Heart of England Properties Limited - Limited company accounts 23.2
Heart of England Properties Limited - Limited company accounts 23.2
REGISTERED NUMBER: |
STRATEGIC REPORT, |
REPORT OF THE DIRECTOR AND |
AUDITED FINANCIAL STATEMENTS |
FOR THE YEAR ENDED 31 MARCH 2023 |
FOR |
HEART OF ENGLAND PROPERTIES LIMITED |
HEART OF ENGLAND PROPERTIES LIMITED (REGISTERED NUMBER: 03322727) |
CONTENTS OF THE FINANCIAL STATEMENTS |
FOR THE YEAR ENDED 31 MARCH 2023 |
Page |
Company Information | 1 |
Strategic Report | 2 |
Report of the Director | 3 |
Report of the Independent Auditors | 5 |
Statement of Comprehensive Income | 8 |
Balance Sheet | 9 |
Statement of Changes in Equity | 10 |
Notes to the Financial Statements | 11 |
HEART OF ENGLAND PROPERTIES LIMITED |
COMPANY INFORMATION |
FOR THE YEAR ENDED 31 MARCH 2023 |
DIRECTOR: |
REGISTERED OFFICE: |
REGISTERED NUMBER: |
AUDITORS: |
Chartered Accountants & Statutory Auditors |
Fulford House |
Newbold Terrace |
Leamington Spa |
Warwickshire |
CV32 4EA |
HEART OF ENGLAND PROPERTIES LIMITED (REGISTERED NUMBER: 03322727) |
STRATEGIC REPORT |
FOR THE YEAR ENDED 31 MARCH 2023 |
The director presents her strategic report for the year ended 31 March 2023. |
REVIEW OF BUSINESS |
The company's performance in the year under review has been in line with expectations. Turnover has |
remained consistent with previous years, with 2024 looking to be at a similar level again. |
The director is satisfied with the result of the company and the company continues to place safeguards and processes to ensure that the home and, therefore, the company remain unaffected from infection control risks, with the 2024 results expected to be consistent. |
The key performance indicator of the company is turnover as disclosed in the Statement of Income and |
Retained Earnings. |
The company supports the ongoing training of its staff utilizing the Open University to deliver Registered mental health nurse training, this has assisted in developing its own nursing team. |
PRINCIPAL RISKS AND UNCERTAINTIES |
Heart of England Properties Limited, like all businesses, faces several operating risks and uncertainties. There is a few risks that could impact on the company's long-term performance and steps are taken to understand and evaluate these to achieve the company's objective of creating long term sustainable returns. |
The most fundamental risks faced by the company are: |
(a) if the company fails to comply with regulations, regulatory action could include among other penalties, the |
revocation of the care home's licence to operate. |
(b) the company could suffer severe negative publicity if a serious incident were to occur at the care home. |
(c) if budgeted occupancy levels are not achieved then profit will be reduced. |
(d) if the company fails to attract and retain nursing and other qualified staff, it may be unable to provide residents with quality nursing care and may have to reduce the number of beds in the care home. |
Steps have been taken to manage very closely all movements in and out of the home and ensured a high level of cleanliness, hygiene and provision of PPE are adhered to. |
ON BEHALF OF THE BOARD: |
HEART OF ENGLAND PROPERTIES LIMITED (REGISTERED NUMBER: 03322727) |
REPORT OF THE DIRECTOR |
FOR THE YEAR ENDED 31 MARCH 2023 |
The director presents her report with the financial statements of the company for the year ended 31 March 2023. |
PRINCIPAL ACTIVITY |
The principal activity of the company in the year under review was that of a nursing home. |
DIVIDENDS |
No dividends will be distributed for the year ended 31 March 2023. |
DIRECTOR |
FINANCIAL INSTRUMENTS |
The directors constantly monitor the company's trading results and revise projections as appropriate to |
ensure that the company meets its future obligations as they fall due. |
The company is exposed to the usual credit and cash flow risk associated with selling on credit and manages |
this through credit control procedures. The nature of its financial instruments mean that price and liquidity |
risks are minimised by the predetermination of the company's funding facilities and terms. |
STRATEGIC REPORT |
In accordance with section 414C(11) of the Companies Act 2006 (Strategic Report and Directors Report) |
Regulations 2013, the company has prepared a strategic report, which includes information that would have |
previously been included in the Director's Report. |
STATEMENT OF DIRECTOR'S RESPONSIBILITIES |
The director is responsible for preparing the Strategic Report, the Report of the Director and the financial statements in accordance with applicable law and regulations. |
Company law requires the director to prepare financial statements for each financial year. Under that law the director has elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the director must not approve the financial statements unless she is satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the director is required to: |
