MID_SUFFOLK_GROWTH_LIMITE - Accounts


Company registration number 11891614 (England and Wales)
MID SUFFOLK GROWTH LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023
MID SUFFOLK GROWTH LIMITED
COMPANY INFORMATION
Directors
Mrs E Brightman
Mr R Gawthorpe
Mr D Fordham
(Appointed 27 February 2023)
Mr N Hardingham
(Appointed 29 June 2023)
Mr J Matthissen
(Appointed 29 June 2023)
Company number
11891614
Registered office
280 Fifers Lane
Norwich
NR6 6EQ
Auditor
Ensors Accountants LLP
Connexions
159 Princes Street
Ipswich
IP1 1QJ
MID SUFFOLK GROWTH LIMITED
CONTENTS
Page
Directors' report
1 - 2
Directors' responsibilities statement
3
Independent auditor's report
4 - 6
Income statement
7
Statement of financial position
8
Statement of changes in equity
9
Statement of cash flows
10
Notes to the financial statements
11 - 20
MID SUFFOLK GROWTH LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2023
- 1 -

The directors present their annual report and financial statements for the year ended 31 March 2023.

Principal activities

The principal activity of the company continued to be that of a property development company.

Results and dividends

The results for the year are set out on page 7.

No ordinary dividends were paid. The directors do not recommend payment of a final dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mrs E Brightman
Mr P Ekpenyong
(Resigned 9 May 2023)
Mr R Gawthorpe
Mr H Richardson
(Resigned 9 May 2023)
Mr D Fordham
(Appointed 27 February 2023)
Mr N Hardingham
(Appointed 29 June 2023)
Mr J Matthissen
(Appointed 29 June 2023)
Supplier payment policy

The company's current policy concerning the payment of trade creditors is to follow the CBI's Prompt Payers Code (copies are available from the CBI, Centre Point, 103 New Oxford Street, London WC1A 1DU).

 

The company's current policy concerning the payment of trade creditors is to:

  • settle the terms of payment with suppliers when agreeing the terms of each transaction;

  • ensure that suppliers are made aware of the terms of payment by inclusion of the relevant terms in contracts; and

  • pay in accordance with the company's contractual and other legal obligations.

 

There were no trade creditors of the company at the year end.

Financial instruments
Liquidity risk

The company manages its cash and borrowing requirements in order to maximise interest income and minimise interest expense, whilst ensuring the company has sufficient liquid resources to meet the operating needs of the business.

Interest rate risk

The company is exposed to fair value interest rate risk on its variable rate borrowings. The directors believe the exposure to interest rate risk is minimal given the availability of flexible funding and support from the ultimate shareholders of the business.

Credit risk

Investments of cash surpluses, borrowings and derivative instruments are made through banks and companies which must fulfil credit rating criteria approved by the Board.

 

All customers who wish to trade on credit terms are subject to credit verification procedures. Trade receivables are monitored on an ongoing basis and provision is made for doubtful debts where necessary.

MID SUFFOLK GROWTH LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 2 -
Auditor

In accordance with the company's articles, a resolution proposing that Ensors Accountants LLP be reappointed as auditor of the company will be put at a General Meeting.

Statement of disclosure to auditor

Each director in office at the date of approval of this annual report confirms that:

  •     so far as the director is aware, there is no relevant audit information of which the company's auditor is unaware, and

  •     the director has taken all the steps that he / she ought to have taken as a director in order to make himself / herself aware of any relevant audit information and to establish that the company's auditor is aware of that information.

 

This confirmation is given and should be interpreted in accordance with the provisions of section 418 of the Companies Act 2006.

Small companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.

On behalf of the board
Mr R Gawthorpe
Director
25 March 2024
MID SUFFOLK GROWTH LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 MARCH 2023
- 3 -

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with International Financial Reporting Standards (IFRSs) as adopted by the United Kingdom. Under company law the directors must not approve the financial statements unless they are 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, International Accounting Standard 1 requires that directors:

  •     properly select and apply accounting policies;

  •     present information, including accounting policies, in a manner that provides relevant, reliable, comparable and understandable information;

  •     provide additional disclosures when compliance with the specific requirements in IFRSs are insufficient to enable users to understand the impact of particular transactions, other events and conditions on the entity's financial position and financial performance; and

  •     make an assessment of the company's ability to continue as a going concern.

