GLYNFELIN_ESTATES_LIMITED - Accounts


Company registration number 09903340 (England and Wales)
GLYNFELIN ESTATES LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
PAGES FOR FILING WITH REGISTRAR
GLYNFELIN ESTATES LIMITED
COMPANY INFORMATION
Directors
Mr S R Lopez
Mrs S E B Lopez
Company number
09903340
Registered office
Glynfelin Longford Road
Dyffryn
Neath
Neath Port Talbot
SA10 7AX
Accountants
WBV Limited
The Third Floor
Langdon House, Langdon Road
SA1 Swansea Waterfront
Swansea
Wales
SA1 8QY
GLYNFELIN ESTATES LIMITED
CONTENTS
Page
Accountants' report
1
Balance sheet
2 - 3
Statement of changes in equity
4
Notes to the financial statements
5 - 9
GLYNFELIN ESTATES LIMITED
ACCOUNTANTS' REPORT TO THE BOARD OF DIRECTORS ON THE PREPARATION OF THE UNAUDITED STATUTORY FINANCIAL STATEMENTS OF GLYNFELIN ESTATES LIMITED FOR THE YEAR ENDED 31 DECEMBER 2022
- 1 -

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Glynfelin Estates Limited for the year ended 31 December 2022 which comprise, the balance sheet, the statement of changes in equity and the related notes from the company’s accounting records and from information and explanations you have given us.

 

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at https://www.icaew.com/regulation.

This report is made solely to the board of directors of Glynfelin Estates Limited, as a body, in accordance with the terms of our engagement letter. Our work has been undertaken solely to prepare for your approval the financial statements of Glynfelin Estates Limited and state those matters that we have agreed to state to the board of directors of Glynfelin Estates Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Glynfelin Estates Limited and its board of directors as a body, for our work or for this report.

It is your duty to ensure that Glynfelin Estates Limited has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and profit of Glynfelin Estates Limited. You consider that Glynfelin Estates Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the financial statements of Glynfelin Estates Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.

WBV Limited
8 August 2023
Chartered Accountants
The Third Floor
Langdon House, Langdon Road
SA1 Swansea Waterfront
Swansea
Wales
SA1 8QY
GLYNFELIN ESTATES LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2022
31 December 2022
- 2 -
2022
2021
as restated
Notes
£
£
£
£
Fixed assets
Tangible assets
3
27,688
34,190
Investment property
4
24,708,380
24,708,381
Investments
5
227,347
227,347
24,963,415
24,969,918
Current assets
Debtors
6
238,006
391,488
Cash at bank and in hand
747,888
768,756
985,894
1,160,244
Creditors: amounts falling due within one year
7
(13,631,840)
(13,419,987)
Net current liabilities
(12,645,946)
(12,259,743)
Total assets less current liabilities
12,317,469
12,710,175
Creditors: amounts falling due after more than one year
8
(10,170,644)
(11,530,474)
Net assets
2,146,825
1,179,701
Capital and reserves
Called up share capital
10
1,000
1,000
Profit and loss reserves
2,145,825
1,178,701
Total equity
2,146,825
1,179,701

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.

GLYNFELIN ESTATES LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2022
31 December 2022
- 3 -
The financial statements were approved by the board of directors and authorised for issue on 8 August 2023 and are signed on its behalf by:
Mr S R Lopez
Director
Company Registration No. 09903340
GLYNFELIN ESTATES LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2022
- 4 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
As restated for the period ended 31 December 2021:
Balance at 1 January 2021
100
372,099
372,199
Effect of change in accounting policy
-
75,500
75,500
As restated
100
447,599
447,699
Year ended 31 December 2021:
Profit and total comprehensive income for the year
-
997,102
997,102
Dividends
-
(266,000)
(266,000)
Issue of share capital
900
-
900
Balance at 31 December 2021
1,000
1,178,701
1,179,701
Year ended 31 December 2022:
Profit and total comprehensive income for the year
-
1,066,236
1,066,236
Dividends
-
(99,112)
(99,112)
Balance at 31 December 2022
1,000
2,145,825
2,146,825
GLYNFELIN ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 5 -
1
Accounting policies
Company information

Glynfelin Estates Limited is a private company limited by shares incorporated in England and Wales. The registered office is Glynfelin Longford Road, Dyffryn, Neath, Neath Port Talbot, SA10 7AX.

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
Turnover

Turnover represents the fair value of rents received from the tenants of the company's properties, excluding value added tax.

1.3
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 equipment
20% on cost
Computers
20% on cost
Motor vehicles
20% 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.

1.4
Investment property

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.

1.5
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

GLYNFELIN ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 6 -

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.6
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.

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.

