Saiwil Limited - Period Ending 2016-12-31

Saiwil Limited - Period Ending 2016-12-31


Saiwil Limited 05703138 false 2016-01-01 2016-12-31 2016-12-31 The principal activity of the company is computer consultancy and property letting Digita Accounts Production Advanced 6.18.8247.0 Software true 05703138 2016-01-01 2016-12-31 05703138 2016-12-31 05703138 core:RetainedEarningsAccumulatedLosses 2016-12-31 05703138 core:RevaluationReserve 2016-12-31 05703138 core:ShareCapital 2016-12-31 05703138 core:CurrentFinancialInstruments 2016-12-31 05703138 core:CurrentFinancialInstruments core:WithinOneYear 2016-12-31 05703138 core:Non-currentFinancialInstruments 2016-12-31 05703138 core:Non-currentFinancialInstruments core:AfterOneYear 2016-12-31 05703138 core:FurnitureFittingsToolsEquipment 2016-12-31 05703138 bus:SmallEntities 2016-01-01 2016-12-31 05703138 bus:AuditExemptWithAccountantsReport 2016-01-01 2016-12-31 05703138 bus:FullAccounts 2016-01-01 2016-12-31 05703138 bus:RegisteredOffice 2016-01-01 2016-12-31 05703138 bus:Director1 2016-01-01 2016-12-31 05703138 bus:PrivateLimitedCompanyLtd 2016-01-01 2016-12-31 05703138 core:FurnitureFittings 2016-01-01 2016-12-31 05703138 core:FurnitureFittingsToolsEquipment 2016-01-01 2016-12-31 05703138 countries:AllCountries 2016-01-01 2016-12-31 05703138 2015-12-31 05703138 core:FurnitureFittingsToolsEquipment 2015-12-31 05703138 2015-01-01 2015-12-31 05703138 2015-12-31 05703138 core:RetainedEarningsAccumulatedLosses 2015-12-31 05703138 core:RevaluationReserve 2015-12-31 05703138 core:ShareCapital 2015-12-31 05703138 core:CurrentFinancialInstruments 2015-12-31 05703138 core:CurrentFinancialInstruments core:WithinOneYear 2015-12-31 05703138 core:Non-currentFinancialInstruments 2015-12-31 05703138 core:Non-currentFinancialInstruments core:AfterOneYear 2015-12-31 05703138 core:FurnitureFittingsToolsEquipment 2015-12-31 iso4217:GBP xbrli:pure

Registration number: 05703138

Saiwil Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 December 2016

 

Saiwil Limited

Contents

Balance Sheet

1 to 2

Notes to the Financial Statements

3 to 10

 

Saiwil Limited

(Registration number: 05703138)
Balance Sheet as at 31 December 2016

Note

2016
£

2015
£

Fixed assets

 

Tangible assets

4

12,142

10,383

Investment property

5

5,335,000

4,825,000

 

5,347,142

4,835,383

Current assets

 

Stocks

6

14,025

-

Debtors

7

70,000

9,298

Other financial assets

10,000

-

Cash at bank and in hand

 

103,083

1,921

 

197,108

11,219

Creditors: Amounts falling due within one year

8

(44,740)

(216,006)

Net current assets/(liabilities)

 

152,368

(204,787)

Total assets less current liabilities

 

5,499,510

4,630,596

Creditors: Amounts falling due after more than one year

8

(3,565,452)

(3,207,883)

Provisions for liabilities

(229,988)

(148,210)

Net assets

 

1,704,070

1,274,503

Capital and reserves

 

Called up share capital

100

100

Revaluation reserve

1,355,000

845,000

Profit and loss account

348,970

429,403

Total equity

 

1,704,070

1,274,503

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.

 

Saiwil Limited

(Registration number: 05703138)
Balance Sheet as at 31 December 2016

Approved and authorised by the Board on 30 September 2017 and signed on its behalf by:
 

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

R S Arora

Director

 

Saiwil Limited

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:
10 Broad Street
Abingdon
Oxfordshire
OX14 3LH

The principal place of business is:
4H Hyde Park Mansions
Transept Street
London
NW1 5ER

These financial statements were authorised for issue by the Board on 30 September 2017.

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

Furniture and fittings

10% reducing balance

Investment property

Investment property is carried at fair value, derived from the current market prices for comparable real estate determined annually by the managing agent. The valuers use observable market prices, adjusted if necessary for any difference in the nature, location or condition of the specific asset. Changes in fair value are recognised in profit or loss.

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.

 

Saiwil Limited

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.

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.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

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

 

Saiwil Limited

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

4

Tangible assets

Furniture, fittings and equipment
 £

Total
£

Cost or valuation

At 1 January 2016

18,983

18,983

Additions

3,108

3,108

At 31 December 2016

22,091

22,091

Depreciation

At 1 January 2016

8,600

8,600

Charge for the year

1,349

1,349

At 31 December 2016

9,949

9,949

Carrying amount

At 31 December 2016

12,142

12,142

At 31 December 2015

10,383

10,383

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

5

Investment properties

2016
£

At 1 January

4,825,000

Fair value adjustments

510,000

At 31 December

5,335,000

There has been no valuation of investment property by an independent valuer.