 

The directors are 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 them to ensure that the financial statements comply with the Companies Act 2006. They are 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.

MID SUFFOLK GROWTH LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF MID SUFFOLK GROWTH LIMITED
- 4 -
Opinion

We have audited the financial statements of Mid Suffolk Growth Limited (the 'company') for the year ended 31 March 2023 which comprise the income statement, the statement of financial position, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and UK adopted international accounting standards.

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 UK adopted international accounting standards; 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 Auditor's 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 directors' 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 directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. 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. 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 course of 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.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

  • the information given in the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the directors' report has been prepared in accordance with applicable legal requirements.

MID SUFFOLK GROWTH LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF MID SUFFOLK GROWTH LIMITED
- 5 -
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 directors' report.

 

We have nothing to report in respect of the following matters in relation to which 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 directors' remuneration specified by law are not made; or

  • we have not received all the information and explanations we require for our audit.

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are 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 directors determine is 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 directors are 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 directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's 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 an auditor's report 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.

In identifying and assessing risks of material misstatement in respect of irregularities, including fraud, the audit engagement team:

 

  • obtained an understanding of the nature of the industry and sector, including the legal and regulatory framework that the company operates in and how the company is complying with the legal and regulatory framework;

  • enquired of management, and those charged with governance, about their own identification and assessment of the risks of irregularities, including any known actual, suspected or alleged instances of fraud;

  • discussed matters about non-compliance with laws and regulations and how fraud might occur including assessment of how and where the financial statements may be susceptible to fraud.

 

Our audit was designed to include tests of detail together with an assessment of the control environment to enable us to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement due to fraud. Through discussion with directors and management, and from our own knowledge of and experience of the sector in which the company operates we identified the following areas where we consider there is a higher risk of fraud: revenue recognition, and management override of systems and control. We note that the client has various internal controls in place to reduce the susceptibility of the company to material misstatement due to fraud.

 

MID SUFFOLK GROWTH LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF MID SUFFOLK GROWTH LIMITED
- 6 -

We performed audit procedures to address the risks noted above, which included the following:

 

  • Enquiry of management, those charged with governance and the entity’s solicitors around actual and potential litigation and claims

  • Reviewing minutes of board meetings

  • Testing journal entries and other adjustments for appropriateness, and evaluating the business rationale of significant transactions

  • Robustly challenged accounting estimates to ensure no indication of management bias

 

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is we would become aware of non-compliance.

 

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.

 

It is the primary responsibility of management, with the oversight of those charged with governance, to ensure that the entity's operations are conducted in accordance with the provisions of laws and regulations and for the prevention and detection of fraud.

A further description of our responsibilities is available on the Financial Reporting Council's website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

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 an auditor's report 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.

Helen Rumsey (Senior Statutory Auditor)
For and on behalf of Ensors Accountants LLP
28 March 2024
Chartered Accountants
Statutory Auditor
Connexions
159 Princes Street
Ipswich
IP1 1QJ
MID SUFFOLK GROWTH LIMITED
INCOME STATEMENT
FOR THE YEAR ENDED 31 MARCH 2023
- 7 -
2023
2022
as restated
Notes
£
£
Revenue
3
4,213,045
2,757,906
Cost of sales
(2,984,390)
(2,495,313)
Gross profit
1,228,655
262,593
Administrative expenses
(67,180)
(37,312)
Operating profit
4
1,161,475
225,281
Finance costs
6
(134,049)
(19,589)
Profit before taxation
1,027,426
205,692
Income tax expense
7
(190,442)
(43,850)
Profit and total comprehensive income for the year
836,984
161,842
MID SUFFOLK GROWTH LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 MARCH 2023
31 March 2023
- 8 -
2023
2022
as restated
Notes
£
£
Current assets
Inventories
9
1,000,410
2,936,997
Trade and other receivables
10
3,214,176
1,348,174
Cash and cash equivalents
1,266,817
-
5,481,403
4,285,171
Current liabilities
Trade and other payables
14
1,783,008
1,491,162
Current tax liabilities
214,340
50,374
Borrowings
12
2,451,775
2,548,339
4,449,123
4,089,875
Net current assets
1,032,280
195,296
Net assets
1,032,280
195,296
Equity
Called up share capital
15
10,000
10,000
Retained earnings
1,022,280
185,296
Total equity
1,032,280
195,296

