Salcombe Park Limited - Period Ending 2016-12-31

Salcombe Park Limited - Period Ending 2016-12-31


Salcombe Park Limited 05097413 false 2016-01-01 2016-12-31 2016-12-31 The principal activity of the company is development and sale of holiday lodges Digita Accounts Production Advanced 6.18.8247.0 Software true 05097413 2016-01-01 2016-12-31 05097413 2016-12-31 05097413 core:CapitalRedemptionReserve 2016-12-31 05097413 core:RetainedEarningsAccumulatedLosses 2016-12-31 05097413 core:RevaluationReserve 2016-12-31 05097413 core:ShareCapital 2016-12-31 05097413 core:CurrentFinancialInstruments 2016-12-31 05097413 core:CurrentFinancialInstruments core:WithinOneYear 2016-12-31 05097413 core:Non-currentFinancialInstruments 2016-12-31 05097413 core:Non-currentFinancialInstruments core:AfterOneYear 2016-12-31 05097413 core:LandBuildings 2016-12-31 05097413 core:MotorVehicles 2016-12-31 05097413 core:OtherPropertyPlantEquipment 2016-12-31 05097413 bus:SmallEntities 2016-01-01 2016-12-31 05097413 bus:AuditExemptWithAccountantsReport 2016-01-01 2016-12-31 05097413 bus:FullAccounts 2016-01-01 2016-12-31 05097413 bus:RegisteredOffice 2016-01-01 2016-12-31 05097413 bus:Director2 2016-01-01 2016-12-31 05097413 bus:Director3 2016-01-01 2016-12-31 05097413 bus:PrivateLimitedCompanyLtd 2016-01-01 2016-12-31 05097413 bus:Agent1 2016-01-01 2016-12-31 05097413 core:LandBuildings 2016-01-01 2016-12-31 05097413 core:MotorVehicles 2016-01-01 2016-12-31 05097413 core:OtherPropertyPlantEquipment 2016-01-01 2016-12-31 05097413 core:PlantMachinery 2016-01-01 2016-12-31 05097413 core:Vehicles 2016-01-01 2016-12-31 05097413 countries:AllCountries 2016-01-01 2016-12-31 05097413 2015-12-31 05097413 core:LandBuildings 2015-12-31 05097413 core:MotorVehicles 2015-12-31 05097413 core:OtherPropertyPlantEquipment 2015-12-31 05097413 2015-01-01 2015-12-31 05097413 2015-12-31 05097413 core:CapitalRedemptionReserve 2015-12-31 05097413 core:RetainedEarningsAccumulatedLosses 2015-12-31 05097413 core:RevaluationReserve 2015-12-31 05097413 core:ShareCapital 2015-12-31 05097413 core:CurrentFinancialInstruments 2015-12-31 05097413 core:CurrentFinancialInstruments core:WithinOneYear 2015-12-31 05097413 core:Non-currentFinancialInstruments 2015-12-31 05097413 core:Non-currentFinancialInstruments core:AfterOneYear 2015-12-31 05097413 core:LandBuildings 2015-12-31 05097413 core:MotorVehicles 2015-12-31 05097413 core:OtherPropertyPlantEquipment 2015-12-31 iso4217:GBP xbrli:pure

Registration number: 05097413

Salcombe Park Limited

Filleted Annual Report and Unaudited Financial Statements

for the Year Ended 31 December 2016

Thompson Jenner LLP
Chartered Accountants
28 Alexandra Terrace
Exmouth
Devon
EX8 1BD

 

Salcombe Park Limited
(Registration number: 05097413)

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 10

 

Salcombe Park Limited
(Registration number: 05097413)

Company Information

Directors

Mr J P Parker

Mr N M Parker

Registered office

28 Alexandra Terrace
Exmouth
Devon
EX8 1BD

Bankers

HSBC Bank plc
250 High Street
Exeter
Devon
EX4 3PZ

Accountants

Thompson Jenner LLP
Chartered Accountants
28 Alexandra Terrace
Exmouth
Devon
EX8 1BD

 

Salcombe Park Limited
(Registration number: 05097413)

Balance Sheet as at 31 December 2016

Note

2016
£

2015
£

Fixed assets

 

Tangible assets

4

1,210,589

1,215,725

Current assets

 

Stocks

5

3,000

120,927

Debtors

6

125,279

105,615

Cash at bank and in hand

 

52,468

46,752

 

180,747

273,294

Creditors: Amounts falling due within one year

7

(54,205)

(153,913)

Net current assets

 

126,542

119,381

Total assets less current liabilities

 

1,337,131

1,335,106

Creditors: Amounts falling due after more than one year

7

(201,259)

(208,716)

Provisions for liabilities

(164,574)

(175,939)

Net assets

 

971,298

950,451

Capital and reserves

 

Called up share capital

240

240

Capital redemption reserve

240

240

Revaluation reserve

727,834

717,602

Profit and loss account

242,984

232,369

Total equity

 

971,298

950,451

For the financial year ending 31 December 2016 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

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

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

 

Salcombe Park Limited
(Registration number: 05097413)

Balance Sheet as at 31 December 2016

Approved and authorised by the Board on 29 September 2017 and signed on its behalf by:
 

.........................................

Mr J P Parker

Director

 

Salcombe Park Limited
(Registration number: 05097413)

Notes to the Financial Statements for the Year Ended 31 December 2016

1

General information

The company is a private company limited by share capital incorporated in England & Wales.