6

Stocks

2016
£

2015
£

Work in progress

14,025

-

7

Debtors

2016
£

2015
£

Trade debtors

-

9,180

Other debtors

70,000

118

Total current trade and other debtors

70,000

9,298

 

Saiwil Limited

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

8

Creditors

Note

2016
£

2015
£

Due within one year

 

Bank loans and overdrafts

9

163

110,000

Trade creditors

 

2,754

884

Amounts owed to related parties

11

718

23,044

Taxation and social security

 

16,947

14,500

Other creditors

 

24,158

67,578

 

44,740

216,006

Due after one year

 

Loans and borrowings

9

3,565,452

3,207,883

9

Loans and borrowings

2016
£

2015
£

Non-current loans and borrowings

Bank borrowings

3,465,452

3,107,883

Other borrowings

100,000

100,000

3,565,452

3,207,883

 

Saiwil Limited

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

2016
£

2015
£

Current loans and borrowings

Bank overdrafts

163

-

Other borrowings

-

110,000

163

110,000

10

Dividends

 

2016

2015

 

£

£

Final dividend of £850.00 (2015 - £850.00) per ordinary share

85,000

85,000

11

Related party transactions

Key management compensation

2016
£

2015
£

Salaries and other short term employee benefits

84,027

22,022

12

Transition to FRS 102

These accounts are the first prepared in accordance with FRS 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland. The date of transition to FRS 102 was 1st January 2015. The effect of the transition on the financial position and performance in previous periods is as follows:

Balance Sheet at 1 January 2015
 

Note

As originally reported
£

Reclassification
£

Remeasurement
£

As restated
£

Fixed assets

 

Tangible assets

 

10,567

-

-

10,567

Investment property

 

2,965,000

-

-

2,965,000

 

2,975,567

-

-

2,975,567

Current assets

 

Debtors

 

123,161

-

-

123,161

Cash at bank and in hand

 

12,706

-

-

12,706

 

135,867

-

-

135,867

Creditors: Amounts falling due within one year

 

(151,388)

-

-

(151,388)

Net current liabilities

 

(15,521)

-

-

(15,521)

Total assets less current liabilities

 

2,960,046

-

-

2,960,046

Creditors: Amounts falling due after more than one year

 

(1,743,185)

-

-

(1,743,185)

Provisions for liabilities

 

-

-

(110,340)

(110,340)

 

Saiwil Limited

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

Note

As originally reported
£

Reclassification
£

Remeasurement
£

As restated
£

Net assets/(liabilities)

 

1,216,861

-

(110,340)

1,106,521

Capital and reserves

 

Called up share capital

 

(100)

-

-

(100)

Revaluation reserve

 

(615,000)

-

-

(615,000)

Profit and loss account

 

(601,761)

-

110,340

(491,421)

Total equity

 

(1,216,861)

-

110,340

(1,106,521)

 

Saiwil Limited

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

Balance Sheet at 31 December 2015
 

Note

As originally reported
£

Reclassification
£

Remeasurement
£

As restated
£

Fixed assets

 

Tangible assets

 

10,382

-

-

10,382

Investment property

 

4,825,000

-

-

4,825,000

 

4,835,382

-

-

4,835,382

Current assets

 

Debtors

 

9,298

-

-

9,298

Cash at bank and in hand

 

1,921

-

-

1,921

 

11,219

-

-

11,219

Creditors: Amounts falling due within one year

 

(216,006)

-

-

(216,006)

Net current liabilities

 

(204,787)

-

-

(204,787)

Total assets less current liabilities

 

4,630,595

-

-

4,630,595

Creditors: Amounts falling due after more than one year

 

(3,207,883)

-

-

(3,207,883)

Provisions for liabilities

 

-

(37,870)

-

(37,870)

Net assets/(liabilities)

 

1,422,712

(37,870)

-

1,384,842

Capital and reserves

 

Called up share capital

 

(100)

-

-

(100)

Revaluation reserve

 

(845,000)

-

-

(845,000)

Profit and loss account

 

(577,612)

37,870

-

(539,742)

Total equity

 

(1,422,712)

37,870

-

(1,384,842)

 

Saiwil Limited

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

Profit and Loss Account for the year ended 31 December 2015
 

Note

As originally reported
£

Reclassification
£

Remeasurement
£

As restated
£

Turnover

 

244,814

-

-

244,814

Administrative expenses

 

(135,232)

-

-

(135,232)

Other operating income

 

(6,177)

-

-

(6,177)

Operating profit

 

103,405

-

-

103,405

Other interest receivable and similar income

 

17

-

-

17

Interest payable and similar expenses

 

(5,492)

-

-

(5,492)

 

(5,475)

-

-

(5,475)

Profit before tax

 

97,930

-

-

97,930

Taxation

 

(37,079)

-

(37,870)

(74,949)

Profit/(loss) for the financial year

 

60,851

-

(37,870)

22,981