Parkhill Homes Limited - Period Ending 2023-03-31

Parkhill Homes Limited - Period Ending 2023-03-31


Parkhill Homes Limited 03777741 false 2022-04-01 2023-03-31 2023-03-31 The principal activity of the company is residential property developers Digita Accounts Production Advanced 6.30.9574.0 true 03777741 2022-04-01 2023-03-31 03777741 2023-03-31 03777741 core:FinancialAssetsCostLessImpairment core:CurrentFinancialInstruments 2023-03-31 03777741 core:CurrentFinancialInstruments 2023-03-31 03777741 core:CurrentFinancialInstruments core:WithinOneYear 2023-03-31 03777741 core:Non-currentFinancialInstruments 2023-03-31 03777741 core:Non-currentFinancialInstruments core:AfterOneYear 2023-03-31 03777741 bus:SmallEntities 2022-04-01 2023-03-31 03777741 bus:AuditExemptWithAccountantsReport 2022-04-01 2023-03-31 03777741 bus:FullAccounts 2022-04-01 2023-03-31 03777741 bus:SmallCompaniesRegimeForAccounts 2022-04-01 2023-03-31 03777741 bus:RegisteredOffice 2022-04-01 2023-03-31 03777741 bus:Director1 2022-04-01 2023-03-31 03777741 bus:PrivateLimitedCompanyLtd 2022-04-01 2023-03-31 03777741 core:PlantMachinery 2022-04-01 2023-03-31 03777741 countries:AllCountries 2022-04-01 2023-03-31 03777741 2022-03-31 03777741 2021-04-01 2022-03-31 03777741 2022-03-31 03777741 core:CurrentFinancialInstruments 2022-03-31 03777741 core:CurrentFinancialInstruments core:WithinOneYear 2022-03-31 03777741 core:Non-currentFinancialInstruments 2022-03-31 03777741 core:Non-currentFinancialInstruments core:AfterOneYear 2022-03-31 iso4217:GBP xbrli:pure

Registration number: 03777741

Parkhill Homes Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2023

 

Parkhill Homes Limited

Contents

Company Information

1

Profit and Loss Account

2

Balance Sheet

3 to 4

Notes to the Unaudited Financial Statements

5 to 9

 

Parkhill Homes Limited

Company Information

Director

Mr C Tuck

Registered office

13 Camberwell Green
London
SE5 7AF

 

Parkhill Homes Limited

Profit and Loss Account for the Year Ended 31 March 2023

Note

2023
£

2022
£

Turnover

 

64,800

260,215

Cost of sales

 

(4,164)

(3,266)

Gross profit

 

60,636

256,949

Administrative expenses

 

(307,427)

302,471

Operating (loss)/profit

 

(246,791)

559,420

Interest payable and similar expenses

 

(50,897)

(44,947)

(Loss)/profit before tax

(297,688)

514,473

Tax on (loss)/profit

 

48,260

(120,303)

(Loss)/profit for the financial year

 

(249,428)

394,170

 

Parkhill Homes Limited

(Registration number: 03777741)
Balance Sheet as at 31 March 2023

Note

2023
£

2022
£

Fixed assets

 

Investment property

4

-

1,300,000

Current assets

 

Debtors

6

184,310

196,039

Other financial assets

5

1,000,000

-

 

1,184,310

196,039

Creditors: Amounts falling due within one year

7

(127,093)

(68,694)

Net current assets

 

1,057,217

127,345

Total assets less current liabilities

 

1,057,217

1,427,345

Creditors: Amounts falling due after more than one year

7

(823,000)

(895,000)

Provisions for liabilities

(34,582)

(83,282)

Net assets

 

199,635

449,063

Capital and reserves

 

Called up share capital

2

2

Retained earnings

199,633

449,061

Shareholders' funds

 

199,635

449,063

For the financial year ending 31 March 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the director has not delivered to the registrar a copy of the Profit and Loss Account.

 

Parkhill Homes Limited

(Registration number: 03777741)
Balance Sheet as at 31 March 2023

Approved and authorised by the director on 20 December 2023
 

.........................................
Mr C Tuck
Director

   
     
 

Parkhill Homes Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

1

General information

The company is a private company limited by share capital, incorporated in England & Wales.