The address of its registered office is:
28 Alexandra Terrace
Exmouth
Devon
EX8 1BD

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Plant and machinery

25% reducing balance

Vehicles

20% reducing balance

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

 

Salcombe Park Limited
(Registration number: 05097413)

Notes to the Financial Statements for the Year Ended 31 December 2016

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress 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. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

 

Salcombe Park Limited
(Registration number: 05097413)

Notes to the Financial Statements for the Year Ended 31 December 2016

Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Balance Sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the Profit and Loss Account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 2 (2015 - 2).

 

Salcombe Park Limited
(Registration number: 05097413)

Notes to the Financial Statements for the Year Ended 31 December 2016

4

Tangible assets

Land and buildings
£

Motor vehicles
 £

Other property, plant and equipment
 £

Total
£

Cost or valuation

At 1 January 2016

1,200,000

24,100

4,743

1,228,843

At 31 December 2016

1,200,000

24,100

4,743

1,228,843

Depreciation

At 1 January 2016

-

9,640

3,478

13,118

Charge for the year

-

4,820

316

5,136

At 31 December 2016

-

14,460

3,794

18,254

Carrying amount

At 31 December 2016

1,200,000

9,640

949

1,210,589

At 31 December 2015

1,200,000

14,460

1,265

1,215,725

Included within the net book value of land and buildings above is £1,200,000 (2015 - £1,200,000) in respect of freehold land and buildings.
 

Revaluation

The fair value of the company's Land and buildings was revalued on 31 December 2016. An independent valuer was not involved. Had this class of asset been measured on a historical cost basis, the carrying amount would have been £309,604 (2015 - £309,604).

5

Stocks

2016
£

2015
£

Work in progress

-

117,927

Other stocks

3,000

3,000

3,000

120,927

 

Salcombe Park Limited
(Registration number: 05097413)

Notes to the Financial Statements for the Year Ended 31 December 2016

6

Debtors

Note

2016
£

2015
£

Trade debtors

 

92,448

104,914

Amounts owed by group undertakings and undertakings in which the company has a participating interest

30,000

-

Other debtors

 

2,831

701

Total current trade and other debtors

 

125,279

105,615

7

Creditors

Note

2016
£

2015
£

Due within one year

 

Loans and borrowings

8

34,841

41,414

Trade creditors

 

3,511

27,079

Taxation and social security

 

11,450

15,821

Accrued expenses

 

4,403

69,599

 

54,205

153,913

Due after one year

 

Loans and borrowings

8

201,259

208,716

8

Loans and borrowings

2016
£

2015
£

Non-current loans and borrowings

Bank borrowings

190,310

194,444

Finance lease liabilities

-

14,272

Other borrowings

10,949

-

201,259

208,716

 

Salcombe Park Limited
(Registration number: 05097413)

Notes to the Financial Statements for the Year Ended 31 December 2016

2016
£

2015
£

Current loans and borrowings

Bank borrowings

13,033

21,931

Finance lease liabilities

-

3,323

Other borrowings

21,808

16,160

34,841

41,414

9

Transition to FRS 102

Balance Sheet at 1 January 2015
 

As originally reported
£

Reclassification
£

Remeasurement
£

As restated
£

Fixed assets

Tangible assets

317,631

-

890,396

1,208,027

Current assets

Stocks

77,116

-

-

77,116

Debtors

148,478

-

-

148,478

Cash at bank and in hand

308,518

-

-

308,518

534,112

-

-

534,112

Creditors: Amounts falling due within one year

(199,895)

-

-

(199,895)

Net current assets

334,217

-

-

334,217

Total assets less current liabilities

651,848

-

890,396

1,542,244

Creditors: Amounts falling due after more than one year

(254,120)

-

-

(254,120)

Provisions for liabilities

(4,193)

-

(173,593)

(177,786)

Net assets

393,535

-

716,803

1,110,338

Capital and reserves

Called up share capital

(280)

-

-

(280)

Capital redemption reserve

(200)

-

-

(200)

Revaluation reserve

-

-

(716,803)

(716,803)

Profit and loss account

(393,055)

-

-

(393,055)

Total equity

(393,535)

-

(716,803)

(1,110,338)

 

Salcombe Park Limited
(Registration number: 05097413)

Notes to the Financial Statements for the Year Ended 31 December 2016

Balance Sheet at 31 December 2015
 

As originally reported
£

Reclassification
£

Remeasurement
£

As restated
£

Fixed assets

Tangible assets

325,329

-

890,396

1,215,725

Current assets

Stocks

120,927

-

-

120,927

Debtors

105,615

-

-

105,615

Cash at bank and in hand

46,752

-

-

46,752

273,294

-

-

273,294

Creditors: Amounts falling due within one year

(153,913)

-

-

(153,913)

Net current assets

119,381

-

-

119,381

Total assets less current liabilities

444,710

-

890,396

1,335,106

Creditors: Amounts falling due after more than one year

(208,716)

-

-

(208,716)

Provisions for liabilities

(3,145)

-

(172,794)

(175,939)

Net assets

232,849

-

717,602

950,451

Capital and reserves

Called up share capital

(240)

-

-

(240)

Capital redemption reserve

(240)

-

-

(240)

Revaluation reserve

-

-

(717,602)

(717,602)

Profit and loss account

(232,369)

-

-

(232,369)

Total equity

(232,849)

-

(717,602)

(950,451)