These financial statements have been prepared 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 25 March 2024 and are signed on its behalf by:
Mr R  Gawthorpe
Director
Company registration number 11891614 (England and Wales)
MID SUFFOLK GROWTH LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2023
- 9 -
Share capital
Retained earnings
Total
£
£
£
As restated for the period ended 31 March 2022:
Balance at 1 April 2021
10,000
23,454
33,454
Balance at 1 April 2021
10,000
23,454
33,454
Year ended 31 March 2022:
Profit and total comprehensive income
-
161,842
161,842
Balance at 31 March 2022
10,000
185,296
195,296
Year ended 31 March 2023:
Profit and total comprehensive income
-
836,984
836,984
Balance at 31 March 2023
10,000
1,022,280
1,032,280
MID SUFFOLK GROWTH LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2023
- 10 -
2023
2022
as restated
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
18
1,389,931
(2,024,844)
Interest paid
(74)
-
0
Income taxes paid
(26,476)
-
0
Net cash inflow/(outflow) from operating activities
1,363,381
(2,024,844)
Financing activities
Proceeds from borrowings
-
0
1,751,770
Net cash (used in)/generated from financing activities
-
1,751,770
Net increase/(decrease) in cash and cash equivalents
1,363,381
(273,074)
Cash and cash equivalents at beginning of year
(96,564)
176,510
Cash and cash equivalents at end of year
1,266,817
(96,564)
Relating to:
Bank balances and short term deposits
1,266,817
-
Bank overdrafts
-
0
(96,564)
MID SUFFOLK GROWTH LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023
- 11 -
1
Accounting policies
Company information

Mid Suffolk Growth Limited is a private company limited by shares incorporated in England and Wales. The registered office is 280 Fifers Lane, Norwich, NR6 6EQ. The company's principal activities and nature of its operations are disclosed in the directors' report.

1.1
Accounting convention

The financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS) as adopted for use in the United Kingdom and with those parts of the Companies Act 2006 applicable to companies reporting under IFRS, except as otherwise stated.

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. The principal accounting policies adopted are set out below.

1.2
Going concern

The directors have at the time of approving the financial statements, a reasonable expectation that the truecompany has adequate resources to continue in operational existence for the foreseeable future.

 

The company has the full financial support of Mid Suffolk District Council & Norse Group Limited. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
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 measured reliably. Revenue is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

 

The company's financial statements are prepared on an accruals basis. Income is recognised in the accounts in the accounting period in which the effect of the relevant transaction takes place and not in the period in which the cash is received.

 

This means that the income due is accounted for in the same period as the construction costs occur. Where income has been recognised but cash has not yet been received, a debtor for the relevant amount is recorded in the Statement of Financial Position.

1.4
Borrowing costs related to current assets

The capitalisation of borrowing costs has been calculated in line with the costs related to the open market units as a percentage of total development costs incurred over the year.

1.5
Inventories

Inventories are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost 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.

Net realisable value is the estimated selling price less all estimated costs of completion and costs to be incurred in marketing, selling and distribution.

1.6
Cash and cash equivalents

Cash and cash equivalents 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.

MID SUFFOLK GROWTH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 12 -
1.7
Financial assets

Financial assets are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument. Financial assets are classified into specified categories, depending on the nature and purpose of the financial assets.

 

At initial recognition, financial assets classified as fair value through profit and loss are measured at fair value and any transaction costs are recognised in profit or loss. Financial assets not classified as fair value through profit and loss are initially measured at fair value plus transaction costs.

Financial assets held at amortised cost

Financial instruments are classified as financial assets measured at amortised cost where the objective is to hold these assets in order to collect contractual cash flows, and the contractual cash flows are solely payments of principal and interest. They arise principally from the provision of goods and services to customers (eg trade receivables). They are initially recognised at fair value plus transaction costs directly attributable to their acquisition or issue, and are subsequently carried at amortised cost using the effective interest rate method, less provision for impairment where necessary.

1.8
Financial liabilities

The company recognises financial debt when the company becomes a party to the contractual provisions of the instruments. Financial liabilities are classified as either 'financial liabilities at fair value through profit or loss' or 'other financial liabilities'.

