MAYFLOWER_ESTATES_LIMITED - Accounts


Company registration number 02108213 (England and Wales)
MAYFLOWER ESTATES LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023
FILLETED ACCOUNTS
Tavistock House South
Tavistock Square
Rayner Essex LLP
London
Chartered Accountants
WC1H 9LG
MAYFLOWER ESTATES LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 7
MAYFLOWER ESTATES LIMITED
BALANCE SHEET
AS AT
31 MARCH 2023
31 March 2023
- 1 -
2023
2022
Notes
£
£
£
£
Fixed assets
Investment properties
4
4,913,075
4,913,075
Current assets
Debtors
5
412,227
274,104
Cash at bank and in hand
21,347
79,970
433,574
354,074
Creditors: amounts falling due within one year
6
(402,156)
(344,627)
Net current assets
31,418
9,447
Total assets less current liabilities
4,944,493
4,922,522
Creditors: amounts falling due after more than one year
7
(720,995)
(840,973)
Provisions for liabilities
(675,910)
(513,692)
Net assets
3,547,588
3,567,857
Capital and reserves
Called up share capital
40,000
40,000
Other reserves
2,885,664
3,047,882
Profit and loss reserves
621,924
479,975
Total equity
3,547,588
3,567,857

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.

MAYFLOWER ESTATES LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2023
31 March 2023
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 21 December 2023 and are signed on its behalf by:
Mr D M Gerstler
Director
Company Registration No. 02108213
MAYFLOWER ESTATES LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2023
- 3 -
Share capital
Other reserves
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 April 2021
40,000
2,237,882
314,310
2,592,192
Year ended 31 March 2022:
Profit and total comprehensive income for the year
-
-
995,665
995,665
Dividends
-
-
(20,000)
(20,000)
Transfers
-
810,000
(810,000)
-
Balance at 31 March 2022
40,000
3,047,882
479,975
3,567,857
Year ended 31 March 2023:
Profit and total comprehensive income for the year
-
-
3,731
3,731
Dividends
-
-
(24,000)
(24,000)
Transfer of unrealised gains net of deferred tax
-
(162,218)
162,218
-
Balance at 31 March 2023
40,000
2,885,664
621,924
3,547,588
Other reserves include all current year and prior years revaluation gains and losses on investment properties net of deferred taxation. This reserve is non-distributable.
MAYFLOWER ESTATES LIMITED
STATEMENT OF CHANGES IN EQUITY (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 4 -
1
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

2
Accounting policies
Company information

Mayflower Estates Limited is a private company limited by shares incorporated in England and Wales. The registered office is Tavistock House South, Tavistock Square, London, WC1H 9LG.

2.1
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.

2.2
Turnover

Turnover represents rents receivable net of VAT.

Rental income arising from operating leases on investment properties is accounted for on a straight line basis over the lease term. Lease incentives such as rent free period are recognised on a straight line basis over the lease term.

2.3
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is measured using the fair value model and stated at its fair vale as the reporting end date. The surplus or deficit on revaluation is recognised in the income statement.

 

Where fair value cannot be achieved without undue cost or effort, investment property is accounted for as tangible fixed assets.

2.4
Cash at bank and in hand

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.

MAYFLOWER ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023
2
Accounting policies
(Continued)
- 5 -
2.5
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.

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.

 

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.

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

2.6
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.

MAYFLOWER ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
2
Accounting policies
(Continued)
- 6 -
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.

3
Employees
2023
2022
Number
Number
Total
1
3
4
Investment property
2023
£
Fair value
At 1 April 2022 and 31 March 2023
4,913,075

The directors of the company believe the investment properties are shown at market value.

The investment property portfolio is revalued by the directors of the company using estimated rental value and market yields appropriate to the region in which property is situated.

 

Any gain or loss arising from a change in fair value is recognised in the income statement.

5
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
170,046
45,881
Corporation tax recoverable
55,934
51,907
Other debtors
186,247
176,316
412,227
274,104
MAYFLOWER ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 7 -
6
Creditors: amounts falling due within one year
2023
2022
£
£
Bank loans
112,865
102,072
Corporation tax
77,854
51,649
Other taxation and social security
102
5,050
Other creditors
211,335
185,856
402,156
344,627
7
Creditors: amounts falling due after more than one year
2023
2022
£
£
Bank loans and overdrafts
720,995
840,973
8
Related party transactions

During the year, the company dividends to the directors of the company totalling £24,000 (2022: £20,000).

 

At the year end the company was owed £53,135 (2022: £49,874) by A Gerstler and £133,112 (2022: £124,442) by D M Gerstler, both directors of the company.

2023-03-312022-04-01false21 December 2023CCH SoftwareCCH Accounts Production 2023.200No description of principal activityMr A GerstlerMr D M Gerstler021082132022-04-012023-03-31021082132023-03-31021082132022-03-3102108213core:CurrentFinancialInstrumentscore:WithinOneYear2023-03-3102108213core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-3102108213core:CurrentFinancialInstruments2023-03-3102108213core:CurrentFinancialInstruments2022-03-3102108213core:Non-currentFinancialInstruments2023-03-3102108213core:Non-currentFinancialInstruments2022-03-3102108213core:ShareCapital2023-03-3102108213core:ShareCapital2022-03-3102108213core:OtherMiscellaneousReserve2023-03-3102108213core:OtherMiscellaneousReserve2022-03-3102108213core:RetainedEarningsAccumulatedLosses2023-03-3102108213core:RetainedEarningsAccumulatedLosses2022-03-3102108213core:ShareCapital2021-03-3102108213core:RetainedEarningsAccumulatedLosses2021-03-31021082132021-03-3102108213bus:Director22022-04-012023-03-31021082132021-04-012022-03-3102108213core:RetainedEarningsAccumulatedLosses2021-04-012022-03-31021082132022-03-3102108213core:WithinOneYear2023-03-3102108213core:WithinOneYear2022-03-3102108213bus:PrivateLimitedCompanyLtd2022-04-012023-03-3102108213bus:SmallCompaniesRegimeForAccounts2022-04-012023-03-3102108213bus:FRS1022022-04-012023-03-3102108213bus:AuditExemptWithAccountantsReport2022-04-012023-03-3102108213bus:Director12022-04-012023-03-3102108213bus:FullAccounts2022-04-012023-03-31xbrli:purexbrli:sharesiso4217:GBP