- | select suitable accounting policies and then apply them consistently; |
- | make judgements and accounting estimates that are reasonable and prudent; |
- | prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business. |
The director is responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable her to ensure that the financial statements comply with the Companies Act 2006. She is also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities. |
STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS |
So far as the director is aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the company's auditors are unaware, and she has taken all the steps that she ought to have taken as a director in order to make herself aware of any relevant audit information and to establish that the company's auditors are aware of that information. |
HEART OF ENGLAND PROPERTIES LIMITED (REGISTERED NUMBER: 03322727) |
REPORT OF THE DIRECTOR |
FOR THE YEAR ENDED 31 MARCH 2023 |
AUDITORS |
The auditors, TGFP, will be proposed for re-appointment at the forthcoming Annual General Meeting. |
ON BEHALF OF THE BOARD: |
REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
HEART OF ENGLAND PROPERTIES LIMITED |
Opinion |
We have audited the financial statements of Heart of England Properties Limited (the 'company') for the year ended 31 March 2023 which comprise the Statement of Comprehensive Income, Balance Sheet, Statement of Changes in Equity and Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice). |
In our opinion the financial statements: |
- | give a true and fair view of the state of the company's affairs as at 31 March 2023 and of its profit for the year then ended; |
- | have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and |
- | have been prepared in accordance with the requirements of the Companies Act 2006. |
Basis for opinion |
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion. |
Conclusions relating to going concern |
In auditing the financial statements, we have concluded that the director's use of the going concern basis of accounting in the preparation of the financial statements is appropriate. |
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue. |
Our responsibilities and the responsibilities of the director with respect to going concern are described in the relevant sections of this report. |
Other information |
The director is responsible for the other information. The other information comprises the information in the Strategic Report and the Report of the Director, but does not include the financial statements and our Report of the Auditors thereon. |
Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. |
In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard. |
REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
HEART OF ENGLAND PROPERTIES LIMITED |
Opinions on other matters prescribed by the Companies Act 2006 |
In our opinion, based on the work undertaken in the course of the audit: |
- | the information given in the Strategic Report and the Report of the Director for the financial year for which the financial statements are prepared is consistent with the financial statements; and |
- | the Strategic Report and the Report of the Director have been prepared in accordance with applicable legal requirements. |
Matters on which we are required to report by exception |
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report or the Report of the Director. |
We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion: |
- | adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or |
- | the financial statements are not in agreement with the accounting records and returns; or |
- | certain disclosures of director's remuneration specified by law are not made; or |
- | we have not received all the information and explanations we require for our audit. |
Responsibilities of director |
As explained more fully in the Statement of Director's Responsibilities set out on page three, the director is responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the director determines necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. |
In preparing the financial statements, the director is responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the director either intends to liquidate the company or to cease operations, or has no realistic alternative but to do so. |
REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF |
HEART OF ENGLAND PROPERTIES LIMITED |
Auditors' responsibilities for the audit of the financial statements |
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements. |
The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below: |
We have considered how irregularities, including fraud, can be detected in this Business and how they may occur. This is not a cash intensive business and the company holds no high value stock. However, we are aware there are always opportunities to manipulate the accounts, in particular by increasing or decreasing profits and window dressing by making the balance sheet look stronger than it may in reality be. |
