

Total assets less current liabilities
  
110,981

Creditors: amounts falling due after more than one year
 8 
(110,980)

  

Net assets
  
1


Capital and reserves
  

Called up share capital 
  
1

  
1


The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

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

The Company has opted not to file the statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




N J Gordon
Director

Date: 29 July 2023

The notes on pages 2 to 4 form part of these financial statements.
Page 1

 
THE WOODLANDS (CARLISLE) LTD
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 28 FEBRUARY 2022

1.


General information

The Woodlands (Carlisle) Ltd's principal activity is that of a housing developer. The company is a private company limited by shares, registered in England and Wales. The address of the registered office is Agricola House Cowper Road, Gilwilly Industrial Estate, Penrith, Cumbria, CA11 9BN.
The current period is for the period from incorporation (5 February 2021) to 28 February 2022. There is no
comparative period.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Going concern

Management and the Directors have considered a period of at least twelve months from the date of
sign off when making their assessment with regards to going concern. After consideration of all
factors, including review of forecasted future profitability, headroom in funding facilities, and wider economic conditions, the Directors have continued to adopt the going concern basis in preparing the financial statements.

 
2.3

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less  costs to complete and sell. Land held for development, including land in the course of development   untill legal completion on sale of the properties, is initially recorded at cost.

At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying   amount is reduced to its selling price less costs to complete and sell. The impairment loss is    recognised immediately in profit or loss.

 
2.4

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.5

Financial instruments

The Company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in ordinary shares.

Page 2

 
THE WOODLANDS (CARLISLE) LTD
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 28 FEBRUARY 2022

3.


Judgments in applying accounting policies and key sources of estimation uncertainty

The preparation of the Company's financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported for assets and liabilities at the Statement of Financial Position date, and the amounts reported for revenues and expenses during the period.
However due to the nature of estimation, the actual outcomes could differ from those estimates, particularly in respect of the below.
Costs Attributable to House Sales
The company sells properties prior to completion of the full development, as a result the total cost of the development, including costs that are not directly attributable to individuals plots, are not known. The cost of sales recognised upon the sale of each property therefore includes an element of judgement within the estimated future costs.


4.


Employees

The Company has no employees other than the directors, who did not receive any remuneration.


5.


Stocks

2022
£

Work in progress - land
163,120

163,120



6.


Debtors

2022
£


Other debtors
1

1



7.


Creditors: Amounts falling due within one year

2022
£

Amounts owed to participating interests
52,140

52,140


Page 3

 
THE WOODLANDS (CARLISLE) LTD
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 28 FEBRUARY 2022

8.


Creditors: Amounts falling due after more than one year

2022
£

Shareholder loans
110,980

110,980



9.


Loans


Analysis of the maturity of loans is given below:


2022
£



Amounts falling due 2-5 years

Shareholder loans
110,980


110,980



The shareholder loans due within 2-5 years balance of £110,980 is unsecured and repayable in full upon the final sale of properties. 
Loan funding from shareholders does not have a fixed repayment term and is due on final realisation of development sites.  As those sites are not due for realisation until 2030 they have been recognised as liabilities due in more than one year. The debt is not interest bearing and all sites are expected to be realised in full by 2030 any related notional debt and finance cost that would be attributed to fair value accounting for this financial instrument would be immaterial. As such no adjustment has been booked.


10.


Related party transactions

At the balance sheet date the company owed £110,980 to Housing Growth Partnership, an entity which owns 50% of the share capital of the company. The balance was interest free and repayable upon the final sale of properties.


11.


Controlling party

The company is jointly controlled by Genesis North Holdings Limited and Housing Growth Partnership.


12.


Auditors' information

The auditors' report on the financial statements for the period ended 28 February 2022 was unqualified.

The audit report was signed on 29 July 2023 by Simon Turner (Senior statutory auditor) on behalf of Armstrong Watson Audit Limited.

Page 4