WORMSLEY_ESTATE_LIMITED - Accounts

Company Registration No. 01843827 (England and Wales)
WORMSLEY ESTATE LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2015
PAGES FOR FILING WITH REGISTRAR
WORMSLEY ESTATE LIMITED
COMPANY INFORMATION
Directors
Louise Creasey
Lady Victoria Getty
Mark Getty
Vanni Treves
Secretary
Louise Creasey
Company number
01843827
Registered office
The Estate Office
Stokenchurch
High Wycombe
Buckinghamshire, HP14 3YG
WORMSLEY ESTATE LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2015
31 December 2015
- 1 -
2015
2014
Notes
£
£
£
£
Fixed assets
Intangible assets
3
-
4,976
Tangible assets
4
942,066
718,047
942,066
723,023
Current assets
Debtors
5
470,818
261,206
Cash at bank and in hand
54,284
44,863
525,102
306,069
Creditors: amounts falling due within one year
6
(3,551,385)
(2,745,995)
Net current liabilities
(3,026,283)
(2,439,926)
Total assets less current liabilities
(2,084,217)
(1,716,903)
Capital and reserves
Called up share capital
7
4,635,000
4,635,000
Profit and loss reserves
(6,719,217)
(6,351,903)
Total equity
(2,084,217)
(1,716,903)

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 December 2015 the company was entitled to exemption from audit under section 477 of the Companies Act 2006.

Directors' responsibilities: •    The member has not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476; •    The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements.

 

  • The member has not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476;

  • The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements.

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 September 2016 and are signed on its behalf by:
Louise Creasey
Director
Company Registration No. 01843827
WORMSLEY ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2015
- 2 -
1
Accounting policies
Company information

Wormsley Estate Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Estate Office, Stokenchurch, High Wycombe, Buckinghamshire, HP14 3YG

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. The principal accounting policies adopted are set out below.

These financial statements for the year ended 31 December 2015 are the first financial statements of Wormsley Estate Limited prepared in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland. The date of transition to FRS 102 was 1 January 2014. The reported financial position and financial performance for the previous period are not affected by the transition to FRS 102.

1.2
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future on the basis of its continuing financial support from its parent company. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business , and is shown net of VAT and other sales related taxes . The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates., and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

 

1.4
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Sporting rights
is valued at purchase cost and depreciated over 20 years
Single farm payment entitlement
is valued at purchase cost and depreciated over 5 years
1.5
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

WORMSLEY ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2015
1
Accounting policies
(Continued)
- 3 -

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Plant and machinery
7-25% on cost
Fixtures, fittings & equipment
20-25% on cost
Computer equipment
33% on cost
Motor vehicles
25% on cost

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.6
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.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. 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.

 

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.

1.7
Impairment
Assets not measured at fair value are reviewed for any indication that the asset may be impaired at each balance sheet date. If such indication exists, the recoverable amount of the asset, or the asset's cash generating unit, is estimated and compared to the carrying amount. Where the carrying amount exceeds its recoverable amount, an impairment loss is recognised in the profit or loss unless the asset is carried at a revalued amount where the impairment loss is a revaluation decrease.
1.8
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.9
Leases
WORMSLEY ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2015
1
Accounting policies
(Continued)
- 4 -

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Rentals payable under operating leases, are charged to income on a straight line basis over the term of the relevant lease.

Rentals payable under operating leases, are charged to income on a straight line basis over the term of the relevant lease.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 14 (2014 - 12).

3
Intangible fixed assets
Other
£
Cost
At 1 January 2015 and 31 December 2015
120,062
Amortisation and impairment
At 1 January 2015
115,086
Amortisation charged for the year
4,976
At 31 December 2015
120,062
Carrying amount
At 31 December 2015
-
At 31 December 2014
4,976
WORMSLEY ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2015
- 5 -
4
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 January 2015
2,573,532
Additions
475,065
Disposals
(10,500)
At 31 December 2015
3,038,097
Depreciation and impairment
At 1 January 2015
1,855,485
Depreciation charged in the year
251,046
Eliminated in respect of disposals
(10,500)
At 31 December 2015
2,096,031
Carrying amount
At 31 December 2015
942,066
At 31 December 2014
718,047
5
Debtors
2015
2014
Amounts falling due within one year:
£
£
Trade debtors
245,280
190,491
Other debtors
225,538
70,715
470,818
261,206
6
Creditors: amounts falling due within one year
2015
2014
£
£
Trade creditors
189,921
199,044
Amounts due to group undertakings and undertakings in which the group has a participating interest
3,195,713
2,466,130
Corporation tax
5,070
-
Other taxation and social security
10,313
52,390
Other creditors
150,368
28,431
3,551,385
2,745,995
WORMSLEY ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2015
- 6 -
7
Called up share capital
2015
2014
£
£
Ordinary share capital
Issued and fully paid
4,635,000 Ordinary of £1 each
4,635,000
4,635,000
8
Parent company

The ultimate parent company is Wormsley (Holdings) Ltd, a company registered in England and Wales.

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

2015-12-312015-01-01falseCCH SoftwareCCH Accounts Production 2016.201Directors' responsibilities: •The member has not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476; •The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements. •The member has not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476; •The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements.018438272015-01-012015-12-3101843827bus:CompanySecretaryDirector12015-01-012015-12-3101843827bus:Director12015-01-012015-12-3101843827bus:Director22015-01-012015-12-3101843827bus:Director32015-01-012015-12-3101843827bus:CompanySecretary12015-01-012015-12-31018438272015-12-3101843827core:OtherResidualIntangibleAssets2014-12-3101843827core:IntangibleAssetsOtherThanGoodwill2014-12-31018438272014-12-3101843827core:OtherPropertyPlantEquipment2015-12-3101843827core:OtherPropertyPlantEquipment2014-12-3101843827core:ShareCapital2015-12-3101843827core:ShareCapital2014-12-3101843827core:RetainedEarningsAccumulatedLosses2015-12-3101843827core:RetainedEarningsAccumulatedLosses2014-12-3101843827bus:FRS1022015-01-012015-12-3101843827core:PlantMachinery2015-01-012015-12-3101843827core:FurnitureFittings2015-01-012015-12-3101843827core:ComputerEquipment2015-01-012015-12-3101843827core:MotorVehicles2015-01-012015-12-3101843827core:IntangibleAssetsOtherThanGoodwill2014-12-3101843827core:IntangibleAssetsOtherThanGoodwill2015-12-3101843827core:IntangibleAssetsOtherThanGoodwill2015-01-012015-12-3101843827core:OtherPropertyPlantEquipment2014-12-3101843827core:OtherPropertyPlantEquipment2015-01-012015-12-3101843827core:CurrentFinancialInstruments2015-12-3101843827core:CurrentFinancialInstruments2014-12-3101843827bus:AuditExempt-NoAccountantsReport2015-01-012015-12-3101843827bus:FullAccounts2015-01-012015-12-31xbrli:purexbrli:sharesiso4217:GBP