To mitigate these risks we have reviewed all Journals made during the year ensuring all are authorised and approved at the appropriate level. We have also reviewed any transactions outside of the business, and we have carried out a detailed analytical review of income and expenses highlighting any variances and obtaining reasons from Senior Management as to the reasons why. Materiality has been set at a level we feel more comfortable to include a greater range of testing to enable us to detect irregularities. |
In respect of non- compliance with laws and regulations we have carried out the following enquiries: |
Review minutes of meetings of those charged with governance. |
Enquiry of management, those charged with governance and the Companies solicitors around actual and potential litigation and claim |
Reviewing the financial statements disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations. |
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors. |
Use of our report |
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed. |
for and on behalf of |
Chartered Accountants & Statutory Auditors |
Fulford House |
Newbold Terrace |
Leamington Spa |
Warwickshire |
CV32 4EA |
HEART OF ENGLAND PROPERTIES LIMITED (REGISTERED NUMBER: 03322727) |
STATEMENT OF COMPREHENSIVE |
INCOME |
FOR THE YEAR ENDED 31 MARCH 2023 |
2023 | 2022 |
Notes | £ | £ |
TURNOVER | 3 |
Cost of sales |
GROSS PROFIT |
Administrative expenses |
826,137 | 1,065,043 |
Other operating income |
OPERATING PROFIT | 5 |
Interest receivable and similar income |
890,915 | 1,221,197 |
Interest payable and similar expenses | 6 |
PROFIT BEFORE TAXATION |
Tax on profit | 7 |
PROFIT FOR THE FINANCIAL YEAR |
OTHER COMPREHENSIVE INCOME |
Revaluation gain |
Deferred tax | ( |
) |
Income tax relating to components of other comprehensive income |
OTHER COMPREHENSIVE INCOME FOR THE YEAR, NET OF INCOME TAX |
TOTAL COMPREHENSIVE INCOME FOR THE YEAR |
HEART OF ENGLAND PROPERTIES LIMITED (REGISTERED NUMBER: 03322727) |
BALANCE SHEET |
31 MARCH 2023 |
2023 | 2022 |
Notes | £ | £ | £ | £ |
FIXED ASSETS |
Tangible assets | 8 |
CURRENT ASSETS |
Stocks | 9 |
Debtors | 10 |
Cash at bank and in hand |
CREDITORS |
Amounts falling due within one year | 11 |
NET CURRENT ASSETS |
TOTAL ASSETS LESS CURRENT LIABILITIES |
CREDITORS |
Amounts falling due after more than one year |
12 |
( |
) |
( |
) |
PROVISIONS FOR LIABILITIES | 15 | ( |
) | ( |
) |
NET ASSETS |
CAPITAL AND RESERVES |
Called up and paid share capital | 16 |
Revaluation reserve | 17 |
Retained earnings | 17 |
SHAREHOLDERS' FUNDS |
The financial statements were approved by the director and authorised for issue on |
HEART OF ENGLAND PROPERTIES LIMITED (REGISTERED NUMBER: 03322727) |
STATEMENT OF CHANGES IN EQUITY |
FOR THE YEAR ENDED 31 MARCH 2023 |
Called up |
and paid |
share | Retained | Revaluation | Total |
capital | earnings | reserve | equity |
£ | £ | £ | £ |
Balance at 1 April 2021 |
Changes in equity |
Total comprehensive income | - |
Balance at 31 March 2022 |
Changes in equity |
Total comprehensive income | - |
Balance at 31 March 2023 |
HEART OF ENGLAND PROPERTIES LIMITED (REGISTERED NUMBER: 03322727) |
NOTES TO THE FINANCIAL STATEMENTS |
FOR THE YEAR ENDED 31 MARCH 2023 |
1. | STATUTORY INFORMATION |
Heart of England Properties Limited is a |
The presentation currency of the financial statements is the Pound Sterling (£). |
2. | ACCOUNTING POLICIES |
Basis of preparing the financial statements |
Financial Reporting Standard 102 - reduced disclosure exemptions |
FRS 102 allows a qualifying entity certain disclosure exemptions. The company has taken advantage of the following available exemptions: |
1 - the requirement to prepare a statement of cash flows; |
2 - financial instruments disclosures, including categories of financial instruments; and |
3 - the disclosure of key management personnel remuneration in total. |
Judgements |
The preparation of financial statements in conformity with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise its judgement in the process of applying the company's accounting policies. The areas involving a higher degree of judgement or complexity, or areas where assumptions and estimates are significant to the financial statements are disclosed under "key sources of estimation uncertainty" below. |
Key sources of estimation uncertainty |
The company makes estimates and assumptions concerning the future. The director does not consider that any estimates or judgements have a material degree of judgement or uncertainty. |
Tangible fixed assets |
Freehold property | - |
Fixtures, fittings and equipment | - |
Motor vehicles | - |
Computer equipment | - |
Tangible assets are stated at cost, less any subsequent accumulated depreciation and impairment loss. The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation. |
