ACCOUNTS - Final Accounts preparation


Caseware UK (AP4) 2022.0.179 2022.0.179 2023-03-312023-03-312022-04-01The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.false45truetrue 00709351 2022-04-01 2023-03-31 00709351 2021-04-01 2022-03-31 00709351 2023-03-31 00709351 2022-03-31 00709351 c:Director3 2022-04-01 2023-03-31 00709351 d:FurnitureFittings 2022-04-01 2023-03-31 00709351 d:FurnitureFittings 2023-03-31 00709351 d:FurnitureFittings 2022-03-31 00709351 d:FurnitureFittings d:OwnedOrFreeholdAssets 2022-04-01 2023-03-31 00709351 d:OfficeEquipment 2022-04-01 2023-03-31 00709351 d:OfficeEquipment 2023-03-31 00709351 d:OfficeEquipment 2022-03-31 00709351 d:OfficeEquipment d:OwnedOrFreeholdAssets 2022-04-01 2023-03-31 00709351 d:ComputerEquipment 2022-04-01 2023-03-31 00709351 d:ComputerEquipment 2023-03-31 00709351 d:ComputerEquipment 2022-03-31 00709351 d:ComputerEquipment d:OwnedOrFreeholdAssets 2022-04-01 2023-03-31 00709351 d:OwnedOrFreeholdAssets 2022-04-01 2023-03-31 00709351 d:FreeholdInvestmentProperty 2022-04-01 2023-03-31 00709351 d:FreeholdInvestmentProperty 2023-03-31 00709351 d:FreeholdInvestmentProperty 2022-03-31 00709351 d:FreeholdInvestmentProperty 2 2022-04-01 2023-03-31 00709351 d:CurrentFinancialInstruments 2023-03-31 00709351 d:CurrentFinancialInstruments 2022-03-31 00709351 d:Non-currentFinancialInstruments 2023-03-31 00709351 d:Non-currentFinancialInstruments 2022-03-31 00709351 d:CurrentFinancialInstruments d:WithinOneYear 2023-03-31 00709351 d:CurrentFinancialInstruments d:WithinOneYear 2022-03-31 00709351 d:Non-currentFinancialInstruments d:AfterOneYear 2023-03-31 00709351 d:Non-currentFinancialInstruments d:AfterOneYear 2022-03-31 00709351 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2023-03-31 00709351 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2022-03-31 00709351 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2023-03-31 00709351 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2022-03-31 00709351 d:ShareCapital 2023-03-31 00709351 d:ShareCapital 2022-03-31 00709351 d:RevaluationReserve 2023-03-31 00709351 d:RevaluationReserve 2022-03-31 00709351 d:RetainedEarningsAccumulatedLosses 2023-03-31 00709351 d:RetainedEarningsAccumulatedLosses 2022-03-31 00709351 c:FRS102 2022-04-01 2023-03-31 00709351 c:AuditExempt-NoAccountantsReport 2022-04-01 2023-03-31 00709351 c:FullAccounts 2022-04-01 2023-03-31 00709351 c:PrivateLimitedCompanyLtd 2022-04-01 2023-03-31 00709351 2 2022-04-01 2023-03-31 iso4217:GBP xbrli:pure

Registered number: 00709351










POPLARS LICHFIELD LIMITED








UNAUDITED

FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 MARCH 2023

 
POPLARS LICHFIELD LIMITED
 

CONTENTS



Page
Balance sheet
 
1 - 2
Notes to the financial statements
 
3 - 9


 
POPLARS LICHFIELD LIMITED
REGISTERED NUMBER: 00709351

BALANCE SHEET
AS AT 31 MARCH 2023

2023
2022
Note
£
£

Fixed assets
  

Tangible assets
 4 
6,287
6,986

Investment property
 5 
7,514,100
7,798,600

  
7,520,387
7,805,586

Current assets
  

Debtors: amounts falling due within one year
 6 
132,890
108,101

Cash at bank and in hand
 7 
8,307
20,943

  
141,197
129,044

Creditors: amounts falling due within one year
 8 
(224,613)
(196,960)

Net current liabilities
  
 
 
(83,416)
 
 
(67,916)

Total assets less current liabilities
  
7,436,971
7,737,670

Creditors: amounts falling due after more than one year
 9 
(30,833)
(40,833)

Provisions for liabilities
  

Deferred tax
  
(791,000)
(838,000)

Net assets
  
6,615,138
6,858,837


Capital and reserves
  

Called up share capital 
  
50,000
50,000

Revaluation reserve
  
6,257,961
6,412,461

Profit and loss account
  
307,177
396,376

  
6,615,138
6,858,837


Page 1

 
POPLARS LICHFIELD LIMITED
REGISTERED NUMBER: 00709351
    
BALANCE SHEET (CONTINUED)
AS AT 31 MARCH 2023

The directors consider that the company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

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 financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The company has opted not to file the statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 15 December 2023.