Other financial liabilities

Other financial liabilities, including borrowings, trade payables and other short-term monetary liabilities, are initially measured at fair value net of transaction costs directly attributable to the issuance of the financial liability. They are subsequently measured at amortised cost using the effective interest method. For the purposes of each financial liability, interest expense includes initial transaction costs and any premium payable on redemption, as well as any interest or coupon payable while the liability is outstanding.

Derecognition of financial liabilities

Financial liabilities are derecognised when, and only when, the company’s obligations are discharged, cancelled, or they expire.

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.10
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 income statement 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.

MID SUFFOLK GROWTH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 13 -
Deferred tax

Deferred tax is the tax expected to be payable or recoverable on differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit, and is accounted for using the balance sheet liability method. Deferred tax liabilities are generally recognised for all taxable temporary differences and deferred tax assets are recognised to the extent that it is probable that taxable profits will be available against which deductible temporary differences can be utilised. Such assets and liabilities are not recognised if the temporary 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 income statement, 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.

2
Critical accounting estimates and judgements

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, if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.

 

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are outlined below.

Key sources of estimation uncertainty
Work In Progress

Work In Progress has been accounted for by attributing a percentage of total development costs by reference to the square footage of the open market units compared to the square footage of the total development units.

 

Costs have been released from Work In Progress to Cost of Sales based on the percentage of square footage of properties sold (of the total open market development) when applied to the total budgeted cost for the development as a whole.

3
Revenue
2023
2022
£
£
Revenue analysed by class of business
Revenue from property development projects
4,213,045
2,757,906
MID SUFFOLK GROWTH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 14 -
4
Operating profit
2023
2022
Operating profit for the year is stated after charging/(crediting):
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
10,950
8,600
Cost of inventories recognised as an expense
2,984,390
2,495,313
5
Employees

The average monthly number of persons employed by the company during the year was:

2023
2022
Number
Number
Total
-
0
-
0
6
Finance costs
2023
2022
£
£
Other interest payable
134,049
19,589
7
Income tax expense
2023
2022
£
£
Current tax
UK corporation tax on profits for the current period
195,211
43,850
Adjustments in respect of prior periods
(4,769)
-
0
Total UK current tax
190,442
43,850

The charge for the year can be reconciled to the profit per the income statement as follows:

2023
2022
as restated
£
£
Profit before taxation
1,027,426
205,692
Expected tax charge based on a corporation tax rate of 19.00% (2022: 19.00%)
195,211
39,081
Adjustment in respect of prior years
(4,769)
4,769
Taxation charge for the year
190,442
43,850
MID SUFFOLK GROWTH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 15 -
8
Credit risk

The carrying amount of financial assets recorded in the financial statements, which is net of impairment losses, represents the company's maximum exposure to credit risk.

 

The company does not hold any collateral or other credit enhancements to cover this credit risk.

9
Inventories
2023
2022
as restated
£
£
Work in progress
1,000,410
2,936,997
10
Trade and other receivables
2023
2022
as restated
£
£
VAT recoverable
7,278
4,039
Amounts owed by joint venture partners
111,917
538,280
Other receivables
10,000
103,365
Accrued income
3,084,981
702,490
3,214,176
1,348,174
11
Trade receivables - credit risk
Fair value of trade receivables

The directors consider that the carrying amount of trade and other receivables is approximately equal to their fair value.

No significant receivable balances are impaired at the reporting end date.

12
Borrowings
2023
2022
£
£
Borrowings held at amortised cost:
Bank overdrafts
-
96,564
Loans from joint venture partners
2,451,775
2,451,775
13
Market risk
Market risk management

Market risk is the risk that changes in market prices, such as property prices, will affect the Company's income or the value of its assets. The objective of market risk management is to manage and control market risk exposures within acceptable parameters, while optimising the return.

MID SUFFOLK GROWTH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
13
Market risk
(Continued)
- 16 -
Interest rate risk

The carrying amounts of financial liabilities which expose the company to cash flow interest rate risk are as follows:

2023
2022
£
£
Related party loan balances
2,451,775
2,451,775
Overdraft
-
96,564
2,451,775
2,548,339

Whilst the company takes steps to minimise its exposure to cash flow interest rate risk, changes in interest rates will have an impact on profit.

 

The effect of a 1% increase in the interest rate throughout the reporting period on the variable rate debt would, all other variables being held constant, have resulted in a decrease of the company's post-tax profit for the year of £18,375.

