ACCOUNTS - Final Accounts


Caseware UK (AP4) 2016.0.181 2016.0.181 2017-06-302017-06-30The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.truefalseproperty and investment companyfalse2016-07-01 08127339 2016-07-01 2017-06-30 08127339 2015-07-01 2016-06-30 08127339 2017-06-30 08127339 2016-06-30 08127339 c:IncreaseDecreaseDueToTransitionFromPreviousStandard 2015-07-01 08127339 c:IncreaseDecreaseDueToTransitionFromPreviousStandard 2016-06-30 08127339 d:Director1 2016-07-01 2017-06-30 08127339 c:FreeholdInvestmentProperty 2017-06-30 08127339 c:FreeholdInvestmentProperty 2016-06-30 08127339 c:CurrentFinancialInstruments 2017-06-30 08127339 c:CurrentFinancialInstruments 2016-06-30 08127339 c:Non-currentFinancialInstruments 2017-06-30 08127339 c:Non-currentFinancialInstruments 2016-06-30 08127339 c:CurrentFinancialInstruments c:WithinOneYear 2017-06-30 08127339 c:CurrentFinancialInstruments c:WithinOneYear 2016-06-30 08127339 c:Non-currentFinancialInstruments c:AfterOneYear 2017-06-30 08127339 c:Non-currentFinancialInstruments c:AfterOneYear 2016-06-30 08127339 c:Non-currentFinancialInstruments c:BetweenTwoFiveYears 2017-06-30 08127339 c:Non-currentFinancialInstruments c:BetweenTwoFiveYears 2016-06-30 08127339 c:Non-currentFinancialInstruments c:MoreThanFiveYears 2017-06-30 08127339 c:Non-currentFinancialInstruments c:MoreThanFiveYears 2016-06-30 08127339 c:ShareCapital 2017-06-30 08127339 c:ShareCapital 2016-06-30 08127339 c:RetainedEarningsAccumulatedLosses 2017-06-30 08127339 c:RetainedEarningsAccumulatedLosses 2016-06-30 08127339 c:OtherDeferredTax 2017-06-30 08127339 d:OrdinaryShareClass1 2016-07-01 2017-06-30 08127339 d:OrdinaryShareClass1 2017-06-30 08127339 d:FRS102 2016-07-01 2017-06-30 08127339 d:AuditExempt-NoAccountantsReport 2016-07-01 2017-06-30 08127339 d:FullAccounts 2016-07-01 2017-06-30 08127339 d:PrivateLimitedCompanyLtd 2016-07-01 2017-06-30 xbrli:shares iso4217:GBP xbrli:pure
08127339













VESTWATER LIMITED







UNAUDITED

DIRECTORS' REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2017



























                                                             HAINES WATTS LEEDS LLP
                                                            CHARTERED ACCOUNTANTS

 
VESTWATER LIMITED
REGISTERED NUMBER: 08127339

BALANCE SHEET
AS AT 30 JUNE 2017

As restated
2017
2016
Note
£
£

Fixed assets
  

Investments
 5 
383,504
196,504

Investment property
 6 
900,000
900,000

  
1,283,504
1,096,504

Current assets
  

Debtors: amounts falling due within one year
 7 
32,998
48,143

Cash at bank and in hand
  
25,336
22,934

  
58,334
71,077

Creditors: amounts falling due within one year
 8 
(523,361)
(299,756)

Net current liabilities
  
 
 
(465,027)
 
 
(228,679)

Total assets less current liabilities
  
818,477
867,825

Creditors: amounts falling due after more than one year
 9 
(489,410)
(528,284)

Provisions for liabilities
  

Deferred tax
  
(19,307)
(19,307)

  
 
 
(19,307)
 
 
(19,307)

Net assets
  
309,760
320,234


Capital and reserves
  

Called up share capital 
  
104
104

Profit and loss account
  
309,656
320,130

  
309,760
320,234


Page 1

 
VESTWATER LIMITED
REGISTERED NUMBER: 08127339
    
BALANCE SHEET (CONTINUED)
AS AT 30 JUNE 2017

The directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The Company has opted not to file the statement of income and retained earnings in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 23 November 2017.