The freehold property class of tangible assets are initially recorded at cost and subsequently at fair value, with revaluation gains/ losses recognised in other comprehensive income. |
HEART OF ENGLAND PROPERTIES LIMITED (REGISTERED NUMBER: 03322727) |
NOTES TO THE FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 MARCH 2023 |
2. | ACCOUNTING POLICIES - continued |
Stocks |
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items. |
Financial instruments |
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. |
Taxation |
Taxation for the year comprises current and deferred tax. Tax is recognised in the Statement of Comprehensive Income, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. |
Current or deferred taxation assets and liabilities are not discounted. |
Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date. |
Deferred tax |
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date. |
Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference. |
Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. |
Borrowings |
Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to profit and loss over the period of the relevant borrowing. |
Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges. |
Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date. |
Hire purchase and leasing commitments |
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease. |
HEART OF ENGLAND PROPERTIES LIMITED (REGISTERED NUMBER: 03322727) |
NOTES TO THE FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 MARCH 2023 |
2. | ACCOUNTING POLICIES - continued |
Pension costs and other post-retirement benefits |
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate. |
Debtors |
Trade debtors are amounts due from customers for services performed in the ordinary course of |
business. |
Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables. |
Creditors |
Trade creditors are recognised initially at the transaction price and subsequently measured amortised cost using the effective interest method. |
Share capital |
Ordinary shares are classified as equity. Equity instruments are measured at fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. |
3. | TURNOVER |
The turnover and profit before taxation are attributable to the one principal activity of the company. |
All of the company's turnover is from continuing operations arising in the UK and relates to the |
provision of services. |
4. | EMPLOYEES AND DIRECTORS |
2023 | 2022 |
£ | £ |
Wages and salaries |
Social security costs |
Other pension costs |
The average number of employees during the year was as follows: |
2023 | 2022 |
Administration | 2 | 3 |
Nursing | 105 | 104 |
HEART OF ENGLAND PROPERTIES LIMITED (REGISTERED NUMBER: 03322727) |
NOTES TO THE FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 MARCH 2023 |
4. | EMPLOYEES AND DIRECTORS - continued |
2023 | 2022 |
£ | £ |
Director's remuneration |
5. | OPERATING PROFIT |
The operating profit is stated after charging: |
2023 | 2022 |
£ | £ |
Other operating leases |
Depreciation - owned assets |
6. | INTEREST PAYABLE AND SIMILAR EXPENSES |
2023 | 2022 |
£ | £ |
Bank loan interest |
Corporation tax interest |
Hire purchase |
7. | TAXATION |
Analysis of the tax charge |
The tax charge on the profit for the year was as follows: |
2023 | 2022 |
£ | £ |
Current tax: |
UK corporation tax |
Deferred tax | ( |
) |
Tax on profit |
HEART OF ENGLAND PROPERTIES LIMITED (REGISTERED NUMBER: 03322727) |
NOTES TO THE FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 MARCH 2023 |
7. | TAXATION - continued |
Reconciliation of total tax charge included in profit and loss |
The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below: |
2023 | 2022 |
£ | £ |
Profit before tax |
Profit multiplied by the standard rate of corporation tax in the UK of |
Effects of: |
Expenses not deductible for tax purposes |
Capital allowances in excess of depreciation | - | ( |
) |
Depreciation in excess of capital allowances | - |
Utilisation of tax losses | ( |
) | ( |
) |
Deferred tax | (10,394 | ) | 35,377 |
NTLR debits | 51,855 | 25,167 |
APN settlement | 234,196 | 234,196 |
Total tax charge | 353,336 | 454,328 |
Tax effects relating to effects of other comprehensive income |
There were no tax effects for the year ended 31 March 2023. |
2022 |
Gross | Tax | Net |
£ | £ | £ |
Revaluation gain | - | 3,377,630 |
Deferred tax | ( |
) | - | (831,031 | ) |
2,546,599 | - | 2,546,599 |
Legislation was introduced in the Finance Bill 2021 to increase the rate of corporation tax to 25% with effect from 1 April 2023. |
HEART OF ENGLAND PROPERTIES LIMITED (REGISTERED NUMBER: 03322727) |
NOTES TO THE FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 MARCH 2023 |
8. | TANGIBLE FIXED ASSETS |
Fixtures, |
fittings |
Freehold | and | Motor | Computer |
property | equipment | vehicles | equipment | Totals |
£ | £ | £ | £ | £ |
COST OR VALUATION |
At 1 April 2022 |
Additions |
At 31 March 2023 |
