WORMSLEY_ESTATE_LIMITED - Accounts

Company registration number 01843827 (England and Wales)
WORMSLEY ESTATE LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
PAGES FOR FILING WITH REGISTRAR
WORMSLEY ESTATE LIMITED
COMPANY INFORMATION
Directors
Lady Victoria Getty
Lord Camoys
Jonathan Cruse
Company number
01843827
Registered office
The Estate Office
Stokenchurch
High Wycombe
Buckinghamshire, HP14 3YG
WORMSLEY ESTATE LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2022
31 December 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Intangible assets
4
924
1,931
Tangible assets
5
526,225
544,316
527,149
546,247
Current assets
Debtors
6
202,469
171,492
Cash at bank and in hand
65,084
75,084
267,553
246,576
Creditors: amounts falling due within one year
7
(7,106,090)
(6,388,888)
Net current liabilities
(6,838,537)
(6,142,312)
Net liabilities
(6,311,388)
(5,596,065)
Capital and reserves
Called up share capital
8
4,635,000
4,635,000
Profit and loss reserves
(10,946,388)
(10,231,065)
Total equity
(6,311,388)
(5,596,065)

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 member has 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.

The financial statements were approved by the board of directors and authorised for issue on 28 September 2023 and are signed on its behalf by:
Jonathan Cruse
Director
Company registration number 01843827 (England and Wales)
WORMSLEY ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 2 -
1
Accounting policies
Company information

Wormsley Estate Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Estate Office, Stokenchurch, High Wycombe, Buckinghamshire, HP14 3YG

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. The principal accounting policies adopted are set out below.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future on the basis of its continuing financial support from its parent company. 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 service provided in the normal course of business and is shown net of VAT and trade discounts.
1.4
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

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

Website Development costs
is valued at purchase cost and amortised over 5 years
Sporting rights
is valued at purchase cost and amortised over 20 years
Single farm payment entitlement
is valued at purchase cost and amortised over 5 years
1.5
Tangible fixed assets

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

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

Plant and machinery
7-25% on cost
Fixtures, fittings & equipment
20-25% on cost
Computer equipment
33% on cost
Motor vehicles
25% on cost

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.

WORMSLEY ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 3 -
1.6
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.
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. Financial assets classified as receivable within one year are not amortised.
Basic financial liabilities
Basic financial liabilities, including creditors, and loans from fellow group companies are initially recognised at transaction price. Financial liabilities classified as payable within one year are not amortised.
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.
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.

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
1.8
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.9
Leases

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease.

1.10
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.

WORMSLEY ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 4 -
1.11
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

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
Employees

The average monthly number of persons employed by the company during the year was 19 (2021 - 18).

2022
2021
Number
Number
Total
19
18
4
Intangible fixed assets
Other
£
Cost
At 1 January 2022 and 31 December 2022
125,098
Amortisation and impairment
At 1 January 2022
123,167
Amortisation charged for the year
1,007
At 31 December 2022
124,174
Carrying amount
At 31 December 2022
924
At 31 December 2021
1,931
WORMSLEY ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 5 -
5
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 January 2022
3,501,025
Additions
144,104
Disposals
(74,950)
At 31 December 2022
3,570,179
Depreciation and impairment
At 1 January 2022
2,956,709
Depreciation charged in the year
156,171
Eliminated in respect of disposals
(68,926)
At 31 December 2022
3,043,954
Carrying amount
At 31 December 2022
526,225
At 31 December 2021
544,316
6
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
46,330
77,741
Other debtors
156,139
93,751
202,469
171,492
7
Creditors: amounts falling due within one year
2022
2021
£
£
Trade creditors
130,300
158,773
Amounts owed to group undertakings
6,862,695
6,049,055
Taxation and social security
22,131
26,223
Other creditors
90,964
154,837
7,106,090
6,388,888
WORMSLEY ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 6 -
8
Called up share capital
2022
2021
£
£
Ordinary share capital
Issued and fully paid
4,635,000 Ordinary of £1 each
4,635,000
4,635,000
9
Related party transactions

During the year Wormsley (Holdings) Limited lent Wormsley Estate Limited £675,000 (2021:£610,000). As at 31 December 2022 Wormsley Estate Limited owed Wormsley (Holdings) Limited loans totalling £5,691,000 (2021:£5,016,000). These loans are interest free and repayable on demand.

 

As at 31 December 2022 Wormsley Estate Limited owed £1,171,695 (2022: £1,033,055) to the Trustees of the Wormsley Fund. This amount is interest free and repayable on demand.

10
Parent company

The ultimate parent company is Wormsley (Holdings) Limited, a company registered in England and Wales.

Wormsley (Holdings) Limited is ultimately controlled by the Trustees of the Wormsley Fund.

2022-12-312022-01-01falseCCH SoftwareCCH Accounts Production 2023.200No description of principal activityLady Victoria GettyLord CamoysJonathan Cruse018438272022-01-012022-12-3101843827bus:Director12022-01-012022-12-3101843827bus:Director22022-01-012022-12-3101843827bus:Director32022-01-012022-12-31018438272022-12-31018438272021-12-3101843827core:IntangibleAssetsOtherThanGoodwill2022-12-3101843827core:IntangibleAssetsOtherThanGoodwill2021-12-3101843827core:OtherPropertyPlantEquipment2022-12-3101843827core:OtherPropertyPlantEquipment2021-12-3101843827core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3101843827core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3101843827core:CurrentFinancialInstruments2022-12-3101843827core:CurrentFinancialInstruments2021-12-3101843827core:ShareCapital2022-12-3101843827core:ShareCapital2021-12-3101843827core:RetainedEarningsAccumulatedLosses2022-12-3101843827core:RetainedEarningsAccumulatedLosses2021-12-3101843827core:IntangibleAssetsOtherThanGoodwill2022-01-012022-12-3101843827core:PlantMachinery2022-01-012022-12-3101843827core:FurnitureFittings2022-01-012022-12-3101843827core:ComputerEquipment2022-01-012022-12-3101843827core:MotorVehicles2022-01-012022-12-31018438272021-01-012021-12-3101843827core:IntangibleAssetsOtherThanGoodwill2021-12-3101843827core:OtherPropertyPlantEquipment2021-12-3101843827core:OtherPropertyPlantEquipment2022-01-012022-12-3101843827core:WithinOneYear2022-12-3101843827core:WithinOneYear2021-12-3101843827bus:PrivateLimitedCompanyLtd2022-01-012022-12-3101843827bus:SmallCompaniesRegimeForAccounts2022-01-012022-12-3101843827bus:FRS1022022-01-012022-12-3101843827bus:AuditExempt-NoAccountantsReport2022-01-012022-12-3101843827bus:FullAccounts2022-01-012022-12-31xbrli:purexbrli:sharesiso4217:GBP