Mr P Waterton
Director
 
The notes on pages 3 to 12 form part of these financial statements.

Page 2

 
VESTWATER LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2017

1.


General information

Vestwater Limited is a limited company registered in England and Wales under company number 08127339 at Unit 5 Lockwood Close, Lockwood Close Industrial Estate, Leeds, LS11 5UU.


2.


Statement of compliance

The financial statements of Vestwater Limited have been prepared in compliance with United Kingdom Accounting Standards, including Section 1A of Financial Reporting Standard 102, ‘The Financial Reporting Standard applicable in the United Kingdom and the Republic of Ireland’ (‘FRS 102’) and the Companies Act 2006.

3.Accounting policies

 
3.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies.

 
3.2

Turnover

Turnover comprises revenue recognised by the company in respect of rent receivable during the year, exclusive of Value Added Tax.

 
3.3

Investment property

Investment properties are included in the balance sheet at their open market value in accordance with Section 1A of FRS 102 and are not depreciated. This treatment is contrary to the Companies Act 2006 which states that fixed assets should be depreciated but is, in the opinion of the directors, necessary to give a true and fair view of the financial position of the company.

 
3.4

Investments

Investments held as fixed assets are shown at cost less provision for impairment.

 
3.5

Debtors

Short term debtors are measured at transaction price, less any impairment.

 
3.6

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
3.7

Financial instruments

The Company only enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in non-puttable ordinary shares.

Page 3

 
VESTWATER LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2017

3.Accounting policies (continued)

 
3.8

Creditors

Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
3.9

Finance costs

Finance costs are charged to the statement of income and retained earnings over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
3.10

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

 
3.11

Borrowing costs

All borrowing costs are recognised in the statement of income and retained earnings in the year in which they are incurred.

 
3.12

Provisions for liabilities

Provisions are made where an event has taken place that gives the Company a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to the statement of income and retained earnings in the year that the Company becomes aware of the obligation, and are measured at the best estimate at the balance sheet date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the balance sheet.

 
3.13

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in the statement of income and retained earnings, except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income.


4.


Employees

The average monthly number of employees, including directors, during the year was 2 (2016 - 2).

Page 4

 
VESTWATER LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2017

5.


Fixed asset investments





Other fixed asset investments

£



Cost or valuation


At 1 July 2016
196,504


Additions
245,000


Disposals
(58,000)



At 30 June 2017

383,504



Net book value



At 30 June 2017
383,504



At 30 June 2016
196,504


6.


Investment property


Freehold investment property

£



Valuation


At 1 July 2016
900,000



At 30 June 2017
900,000

The 2017 valuations were made by the directors, on an open market value basis.





Page 5

 
VESTWATER LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2017

7.


Debtors

2017
2016
£
£


Trade debtors
-
35,763

Other debtors
12,898
12,280

Called up share capital not paid
100
100

Prepayments and accrued income
20,000
-

32,998
48,143



8.


Creditors: Amounts falling due within one year

2017
2016
£
£

Bank loans
54,991
54,991

Trade creditors
2,995
2,996

Corporation tax
13,400
13,700

Other taxation and social security
3,770
2,219

Other creditors
446,205
199,228

Accruals and deferred income
2,000
26,622

523,361
299,756


Included within creditors falling due within one year are amounts of £54,991 (2016: £54,991) secured by the company in respect of bank loans.


9.


Creditors: Amounts falling due after more than one year

2017
2016
£
£

Bank loans
489,410
528,284

489,410
528,284



Secured loans

Included within creditors falling due in over one year are amounts of £489,410 (2016: £528,284) secured by the company in respect of bank loans.

Page 6

 
VESTWATER LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2017

10.


