WASDON_(DOVER)_LIMITED - Accounts


Company registration number 03749327 (England and Wales)
WASDON (DOVER) LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023
PAGES FOR FILING WITH REGISTRAR
WASDON (DOVER) LIMITED
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 8
WASDON (DOVER) LIMITED
BALANCE SHEET
AS AT
31 MARCH 2023
31 March 2023
- 1 -
2023
2022
Notes
£
£
£
£
Fixed assets
Investment property
4
1,950,000
2,245,000
Investments
5
880,552
962,699
2,830,552
3,207,699
Current assets
Debtors
6
1,617,930
1,622,766
Creditors: amounts falling due within one year
7
(1,586,303)
(1,527,131)
Net current assets
31,627
95,635
Total assets less current liabilities
2,862,179
3,303,334
Creditors: amounts falling due after more than one year
8
(36,268)
(41,516)
Provisions for liabilities
-
0
(8,300)
Net assets
2,825,911
3,253,518
Capital and reserves
Called up share capital
10
1,500,003
1,500,003
Profit and loss reserves
11
1,325,908
1,753,515
Total equity
2,825,911
3,253,518

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

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 29 November 2023 and are signed on its behalf by:
A R Heller
Director
Company registration number 03749327 (England and Wales)
WASDON (DOVER) LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2023
- 2 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 April 2021
1,500,003
2,729,005
4,229,008
Year ended 31 March 2022:
Loss and total comprehensive income
-
(975,490)
(975,490)
Balance at 31 March 2022
1,500,003
1,753,515
3,253,518
Year ended 31 March 2023:
Loss and total comprehensive income
-
(427,607)
(427,607)
Balance at 31 March 2023
1,500,003
1,325,908
2,825,911
WASDON (DOVER) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023
- 3 -
1
Accounting policies
Company information

Wasdon (Dover) Limited is a private company, limited by shares and incorporated in England and Wales. The registered office is The Hart Shaw Building, Europa Link, Sheffield Business Park, Sheffield, S9 1XU.

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 investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Turnover
Turnover represents rents receivable net of VAT.
1.3
Investment property

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. The surplus or deficit on revaluation is recognised in the profit and loss account.

1.4
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

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.

Listed investments are stated at market value.

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.

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

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.

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
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.

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.

WASDON (DOVER) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 5 -
2
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.

3
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2023
2022
Number
Number
Total
4
5
4
Investment property
2023
£
Fair value
At 1 April 2022
2,245,000
Revaluations
(295,000)
At 31 March 2023
1,950,000

The fair value of the investment property has been arrived at on the basis of a valuation carried out at 6 November 2023 by an independent firm of Chartered Surveyors, who are not connected with the company. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

 

The historic cost of investment properties is £2,278,743

 

5
Fixed asset investments
2023
2022
£
£
Other investments other than loans
880,552
962,699
WASDON (DOVER) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
5
Fixed asset investments
(Continued)
- 6 -
Movements in fixed asset investments
Investments
£
Cost or valuation
At 1 April 2022
962,699
Valuation changes
(72,025)
Disposals
(10,122)
At 31 March 2023
880,552
Carrying amount
At 31 March 2023
880,552
At 31 March 2022
962,699
6
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
(4,658)
55,950
Amounts owed by group undertakings
402,159
400,215
Other debtors
1,220,429
1,166,601
1,617,930
1,622,766
7
Creditors: amounts falling due within one year
2023
2022
£
£
Bank loans and overdrafts
448,513
386,627
Corporation tax
-
0
5,611
Other taxation and social security
34,036
33,381
Other creditors
1,084,320
1,084,320
Accruals and deferred income
19,434
17,192
1,586,303
1,527,131

The aggregate amount of bank loans and overdrafts for which security has been given amounted to £448,513 (2022: £190,269).

8
Creditors: amounts falling due after more than one year
2023
2022
£
£
Bank loans and overdrafts
36,268
41,516
WASDON (DOVER) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
8
Creditors: amounts falling due after more than one year
(Continued)
- 7 -
Creditors which fall due after five years are as follows:
2023
2022
£
£
Payable by instalments
13,944
19,742
9
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2023
2022
Balances:
£
£
Listed investment revaluations
-
8,300
2023
Movements in the year:
£
Liability at 1 April 2022
8,300
Credit to profit or loss
(8,300)
Liability at 31 March 2023
-
10
Called up share capital
2023
2022
£
£
Ordinary share capital
Issued and fully paid
1,500,000 Ordinary shares of £1 each
1,500,000
1,500,000
3 Deferred shares of £1 each
3
3
1,500,003
1,500,003
11
Profit and loss reserves

Included in profit and loss reserves are non-distributable reserves of £nil (2022 - £35,029). These reserves relate to the increase in fair value of the investment property and listed investments, less any directly attributable deferred tax liability.

WASDON (DOVER) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 8 -
12
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

Senior Statutory Auditor:
Martin McDonagh
Statutory Auditor:
Hart Shaw LLP
13
Parent company

The ultimate parent company is Wasdon Investments Limited, a company registered in Scotland.

2023-03-312022-04-01false15 December 2023CCH SoftwareCCH Accounts Production 2023.300No description of principal activityThis audit opinion is unqualifiedSir M A HellerLady M HellerJ A HellerMr A R HellerN BlakeA R Hellerfalse037493272022-04-012023-03-31037493272023-03-31037493272022-03-3103749327core:CurrentFinancialInstrumentscore:WithinOneYear2023-03-3103749327core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-3103749327core:Non-currentFinancialInstrumentscore:AfterOneYear2023-03-3103749327core:Non-currentFinancialInstrumentscore:AfterOneYear2022-03-3103749327core:CurrentFinancialInstruments2023-03-3103749327core:CurrentFinancialInstruments2022-03-3103749327core:ShareCapital2023-03-3103749327core:ShareCapital2022-03-3103749327core:RetainedEarningsAccumulatedLosses2023-03-3103749327core:RetainedEarningsAccumulatedLosses2022-03-3103749327core:ShareCapital2021-03-3103749327core:RetainedEarningsAccumulatedLosses2021-03-3103749327core:ShareCapitalOrdinaryShares2023-03-3103749327core:ShareCapitalOrdinaryShares2022-03-3103749327bus:CompanySecretaryDirector12022-04-012023-03-3103749327core:RetainedEarningsAccumulatedLosses2021-04-012022-03-31037493272021-04-012022-03-3103749327core:RetainedEarningsAccumulatedLosses2022-04-012023-03-31037493272022-03-3103749327core:WithinOneYear2023-03-3103749327core:WithinOneYear2022-03-3103749327core:Non-currentFinancialInstruments2023-03-3103749327core:Non-currentFinancialInstruments2022-03-3103749327bus:PrivateLimitedCompanyLtd2022-04-012023-03-3103749327bus:SmallCompaniesRegimeForAccounts2022-04-012023-03-3103749327bus:FRS1022022-04-012023-03-3103749327bus:Audited2022-04-012023-03-3103749327bus:Director12022-04-012023-03-3103749327bus:Director22022-04-012023-03-3103749327bus:Director32022-04-012023-03-3103749327bus:Director42022-04-012023-03-3103749327bus:Director52022-04-012023-03-3103749327bus:CompanySecretary12022-04-012023-03-3103749327bus:FullAccounts2022-04-012023-03-31xbrli:purexbrli:sharesiso4217:GBP