2
Employees

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

2022
2021
Number
Number
Total
2
2
GLYNFELIN ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 7 -
3
Tangible fixed assets
Plant and equipment
Computers
Motor vehicles
Total
£
£
£
£
Cost
At 1 January 2022
8,046
24,035
14,047
46,128
Additions
-
0
3,486
-
0
3,486
Disposals
-
0
(2,792)
-
0
(2,792)
At 31 December 2022
8,046
24,729
14,047
46,822
Depreciation and impairment
At 1 January 2022
699
7,494
3,745
11,938
Depreciation charged in the year
1,609
4,970
2,809
9,388
Eliminated in respect of disposals
-
0
(2,192)
-
0
(2,192)
At 31 December 2022
2,308
10,272
6,554
19,134
Carrying amount
At 31 December 2022
5,738
14,457
7,493
27,688
At 31 December 2021
7,347
16,541
10,302
34,190
4
Investment property
2022
£
Fair value
At 1 January 2022 and 31 December 2022
24,708,380
5
Fixed asset investments
2022
2021
£
£
Shares in group undertakings and participating interests
100,000
100,000
Other investments other than loans
127,347
127,347
227,347
227,347
6
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
138,047
278,029
Amounts owed by group undertakings and undertakings in which the company has a participating interest
99,959
113,459
238,006
391,488
GLYNFELIN ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 8 -
7
Creditors: amounts falling due within one year
2022
2021
£
£
Bank loans
1,354,011
720,952
Trade creditors
32,746
13,004
Amounts owed to group undertakings and undertakings in which the company has a participating interest
11,553,175
12,121,579
Corporation tax
193,141
-
0
Other taxation and social security
70,340
96,017
Other creditors
428,427
468,435
13,631,840
13,419,987
8
Creditors: amounts falling due after more than one year
2022
2021
£
£
Bank loans
10,170,644
11,530,474
Creditors which fall due after five years are as follows:
2022
2021
£
£
Payable by instalments
324,873
371,161
9
Loans and overdrafts
2022
2021
£
£
Bank loans
11,524,655
12,251,426
Payable within one year
1,354,011
720,952
Payable after one year
10,170,644
11,530,474

The bank loan is secured by a charge over the freehold property owned by the company.

10
Called up share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
1,000
1,000
1,000
1,000
11
Prior period adjustment
GLYNFELIN ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
11
Prior period adjustment
(Continued)
- 9 -
Adjustments to equity
1 January
31 December
2021
2021
£
£
Adjustments to prior year
Investment property
-
75,500
Analysis of the effect upon equity
Profit and loss reserves
-
75,500
Notes to adjustments

This relates to the incorrect treatment of capital expenditure in the year ended 31 December 2020. A total of £75,500 was treated as revenue expenditure and included as expenditure in the profit and loss account. This has been corrected in the comparative figures i.e. in the year ended 31 December 2021, by restating the opening reserves at 01/01/21.

P&L reserves b/f as previous £1,103,201, prior year adjustment (see note) £75,500, balance b/f as restated £1,178,701.

 

Profit for the year £1,066,236, dividends (£99,112), P&L reserves at 31 December 2022 £2,145,825.

2022-12-312022-01-01false08 August 2023CCH SoftwareCCH Accounts Production 2023.100No description of principal activityMr S R LopezMrs S E B Lopez099033402022-01-012022-12-3109903340bus:Director12022-01-012022-12-3109903340bus:Director22022-01-012022-12-3109903340bus:RegisteredOffice2022-01-012022-12-31099033402022-12-31099033402021-12-3109903340core:PlantMachinery2022-12-3109903340core:ComputerEquipment2022-12-3109903340core:MotorVehicles2022-12-3109903340core:PlantMachinery2021-12-3109903340core:ComputerEquipment2021-12-3109903340core:MotorVehicles2021-12-3109903340core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3109903340core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3109903340core:Non-currentFinancialInstrumentscore:AfterOneYear2022-12-3109903340core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-3109903340core:CurrentFinancialInstruments2022-12-3109903340core:CurrentFinancialInstruments2021-12-3109903340core:ShareCapital2022-12-3109903340core:ShareCapital2021-12-3109903340core:RetainedEarningsAccumulatedLosses2022-12-3109903340core:RetainedEarningsAccumulatedLosses2021-12-3109903340core:RetainedEarningsAccumulatedLossescore:PriorPeriodIncreaseDecrease2020-12-3109903340core:ShareCapital2020-12-3109903340core:RetainedEarningsAccumulatedLosses2020-12-3109903340core:RetainedEarningsAccumulatedLosses2021-01-012021-12-31099033402021-01-012021-12-3109903340core:RetainedEarningsAccumulatedLosses2022-01-012022-12-3109903340core:PlantMachinery2022-01-012022-12-3109903340core:ComputerEquipment2022-01-012022-12-3109903340core:MotorVehicles2022-01-012022-12-3109903340core:PlantMachinery2021-12-3109903340core:ComputerEquipment2021-12-3109903340core:MotorVehicles2021-12-31099033402021-12-3109903340core:Non-currentFinancialInstruments2022-12-3109903340core:Non-currentFinancialInstruments2021-12-3109903340bus:PrivateLimitedCompanyLtd2022-01-012022-12-3109903340bus:SmallCompaniesRegimeForAccounts2022-01-012022-12-3109903340bus:FRS1022022-01-012022-12-3109903340bus:AuditExemptWithAccountantsReport2022-01-012022-12-3109903340bus:FullAccounts2022-01-012022-12-31xbrli:purexbrli:sharesiso4217:GBP