The address of its registered office is:
13 Camberwell Green
London
SE5 7AF

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale and rental of land and property in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when, the amount of revenue can be reliably measured, it is probable that future economic benefits will flow to the entity and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

 

Parkhill Homes Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

Tangible assets

tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Plant and machinery

20% on cost

Investment property

Investment property is measured at cost on initial purchase. Subsequently, investment property is measured at fair value at the reporting date with any changes recognised in profit or loss.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Debtors

Trade debtors are amounts due from customers for merchandise sold or 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.

Stocks

stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

 

Parkhill Homes Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

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 the profit and loss account 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.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

Financial instruments

The company only enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in non-puttable ordinary shares.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in profit or loss. Financial assets and liabilities are offset and the net amount reported in the balance sheet when there is an 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.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 3 (2022 - 3).

 

Parkhill Homes Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

4

Investment properties

2023
£

At 1 April 2022

1,300,000

Transfer to current assets

(1,000,000)

Fair value adjustments

(300,000)

At 31 March 2023

-

At the 31st March 2023 the property was for sale on the open market and so has been valued accordingly.

5

Other current assets

Property held for sale
£

Total
£

Current assets

Cost or valuation

At 31 March 2023

1,000,000

1,000,000

6

Debtors

Note

2023
£

2022
£

Trade debtors

 

1,250

-

Amounts owed by related parties

183,060

196,039

   

184,310

196,039

 

Parkhill Homes Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2023

7

Creditors

Creditors: amounts falling due within one year

Note

2023
£

2022
£

Due within one year

 

Loans and borrowings

8

56,812

20,812

Trade creditors

 

2,162

-

Taxation and social security

 

55,078

39,369

Accruals and deferred income

 

1,609

6,500

Other creditors

 

11,432

2,013

 

127,093

68,694

Creditors: amounts falling due after more than one year

Note

2023
£

2022
£

Due after one year

 

Loans and borrowings

8

823,000

895,000

8

Loans and borrowings

2023
£

2022
£

Non-current loans and borrowings

Bank borrowings

823,000

895,000

2023
£

2022
£

Current loans and borrowings

Bank borrowings

36,000

-

Director's loan account

20,812

20,812

56,812

20,812

The director's loan account is non-interest bearing and has no formal repayment terms.

Bank loans are secured by legal charges over property owned by the company.

 

Parkhill Homes Limited

Detailed Profit and Loss Account for the Year Ended 31 March 2023

2023
£

2022
£

Turnover (analysed below)

64,800

260,215

Cost of sales (analysed below)

(4,164)

(3,266)

Gross profit

60,636

256,949

Gross profit (%)

93.57%

98.74%

Administrative expenses

Employment costs (analysed below)

(3,943)

(3,618)

Establishment costs (analysed below)

(1,829)

(2,572)

General administrative expenses (analysed below)

(1,655)

(10,672)

Finance charges (analysed below)

-

83

Other expenses (analysed below)

(300,000)

319,250

(307,427)

302,471

Operating (loss)/profit

(246,791)

559,420

Interest payable and similar expenses (analysed below)

(50,897)

(44,947)

(Loss)/profit before tax

(297,688)

514,473

 

Parkhill Homes Limited

Detailed Profit and Loss Account for the Year Ended 31 March 2023

2023
£

2022
£

   

Turnover

Sales

-

210,000

Rent receivable

64,800

50,215

64,800

260,215

   

Cost of sales

Direct costs

(4,164)

(3,266)

   

Employment costs

Wages and salaries (excluding directors)

(3,739)

(3,401)

Staff NIC (Employers)

(159)

(172)

Staff pensions (Defined contribution)

(45)

(45)

(3,943)

(3,618)

   

Establishment costs

Rates

-

16

Repairs and maintenance

(1,829)

(2,588)

(1,829)

(2,572)

   

General administrative expenses

Sundry expenses

(13)

-

Accountancy fees

(1,642)

(6,500)

Legal and professional fees

-

(4,172)

(1,655)

(10,672)

   

Finance charges

Bank charges

-

83

   

Other expenses

Fair value adjustment investment property

(300,000)

319,250

   

Interest payable and similar expenses

Bank loan interest payable

(48,062)

-

Other interest payable

(2,835)

(44,947)

(50,897)

(44,947)