Wormsley Estate Limited - Limited company - abbreviated - 11.0.0

Wormsley Estate Limited - Limited company - abbreviated - 11.0.0


01843827 1.1.13 31.12.13 31.12.13 Company accounts Private Limited Company FY true false true false true false true false Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure018438272012-12-31018438272013-12-31018438272013-01-012013-12-31018438272011-12-31018438272012-01-012012-12-31018438272012-12-3101843827ns12:England2013-01-012013-12-3101843827ns14:PoundSterling2013-01-012013-12-3101843827ns7:Director12013-01-012013-12-3101843827ns7:OrdinaryShareClass12013-01-012013-12-3101843827ns7:Director22013-01-012013-12-3101843827ns7:Director32013-01-012013-12-3101843827ns7:Director42013-01-012013-12-3101843827ns7:CompanySecretary2013-01-012013-12-3101843827ns7:RegisteredOffice2013-01-012013-12-3101843827ns7:EntityAccountantsOrAuditors2013-01-012013-12-3101843827ns5:PatentsConcessionsLicencesTradeMarksSimilar2013-01-012013-12-3101843827ns5:ImprovementsOrDevelopmentAssets2013-01-012013-12-3101843827ns5:PlantMachinery2013-01-012013-12-3101843827ns5:MotorVehicles2013-01-012013-12-3101843827ns5:ComputerEquipment2013-01-012013-12-3101843827ns7:OrdinaryShareClass12013-12-3101843827ns7:OrdinaryShareClass12012-12-31
REGISTERED NUMBER: 01843827 (England and Wales)















Abbreviated Unaudited Accounts for the Year Ended 31 December 2013

for

Wormsley Estate Limited

Wormsley Estate Limited (Registered number: 01843827)

Contents of the Abbreviated Accounts
for the Year Ended 31 December 2013










Page

Company Information 1

Abbreviated Balance Sheet 2

Notes to the Abbreviated Accounts 3

Wormsley Estate Limited

Company Information
for the Year Ended 31 December 2013







DIRECTORS: Mrs C L Creasey
Lady V Getty
M H Getty
V E Treves





SECRETARY: Mrs C L Creasey





REGISTERED OFFICE: The Estate Office
Stokenchurch
High Wycombe
Buckinghamshire
HP14 3YG





REGISTERED NUMBER: 01843827 (England and Wales)





ACCOUNTANTS: Sutton Place (UK) Limited
26 Curzon Street
London
W1J 7TQ

Wormsley Estate Limited (Registered number: 01843827)

Abbreviated Balance Sheet
31 December 2013

31.12.13 31.12.12
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 2 12,113 19,251
Tangible assets 3 785,008 676,267
797,121 695,518

CURRENT ASSETS
Debtors 95,959 176,291
Prepayments and accrued income 123,810 190,270
Cash at bank 44,869 111,525
264,638 478,086
CREDITORS
Amounts falling due within one year 2,292,119 2,080,638
NET CURRENT LIABILITIES (2,027,481 ) (1,602,552 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

(1,230,360
)
(907,034
)

CAPITAL AND RESERVES
Called up share capital 4 4,635,000 4,635,000
Profit and loss account (5,865,360 ) (5,542,034 )
SHAREHOLDERS' FUNDS (1,230,360 ) (907,034 )

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 December 2013.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 December 2013 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each
financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and
which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable
to the company.

The abbreviated accounts have been prepared in accordance with the special provisions of Part 15 of the Companies Act 2006 relating to small companies.


The financial statements were approved by the Board of Directors on 29 September 2014 and were signed on its behalf by:





Mrs C L Creasey - Director


Wormsley Estate Limited (Registered number: 01843827)

Notes to the Abbreviated Accounts
for the Year Ended 31 December 2013


1. ACCOUNTING POLICIES

Accounting convention
The financial statements have been prepared under the historical cost convention and in accordance with the Financial
Reporting Standard for Smaller Entities (effective April 2008).

Exemption from preparing a cash flow statement
Exemption has been taken from preparing a cash flow statement on the grounds that the company qualifies as a small
company.

Turnover
Turnover represents net invoiced sales of goods, excluding value added tax.

Intangible assets
Sporting rights are valued at purchase cost and depreciated over 20 years.

Single farm payment entitlement is valued at purchase cost and is depreciated over 5 years.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.

Improvements to property - 5-20% on cost
Plant and machinery - 20-25% on cost
Motor vehicles - 25% on cost
Office equipment - 33% on cost

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Foreign currencies
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date.
Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction.
Exchange differences are taken into account in arriving at the operating result.

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to the profit and loss account on a straight line basis over the period of the
lease.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are
charged to the profit and loss account in the period to which they relate.

2. INTANGIBLE FIXED ASSETS
Total
£   
COST
At 1 January 2013
and 31 December 2013 120,062
AMORTISATION
At 1 January 2013 100,811
Amortisation for year 7,138
At 31 December 2013 107,949
NET BOOK VALUE

At 31 December 2013 12,113
At 31 December 2012 19,251

Wormsley Estate Limited (Registered number: 01843827)

Notes to the Abbreviated Accounts - continued
for the Year Ended 31 December 2013


3. TANGIBLE FIXED ASSETS
Total
£   
COST
At 1 January 2013 2,145,155
Additions 315,224
Disposals (42,588 )
At 31 December 2013 2,417,791
DEPRECIATION
At 1 January 2013 1,468,888
Charge for year 192,247
Eliminated on disposal (28,352 )
At 31 December 2013 1,632,783
NET BOOK VALUE
At 31 December 2013 785,008
At 31 December 2012 676,267

4. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 31.12.13 31.12.12
value: £    £   
4,635,000 Ordinary £1 4,635,000 4,635,000

5. ULTIMATE PARENT COMPANY

Wormsley (Holdings) Limited (incorporated in UK ) is regarded by the directors as being the company's ultimate parent
company.

Wormsley (Holdings) Limited is ultimately controlled by the Trustees of the Wormsley Fund