 

A 1% decrease in the interest rate would, on the same basis, have increased post-tax profit by the same amount.

14
Trade and other payables
2023
2022
£
£
Trade payables
418,488
-
0
Amounts owed to fellow group undertakings
262,068
259,316
Accruals
948,888
1,212,257
Other payables
153,564
19,589
1,783,008
1,491,162
15
Share capital
2023
2022
2023
2022
Ordinary share capital
Number
Number
£
£
Issued and fully paid
of £1 each
10,000
10,000
10,000
10,000
16
Capital risk management

The Company manages its capital to ensure that it will be able to continue as a going concern while maximising the return to stakeholders.

The company is not subject to any externally imposed capital requirements.

MID SUFFOLK GROWTH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 17 -
17
Related party transactions

During the year the company entered into the following transactions with related parties:

Sale of goods
Purchase of goods
2023
2022
2023
2022
£
£
£
£
Entities with joint control or significant influence over the company
4,213,044
2,757,906
290,382
109,955
Other related parties
-
0
-
0
275,232
313,843
4,213,044
2,757,906
565,614
423,798

The following amounts were outstanding at the reporting end date:

2023
2022
Amounts due to related parties
£
£
Entities with joint control or significant influence over the company
3,396,842
2,517,795
Other related parties
262,068
283,964
3,658,910
2,801,759

The following amounts were outstanding at the reporting end date:

2023
2022
Amounts due from related parties
£
£
Entities with joint control or significant influence over the company
3,396,842
1,250,768
MID SUFFOLK GROWTH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
17
Related party transactions
(Continued)
- 18 -

The company is under the joint ownership of Norse Group Holdings Limited, a 100% indirect subsidiary of Norfolk County Council & MSDC (Suffolk Holdings) Limited, a 100% direct subsidiary of Mid Suffolk District Council

 

At the year end Norse Group Holdings Limited had unpaid share capital of £5,000 (2022: £5,000).

At the year end MSDC (Suffolk Holdings) Limited had unpaid share capital of £5,000 (2022: £5,000).

 

During the year ended 31 March 2023, Mid Suffolk Growth Limited recognised expenditure totalling £6,000 (2022: £18,167) payable to Norse Group Limited and finance expenses payable to Norse Group Limited of £75,742 (2022: £9,795).

At 31 March 2023 Mid Suffolk Growth Limited has an outstanding loan liability with Norse Group Limited of £1,225,046 (2022: £1,225,046).

 

During the year ended 31 March 2023, Mid Suffolk Growth Limited recognised income totalling £4,213,044 (2022: £2,757,906) receivable from Mid Suffolk District Council.

At 31 March 2023 Mid Suffolk Growth Limited was due £3,048,262 (2022: £1,240,768) from Mid Suffolk District Council.

During the year ended 31 March 2023, Mid Suffolk Growth Limited recognised expenditure totalling £284,382 (2022: £91,788) payable to Mid Suffolk District Council and finance expenses payable of £77,822 (2022: £9,795).

At 31 March 2022 Mid Suffolk Growth Limited owed £792,746 (2022: £106,182) to Mid Suffolk District Council. Mid Suffolk Growth Limited has an outstanding loan liability with Mid Suffolk District Council of £1,226,729 (2022: £1,226,729).

 

At 31 March 2023 Mid Suffolk Growth Limited had incurred expenditure in relation to land costs of £268,342 (2022: £70,580) from Mid Suffolk District Council. Mid Suffolk Growth Limited has an outstanding accrued liability with Mid Suffolk District Council in relation to the land costs of £338,922 (2022: £70,580).

 

During the year Mid Suffolk Growth Limited incurred purchase costs from Hamson Barron Smith Limited, a related party who is a 100% indirect subsidiary of Norfolk County Council of £275,232 (2022: £313,843).

At 31 March 2022 Mid Suffolk Growth Limited owed £262,068 (2022: £283,964) to Hamson Barron Smith Limited.