DEPRECIATION |
At 1 April 2022 |
Charge for year |
At 31 March 2023 |
NET BOOK VALUE |
At 31 March 2023 |
At 31 March 2022 |
Cost or valuation at 31 March 2023 is represented by: |
Fixtures, |
fittings |
Freehold | and | Motor | Computer |
property | equipment | vehicles | equipment | Totals |
£ | £ | £ | £ | £ |
Valuation in 2022 | 4,000,000 | - | - | - | 4,000,000 |
Cost | - | 423,603 | 101,478 | 1,897 | 526,978 |
4,000,000 | 423,603 | 101,478 | 1,897 | 4,526,978 |
If the freehold building had not been revalued it would have been included at the following historical cost: |
2023 | 2022 |
£ | £ |
Cost | 675,875 | 675,875 |
Aggregate depreciation | (59,023 | ) | (59,023 | ) |
Value of land in freehold land and buildings | 616,852 | 616,852 |
The freehold building was valued on an open market basis on 10 May 2021 by Knight Frank . |
HEART OF ENGLAND PROPERTIES LIMITED (REGISTERED NUMBER: 03322727) |
NOTES TO THE FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 MARCH 2023 |
9. | STOCKS |
2023 | 2022 |
£ | £ |
Stocks |
10. | DEBTORS |
2023 | 2022 |
£ | £ |
Amounts falling due within one year: |
Trade debtors |
Amounts owed by group undertakings |
Other debtors |
Prepayments |
Amounts falling due after more than one year: |
Amounts owed by group undertakings |
Aggregate amounts |
11. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
2023 | 2022 |
£ | £ |
Bank loans and overdrafts (see note 13) |
Hire purchase contracts (see note 14) |
Trade creditors |
Amounts owed to group undertakings |
Tax |
Social security and other taxes |
Other creditors |
Directors' current accounts | 175,557 | 39,256 |
Accruals and deferred income |
12. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |
2023 | 2022 |
£ | £ |
Bank loans (see note 13) |
Hire purchase contracts (see note 14) |
Tax settlement creditor | 656,983 | 891,179 |
HEART OF ENGLAND PROPERTIES LIMITED (REGISTERED NUMBER: 03322727) |
NOTES TO THE FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 MARCH 2023 |
13. | LOANS |
An analysis of the maturity of loans is given below: |
2023 | 2022 |
£ | £ |
Amounts falling due within one year or on demand: |
Other bank loan < 1 year | 20,524 | 31,054 |
Bank loan < 1 year | 51,263 | 83,338 |
Amounts falling due between one and two years: |
Bank loan 1-2 years | 55,462 | 87,842 |
Other bank loan 1-2 years | 22,260 | 48,521 |
Amounts falling due between two and five years: |
Bank loan 2-5 years | 195,169 | 285,011 |
Other bank loan 2-5 years | 78,733 | 160,646 |
Amounts falling due in more than five years: |
Repayable by instalments |
Bank loan > 5 years | 2,995,712 | 2,906,630 |
Other bank loan > 5 years | 1,247,188 | 1,144,780 |
4,242,900 | 4,051,410 |
14. | LEASING AGREEMENTS |
Minimum lease payments under hire purchase fall due as follows: |
2023 | 2022 |
£ | £ |
Net obligations repayable: |
Within one year |
Between one and five years |
HEART OF ENGLAND PROPERTIES LIMITED (REGISTERED NUMBER: 03322727) |
NOTES TO THE FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 MARCH 2023 |
15. | PROVISIONS FOR LIABILITIES |
2023 | 2022 |
£ | £ |
Deferred tax | 856,014 | 866,408 |
Deferred |
tax |
£ |
Balance at 1 April 2022 |
Provided during year | ( |
) |
Revaluation |
Balance at 31 March 2023 |
16. | CALLED UP AND PAID SHARE CAPITAL |
Allotted, issued and fully paid: |
Number: | Class: | Nominal | 2023 | 2022 |
value: | £ | £ |
NIL | Ordinary 'A' | £1 | - | 50 |
(2022 - 50 ) |
NIL | Ordinary 'B' | £1 | - | 25 |
(2022 - 25 ) |
NIL | Ordinary 'C' | £1 | - | 25 |
(2022 - 25 ) |
Ordinary | 1p | 100 | - |
100 | 100 |
17. | RESERVES |
Share capital represents the number of shares issued at nominal price. |
The profit and loss account represents accumulated comprehensive income for the year and prior periods after deduction of dividends paid. |
The revaluation reserve is non-distributable and represents all surplus and deficits arising from the revaluation of freehold property, net of corresponding deferred tax. |
18. | PENSION COMMITMENTS |
The company operates a defined contribution pension scheme. The pension scheme cost charge for the year represents contributions payable by the company to the scheme and amounted to £21,245 (2022 - £22,064). |
Contributions totalling £19,054 (2022 - £17,368) were payable to the scheme at the end of the year and are included in creditors. |
HEART OF ENGLAND PROPERTIES LIMITED (REGISTERED NUMBER: 03322727) |
NOTES TO THE FINANCIAL STATEMENTS - continued |
FOR THE YEAR ENDED 31 MARCH 2023 |
19. | RELATED PARTY DISCLOSURES |
The company has taken advantage of 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. |
20. | ULTIMATE CONTROLLING PARTY |
The ultimate parent company is Capulet Holdings Limited, incorporated in England and Wales, which is the parent of the smallest and largest group preparing consolidated financial statements that the company. |
21. | SECURED DEBTS |
The Cynergy Bank Ltd hold three Charges dated 19 July 2021 over the assets of the company. |