Mr W. W. Cooper
Director

The notes on pages 3 to 9 form part of these financial statements.

Page 2

 
POPLARS LICHFIELD LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

1.


General information

Poplars Lichfield Limited (the company) is a private company, limited by shares, incorporated and domiciled in England. The address of the registered office and principal place of business is Energy House, 35 Lombard Street, Lichfield, Staffordshire, WS13 6DP.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Going concern

The financial statements have been prepared on a going concern basis. The directors have considered relevant information, including the impact of the COVID-19 pandemic on the company’s operations. The ability of the company’s tenants to maintain rental payments during this period of uncertainty is the principal risk being faced by the company. The directors have assessed this and the available measures to assist in mitigating the impact.
Based on these assessments and having regard to the resources available to the entity, the directors have concluded that there is no material uncertainty and that they can continue to adopt the going concern basis in preparing the annual report and accounts.

 
2.3

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration and relates to rental income receivable and lease extensions on a received basis.

 
2.4

Operating leases: the company as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

 
2.5

Government grants

Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.
Grants of a revenue nature are recognised in the Statement of comprehensive income in the same period as the related expenditure.

 
2.6

Interest income

Interest income is recognised in profit or loss using the effective interest method.

Page 3

 
POPLARS LICHFIELD LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

2.Accounting policies (continued)

 
2.7

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.8

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.9

Current and deferred taxation

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

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

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

 
2.10

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 4

 
POPLARS LICHFIELD LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

2.Accounting policies (continued)


2.10
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, on a reducing balance basis.

Depreciation is provided on the following basis:

Fixtures and fittings
-
10%
reducing balance
Office equipment
-
10%
reducing balance
Computer equipment
-
10%
reducing balance

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.11

Investment property

Investment property is carried at fair value determined annually by external valuers and the directors derived from the current market rents and investment property yields for comparable real estate, adjusted if necessary for any difference in the nature, location or condition of the specific asset. No depreciation is provided. Changes in fair value are recognised in profit or loss.

 
2.12

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.13

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.14

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

Page 5

 
POPLARS LICHFIELD LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

2.Accounting policies (continued)

 
2.15

Provisions for liabilities

Provisions are made where an event has taken place that gives the company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to profit or loss in the year that the company becomes aware of the obligation, and are measured at the best estimate at the balance sheet date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the Balance sheet.

 
2.16

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.


3.


Employees

The average monthly number of employees, including directors, during the year was 4 (2022 - 5).


4.


Tangible fixed assets





Fixtures and fittings
Office equipment
Computer equipment
Total

£
£
£
£



Cost or valuation


At 1 April 2022
68,024
12,130
4,131
84,285



At 31 March 2023

68,024
12,130
4,131
84,285



Depreciation


At 1 April 2022
63,149
11,858
2,292
77,299


Charge for the year on owned assets
488
27
184
699



At 31 March 2023

63,637
11,885
2,476
77,998



Net book value



At 31 March 2023
4,387
245
1,655
6,287



At 31 March 2022
4,875
272
1,839
6,986

Page 6

 
POPLARS LICHFIELD LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

5.


Investment property


Freehold investment property

£



Valuation


At 1 April 2022
7,798,600


Disposals
(130,000)


Surplus on revaluation
(154,500)



At 31 March 2023
7,514,100

The 2023 valuations were made by the directors, on an open market value for existing use basis.





If the Investment properties had been accounted for under the historic cost accounting rules, the properties would have been measured as follows:

2023
2022
£
£


Historic cost
862,826
874,139


6.


Debtors

2023
2022
£
£


Trade debtors
90,713
74,099

Other debtors
3,044
4,055

Prepayments and accrued income
39,133
29,947

132,890
108,101



7.


Cash and cash equivalents

2023
2022
£
£

Cash at bank and in hand
8,307
20,943


Page 7

 
POPLARS LICHFIELD LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

8.


Creditors: Amounts falling due within one year

2023
2022
£
£

Bank loan
10,000
9,167

Trade creditors
80,651
72,316

Corporation tax
20,000
24,841

Other taxation and social security
5,432
6,095

Other creditors
108,530
84,541

224,613
196,960


The following liabilities were secured:

2023
2022
£
£



Bank loan
10,000
9,167

Details of security provided:

The bank loan is secured by a government guarantee.


9.


Creditors: Amounts falling due after more than one year

2023
2022
£
£

Bank loan
30,833
40,833


The following liabilities were secured:

2023
2022
£
£



Bank loan
30,833
40,833

Details of security provided:

The bank loan is secured by a government guarantee.

Page 8

 
POPLARS LICHFIELD LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023

10.


Loans


Analysis of the maturity of loans is given below:


2023
2022
£
£

Amounts falling due within one year

Bank loans
10,000
9,167

Amounts falling due 1-2 years

Bank loans
10,000
10,000

Amounts falling due 2-5 years

Bank loans
20,833
30,833


40,833
50,000


 
Page 9