KINGSTON_ESTATES_LIMITED - Accounts

Company registration number 02885027 (England and Wales)
KINGSTON ESTATES LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023
PAGES FOR FILING WITH REGISTRAR
KINGSTON ESTATES LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 7
KINGSTON ESTATES LIMITED
BALANCE SHEET
AS AT
31 MARCH 2023
31 March 2023
- 1 -
2023
2022
Notes
£
£
£
£
Fixed assets
Tangible assets
3
203,335
192,175
Investments
4
3,018,384
2,861,390
3,221,719
3,053,565
Current assets
Debtors
5
1,389,183
2,381,237
Cash at bank and in hand
912,846
456,437
2,302,029
2,837,674
Creditors: amounts falling due within one year
6
(568,619)
(766,742)
Net current assets
1,733,410
2,070,932
Net assets
4,955,129
5,124,497
Capital and reserves
Called up share capital
102
102
Other reserves
440,144
440,144
Profit and loss reserves
4,514,883
4,684,251
Total equity
4,955,129
5,124,497

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 March 2023 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.

The financial statements were approved by the board of directors and authorised for issue on 8 November 2023 and are signed on its behalf by:
G Hickman
Director
Company registration number 02885027 (England and Wales)
KINGSTON ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023
- 2 -
1
Accounting policies
Company information

Kingston Estates Limited is a private company limited by shares incorporated in England and Wales. The registered office is 73 Cornhill, London, EC3V 3QQ.

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 the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
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:

Land and buildings Freehold
10 years
Fixtures, fittings & equipment
4 - 10 years

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.

1.3
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at transaction price excluding transaction costs, and are subsequently measured at fair value at each reporting date. Changes in fair value are recognised in profit or loss. Transaction costs are expensed to profit or loss as incurred.

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.

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

Investments in unquoted and quoted equity instruments are measured at fair value. Changes in fair value are recognised in profit or loss.

KINGSTON ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 3 -
1.4
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.

1.5
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.

1.6
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.

 

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.

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.

KINGSTON ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 4 -
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.

1.7
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.

1.8
Derivatives

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.

1.9
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.

1.10
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
Employees

The average monthly number of persons employed by the company during the year was 6 (2022 - 7).

2023
2022
Number
Number
Total
6
7
KINGSTON ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 5 -
3
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 April 2022
348,348
181,289
529,637
Additions
-
0
2,944
2,944
Disposals
-
0
(178,178)
(178,178)
At 31 March 2023
348,348
6,055
354,403
Depreciation and impairment
At 1 April 2022
158,078
179,384
337,462
Depreciation charged in the year
(9,730)
1,514
(8,216)
Eliminated in respect of disposals
-
0
(178,178)
(178,178)
At 31 March 2023
148,348
2,720
151,068
Carrying amount
At 31 March 2023
200,000
3,335
203,335
At 31 March 2022
190,270
1,905
192,175
4
Fixed asset investments
2023
2022
£
£
Shares in group undertakings and participating interests
1,627,222
1,627,222
Other investments other than loans
1,391,162
1,234,168
3,018,384
2,861,390
KINGSTON ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
4
Fixed asset investments
(Continued)
- 6 -
Movements in fixed asset investments
Shares in subsidiaries, associates and joint ventures
Other investments
Total
£
£
£
Cost or valuation
At 1 April 2022
1,627,222
1,234,168
2,861,390
Additions
-
75,000
75,000
Valuation changes
-
81,994
81,994
At 31 March 2023
1,627,222
1,391,162
3,018,384
Carrying amount
At 31 March 2023
1,627,222
1,391,162
3,018,384
At 31 March 2022
1,627,222
1,234,168
2,861,390
5
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
2,602
4,630
Amounts owed by group undertakings
395,979
380,663
Other debtors
990,602
1,995,944
1,389,183
2,381,237
6
Creditors: amounts falling due within one year
2023
2022
£
£
Trade creditors
14,700
14,518
Taxation and social security
6,556
11,787
Other creditors
547,363
740,437
568,619
766,742
7
Related party transactions
KINGSTON ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
7
Related party transactions
(Continued)
- 7 -

Included in other creditors is an amount of £259,766 (2022: £558,354) due to a director of the company. During the year, advances were made to the director totalling £323,951 (2022: £331,980) and repayment of £25,362 (2022: £408,052). This includes an unsecured loan note of £1,625,120 (2022: £1,625,120) from J Hickman which is repayable on demand and accumulative interest accrues daily at 5% (above base rate) per annum.

 

Also included in other creditors is an amount of £131,693 (2022: £6,693) due from directors. There are no terms as to interest or repayment in respect of this balance.

 

The company has taken advantage of the exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

8
Directors' transactions

Dividends totalling £8,500 (2022 - £102,000) were paid in the year in respect of shares held by the company's directors.

Included in other debtors is an amount of £10,071 (2022: £82,000) due from the directors of the company. During the year, advances were made to the directors totalling £10,071. This loan was repaid after the year end.

2023-03-312022-04-01false08 November 2023CCH SoftwareCCH Accounts Production 2023.300No description of principal activityJ HickmanC M HickmanG HickmanC F HickmanJ M YoungF C HickmanC M C HickmanA Hickmanfalse028850272022-04-012023-03-31028850272023-03-31028850272022-03-3102885027core:LandBuildings2023-03-3102885027core:OtherPropertyPlantEquipment2023-03-3102885027core:LandBuildings2022-03-3102885027core:OtherPropertyPlantEquipment2022-03-3102885027core:CurrentFinancialInstrumentscore:WithinOneYear2023-03-3102885027core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-3102885027core:CurrentFinancialInstruments2023-03-3102885027core:CurrentFinancialInstruments2022-03-3102885027core:ShareCapital2023-03-3102885027core:ShareCapital2022-03-3102885027core:OtherMiscellaneousReserve2023-03-3102885027core:OtherMiscellaneousReserve2022-03-3102885027core:RetainedEarningsAccumulatedLosses2023-03-3102885027core:RetainedEarningsAccumulatedLosses2022-03-3102885027bus:Director32022-04-012023-03-3102885027core:LandBuildingscore:OwnedOrFreeholdAssets2022-04-012023-03-3102885027core:FurnitureFittings2022-04-012023-03-31028850272021-04-012022-03-3102885027core:LandBuildings2022-03-3102885027core:OtherPropertyPlantEquipment2022-03-31028850272022-03-3102885027core:LandBuildings2022-04-012023-03-3102885027core:OtherPropertyPlantEquipment2022-04-012023-03-3102885027core:Non-currentFinancialInstruments2023-03-3102885027core:Non-currentFinancialInstruments2022-03-3102885027core:WithinOneYear2023-03-3102885027core:WithinOneYear2022-03-3102885027bus:PrivateLimitedCompanyLtd2022-04-012023-03-3102885027bus:SmallCompaniesRegimeForAccounts2022-04-012023-03-3102885027bus:FRS1022022-04-012023-03-3102885027bus:AuditExemptWithAccountantsReport2022-04-012023-03-3102885027bus:Director12022-04-012023-03-3102885027bus:Director22022-04-012023-03-3102885027bus:Director42022-04-012023-03-3102885027bus:Director52022-04-012023-03-3102885027bus:Director62022-04-012023-03-3102885027bus:Director72022-04-012023-03-3102885027bus:Director82022-04-012023-03-3102885027bus:FullAccounts2022-04-012023-03-31xbrli:purexbrli:sharesiso4217:GBP