ABBEY_REAL_ESTATE_CAMBRID - Accounts


Company registration number 12260582 (England and Wales)
ABBEY REAL ESTATE CAMBRIDGESHIRE LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
PAGES FOR FILING WITH REGISTRAR
ABBEY REAL ESTATE CAMBRIDGESHIRE LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
ABBEY REAL ESTATE CAMBRIDGESHIRE LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2022
31 December 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
3
3,158,467
2,380,720
Investment properties
4
30,095,757
30,534,659
33,254,224
32,915,379
Current assets
Debtors
5
868,241
429,562
Cash at bank and in hand
967,665
1,098,471
1,835,906
1,528,033
Creditors: amounts falling due within one year
6
(11,828,496)
(11,261,624)
Net current liabilities
(9,992,590)
(9,733,591)
Total assets less current liabilities
23,261,634
23,181,788
Creditors: amounts falling due after more than one year
7
(19,263,600)
(20,716,972)
Provisions for liabilities
(1,120,933)
(965,306)
Net assets
2,877,101
1,499,510
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
2,877,001
1,499,410
Total equity
2,877,101
1,499,510

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

For the financial year ended 31 December 2022 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

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

ABBEY REAL ESTATE CAMBRIDGESHIRE LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2022
31 December 2022
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 26 September 2023 and are signed on its behalf by:
D C Sutton
Director
Company Registration No. 12260582
ABBEY REAL ESTATE CAMBRIDGESHIRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 3 -
1
Accounting policies
Company information

Abbey Real Estate Cambridgeshire Limited is a private company limited by shares incorporated in England and Wales. The registered office is Nene Lodge, Funthams Lane, Whittlesey, Peterborough, PE7 2PB.

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

1.2
Going concern

Whilst the impact of coronavirus has dissipated to some degree, the legacy of its effect continues to be felt throughout most sectors of the economy. Other matters such as supply chain issues and rising prices, particularly fuel and energy, are impacting across all businesses. Going concern is therefore an important area that the directors are keeping under close scrutiny. No immediate concerns in relation to the company’s long term future have been identified, but this area continues to be monitored. The directors are satisfied that the steps they have taken in the short term are appropriate and effective.true

 

At the year end, the Company has net current liabilities of £9,992,590 (2021: £9,733,591), where £8,089,587 (2021: £10,035,063) relates to amounts due to group companies. The relevant companies have confirmed that they will not require repayment of these amounts for a period of at least twelve months. At 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
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

Revenue from property rental is recognised on a straight line basis over the period of the lease.

 

Revenue from holiday letting is recognised in the period in which the letting occurs.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:

Freehold land and buildings
100 years straight line
Wind turbines
20 years straight line
Plant and equipment
4 years straight line
Fixtures and fittings
5 years straight line
ABBEY REAL ESTATE CAMBRIDGESHIRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 4 -

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.5
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.7
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.

1.8
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.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

ABBEY REAL ESTATE CAMBRIDGESHIRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 5 -
Basic financial assets

Basic financial assets, which include debtors 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 unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price 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. Financial liabilities classified as payable within one year are not amortised.

 

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

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.9
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.

1.10
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 profit and loss account 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.

ABBEY REAL ESTATE CAMBRIDGESHIRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 6 -
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. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

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

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.12
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

2
Employees

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

2022
2021
Number
Number
Total
4
4
ABBEY REAL ESTATE CAMBRIDGESHIRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 7 -
3
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2022
2,410,284
48,007
2,458,291
Additions
-
0
867,062
867,062
At 31 December 2022
2,410,284
915,069
3,325,353
Depreciation and impairment
At 1 January 2022
42,555
35,016
77,571
Depreciation charged in the year
20,384
68,931
89,315
At 31 December 2022
62,939
103,947
166,886
Carrying amount
At 31 December 2022
2,347,345
811,122
3,158,467
At 31 December 2021
2,367,729
12,991
2,380,720

Freehold land and buildings have been pledged to secure borrowings of the company. The company is not allowed to pledge these assets as security for other borrowings or to sell them to another entity.