 

 

18
Cash generated from/(absorbed by) operations
2023
2022
£
£
Profit for the year before income tax
1,027,426
205,692
Adjustments for:
Finance costs
134,049
19,589
Movements in working capital:
Decrease/(increase) in inventories
1,936,587
(1,579,010)
Increase in trade and other receivables
(1,866,002)
(966,347)
Increase in trade and other payables
157,871
295,232
Cash generated from/(absorbed by) operations
1,389,931
(2,024,844)
MID SUFFOLK GROWTH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 19 -
19
Analysis of changes in net debt
1 April 2022
Cash flows
31 March 2023
£
£
£
Cash at bank and in hand
-
1,266,817
1,266,817
Bank overdrafts
(96,564)
96,564
-
(96,564)
1,363,381
1,266,817
Borrowings excluding overdrafts
(2,451,775)
-
(2,451,775)
(2,548,339)
1,363,381
(1,184,958)
1 April 2021
Cash flows
31 March 2022
Prior year:
£
£
£
Cash at bank and in hand
176,510
(176,510)
-
Bank overdrafts
-
(96,564)
(96,564)
176,510
(273,074)
(96,564)
Borrowings excluding overdrafts
(700,005)
(1,751,770)
(2,451,775)
(523,495)
(2,024,844)
(2,548,339)
20
Prior period adjustment
Reconciliation of changes in equity
1 April
31 March
2021
2022
Notes
£
£
Equity as previously reported
36,207
220,391
Adjustments to prior year
WIP costs previosuly expensed
(2,753)
(25,095)
Equity as adjusted
33,454
195,296
Analysis of the effect upon equity
Retained earnings
(2,753)
(25,095)
MID SUFFOLK GROWTH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
20
Prior period adjustment
(Continued)
- 20 -
Reconciliation of changes in profit for the previous financial period
2022
Notes
£
Profit as previously reported
186,937
Adjustments to prior year
WIP costs previosuly expensed
(25,095)
Profit as adjusted
161,842
2023-03-312022-04-01falseCCH SoftwareCCH Accounts Production 2023.300Mrs E BrightmanMr P EkpenyongMr R GawthorpeMr H RichardsonMr D FordhamMr N HardinghamMr J Matthissen118916142022-04-012023-03-3111891614bus:Director12022-04-012023-03-3111891614bus:Director32022-04-012023-03-3111891614bus:Director52022-04-012023-03-3111891614bus:Director62022-04-012023-03-3111891614bus:Director72022-04-012023-03-3111891614bus:Director22022-04-012023-03-3111891614bus:Director42022-04-012023-03-3111891614bus:RegisteredOffice2022-04-012023-03-31118916142023-03-3111891614core:ContinuingOperations2022-04-012023-03-31118916142021-04-012022-03-3111891614core:ContinuingOperations2021-04-012022-03-3111891614core:RetainedEarningsAccumulatedLosses2022-04-012023-03-3111891614core:RetainedEarningsAccumulatedLosses2021-04-012022-03-31118916142022-03-31118916142022-03-31118916142021-03-3111891614core:CurrentFinancialInstruments2023-03-3111891614core:CurrentFinancialInstruments2022-03-3111891614core:ShareCapital2023-03-3111891614core:ShareCapital2022-03-3111891614core:RetainedEarningsAccumulatedLosses2023-03-3111891614core:RetainedEarningsAccumulatedLosses2022-03-3111891614core:OtherMiscellaneousReserve2021-03-3111891614core:Held-to-maturityFinancialAssets2022-04-012023-03-3111891614core:UKTax2022-04-012023-03-3111891614core:UKTax2021-04-012022-03-3111891614core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntitycore:SaleOrPurchasePropertyOrOtherAssets2023-03-3111891614core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntitycore:SaleOrPurchaseGoods2022-03-3111891614core:OtherRelatedPartiescore:SaleOrPurchaseGoods2023-03-3111891614core:OtherRelatedPartiescore:SaleOrPurchaseGoods2022-03-3111891614core:SaleOrPurchaseGoods2023-03-3111891614core:SaleOrPurchaseGoods2022-03-3111891614core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity2023-03-3111891614core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntitycore:SaleOrPurchaseGoods2023-03-3111891614core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity2022-03-3111891614core:OtherRelatedParties2023-03-3111891614core:OtherRelatedParties2022-03-3111891614bus:PrivateLimitedCompanyLtd2022-04-012023-03-3111891614bus:Audited2022-04-012023-03-3111891614bus:FullIFRS2022-04-012023-03-3111891614bus:FullAccounts2022-04-012023-03-31xbrli:purexbrli:sharesiso4217:GBP