Loans


Analysis of the maturity of loans is given below:


2017
2016
£
£

Amounts falling due within one year

Bank loans
54,991
54,991


54,991
54,991


Amounts falling due 2-5 years

Bank loans
274,954
274,954


274,954
274,954

Amounts falling due after more than 5 years

Bank loans
214,456
253,330

214,456
253,330

544,401
583,275



11.


Deferred taxation



2017


£






At beginning of year
(19,307)



At end of year
(19,307)

The provision for deferred taxation is made up as follows:

2017
£


Deferred tax on revaluation surplus
(19,307)

(19,307)

Page 7

 
VESTWATER LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2017

12.


Share capital

2017
2016
£
£
Shares classified as equity

Allotted, called up and fully paid



104 Ordinary shares of £1 each
104
104


13.


Related party transactions

Included within creditors is a balance of £376,205 (2016: £198,500) owed to a company in which Vestwater Limited has a participating interest.
No further transactions with related parties were undertaken such as are required to be disclosed under Section 1A of FRS 102.

Page 8
 


 
VESTWATER LIMITED


 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2017

14.


First time adoption of FRS 102

The Company transitioned to FRS 102 from previously extant UK GAAP as at 1 July 2015. The impact of the transition to FRS 102 is as follows:

Page 9

 


 
VESTWATER LIMITED


 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2017

           14.First time adoption of FRS 102 (continued)

As previously stated
1 July
2015
Effect of transition
1 July
2015
FRS 102
(as restated)
1 July
2015
As previously stated
30 June
2016
Effect of transition
30 June
2016
FRS 102
(as restated)
30 June
2016
£
£
£
£
£
£

Fixed assets
900,004
-
900,004
1,096,504
-
1,096,504

Current assets
15,627
-
15,627
71,078
-
71,078

Creditors: amounts falling due within one year
(163,687)
-
(163,687)
(299,756)
-
(299,756)

Net current liabilities
 
(148,060)
 
-
 
(148,060)
 
(228,678)
 
-
 
(228,678)

Total assets less current liabilities
 
751,944
 
-
 
751,944
 
867,826
 
-
 
867,826

Creditors: amounts falling due after more than one year
466,147
-
466,147
528,284
-
528,284

Provisions for liabilities
-
(19,306)
(19,306)
-
(19,307)
(19,307)

Net  assets
 
285,797
 
(19,306)
 
266,491
 
339,542
 
(19,307)
 
320,235


Called up share capital
104
-
104
104
-
104

Revaluation reserve
96,536
(96,536)
-
96,536
(96,536)
-

Profit and loss account
189,158
77,229
266,387
242,902
77,229
320,131
Page 10

 


 
VESTWATER LIMITED


 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2017

           14.First time adoption of FRS 102 (continued)


 
285,694
 
(19,307)
 
266,387
 
339,438
 
(19,307)
 
320,131
Page 11
 
VESTWATER LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2017

           14.First time adoption of FRS 102 (continued)

As previously stated
30 June
2016
Effect of transition
30 June
2016
FRS 102
(as restated)
30 June
2016
£
£
£

Turnover
  
99,662
-
99,662

  
 
99,662
 
-
 
99,662

Administrative expenses
  
(14,322)
-
(14,322)

Operating profit
  
 
85,340
 
-
 
85,340

Interest payable and similar charges
  
(17,917)
-
(17,917)

Taxation
  
(13,679)
-
(13,679)

Profit on ordinary activities after taxation and for the financial year
  
 
53,744
 
-
 
53,744

Explanation of changes to previously reported profit and equity:

1

Previously the deferred tax on the revaluation surplus was unprovided. Following the first time adoption of FRS 102 the deferred tax has now been provided resulting in a prior period adjustment.
 
The unprovided deferred tax liability on the unrealised gain in 2016 was £19,307 (2015: £19,307).
 
The revaluation surpluses are now carried within the profit and loss reserves and not in a separate revaluation reserve.

 
Page 12