4
Investment property
2022
£
Fair value
At 1 January 2022
30,534,659
Additions
1,321,082
Disposals
(1,759,984)
At 31 December 2022
30,095,757

Investment property comprises various commercial and residential properties. The fair value of the investment property has been arrived at on the basis of a valuation carried out at 31 December 2022 by the directors. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

 

Investment properties have been pledged to secure borrowings of the company. The company is not allowed to pledge these assets as security for other borrowings or to sell them to another entity.

ABBEY REAL ESTATE CAMBRIDGESHIRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 8 -
5
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
163,335
136,263
Amounts owed by group undertakings
200,000
-
0
Other debtors
504,906
293,299
868,241
429,562
6
Creditors: amounts falling due within one year
2022
2021
£
£
Bank loans
3,233,588
550,588
Trade creditors
47,930
12,656
Amounts owed to group undertakings
8,092,860
10,035,063
Taxation and social security
53,162
287,710
Other creditors
400,956
375,607
11,828,496
11,261,624

Bank loans of £3,233,588 (2021: £550,588) are secured against tangible fixed assets and investment property.

7
Creditors: amounts falling due after more than one year
2022
2021
£
£
Bank loans and overdrafts
19,263,600
20,716,972

The bank loans of £19,263,600 (2021: £20,716,972) are secured against tangible fixed assets and investment property.

8
Operating lease commitments
Lessor

At the reporting end date the company had contracted with tenants for the following minimum lease payments:

2022
2021
£
£
6,124,696
6,208,404
9
Parent company

The immediate and ultimate parent company is The Abbey Group Cambridgeshire Limited. The registered office address is Nene Lodge, Funthams Lane, Whittlesey, Peterborough, PE7 2PB.

2022-12-312022-01-01falseCCH SoftwareCCH Accounts Production 2023.200No description of principal activityN R SuttonC D SuttonD C SuttonT J Salisbury122605822022-01-012022-12-31122605822022-12-31122605822021-12-3112260582core:LandBuildings2022-12-3112260582core:OtherPropertyPlantEquipment2022-12-3112260582core:LandBuildings2021-12-3112260582core:OtherPropertyPlantEquipment2021-12-3112260582core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3112260582core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3112260582core:Non-currentFinancialInstrumentscore:AfterOneYear2022-12-3112260582core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-3112260582core:CurrentFinancialInstruments2022-12-3112260582core:CurrentFinancialInstruments2021-12-3112260582core:ShareCapital2022-12-3112260582core:ShareCapital2021-12-3112260582core:RetainedEarningsAccumulatedLosses2022-12-3112260582core:RetainedEarningsAccumulatedLosses2021-12-3112260582bus:Director32022-01-012022-12-3112260582core:LandBuildingscore:OwnedOrFreeholdAssets2022-01-012022-12-3112260582core:LeaseholdImprovements2022-01-012022-12-3112260582core:PlantMachinery2022-01-012022-12-3112260582core:FurnitureFittings2022-01-012022-12-31122605822021-01-012021-12-3112260582core:LandBuildings2021-12-3112260582core:OtherPropertyPlantEquipment2021-12-31122605822021-12-3112260582core:LandBuildings2022-01-012022-12-3112260582core:OtherPropertyPlantEquipment2022-01-012022-12-3112260582core:WithinOneYear2022-12-3112260582core:WithinOneYear2021-12-3112260582core:Non-currentFinancialInstruments2022-12-3112260582core:Non-currentFinancialInstruments2021-12-3112260582bus:PrivateLimitedCompanyLtd2022-01-012022-12-3112260582bus:SmallCompaniesRegimeForAccounts2022-01-012022-12-3112260582bus:FRS1022022-01-012022-12-3112260582bus:AuditExemptWithAccountantsReport2022-01-012022-12-3112260582bus:Director12022-01-012022-12-3112260582bus:Director22022-01-012022-12-3112260582bus:Director42022-01-012022-12-3112260582bus:FullAccounts2022-01-012022-12-31xbrli:purexbrli:sharesiso4217:GBP