Rose Homes (EA) Limited - Period Ending 2017-09-30

Rose Homes (EA) Limited - Period Ending 2017-09-30


Rose Homes (EA) Limited 00545352 false 2016-10-01 2017-09-30 2017-09-30 The principal activity of the company is that of property developers and building contractors. Digita Accounts Production Advanced 6.18.8247.0 Software true 00545352 2016-10-01 2017-09-30 00545352 2017-09-30 00545352 core:CapitalRedemptionReserve 2017-09-30 00545352 core:OtherReservesSubtotal 2017-09-30 00545352 core:RetainedEarningsAccumulatedLosses 2017-09-30 00545352 core:ShareCapital 2017-09-30 00545352 core:CurrentFinancialInstruments 2017-09-30 00545352 core:CurrentFinancialInstruments core:WithinOneYear 2017-09-30 00545352 core:BetweenTwoFiveYears 2017-09-30 00545352 core:MoreThanFiveYears 2017-09-30 00545352 core:WithinOneYear 2017-09-30 00545352 core:FurnitureFittingsToolsEquipment 2017-09-30 00545352 core:LandBuildings 2017-09-30 00545352 core:MotorVehicles 2017-09-30 00545352 core:OtherPropertyPlantEquipment 2017-09-30 00545352 bus:SmallEntities 2016-10-01 2017-09-30 00545352 bus:AuditExemptWithAccountantsReport 2016-10-01 2017-09-30 00545352 bus:FullAccounts 2016-10-01 2017-09-30 00545352 bus:RegisteredOffice 2016-10-01 2017-09-30 00545352 bus:Director5 2016-10-01 2017-09-30 00545352 bus:Director6 2016-10-01 2017-09-30 00545352 bus:PrivateLimitedCompanyLtd 2016-10-01 2017-09-30 00545352 core:FurnitureFittings 2016-10-01 2017-09-30 00545352 core:FurnitureFittingsToolsEquipment 2016-10-01 2017-09-30 00545352 core:LandBuildings 2016-10-01 2017-09-30 00545352 core:MotorVehicles 2016-10-01 2017-09-30 00545352 core:OtherPropertyPlantEquipment 2016-10-01 2017-09-30 00545352 core:PlantMachinery 2016-10-01 2017-09-30 00545352 countries:England 2016-10-01 2017-09-30 00545352 2016-09-30 00545352 core:FurnitureFittingsToolsEquipment 2016-09-30 00545352 core:LandBuildings 2016-09-30 00545352 core:MotorVehicles 2016-09-30 00545352 core:OtherPropertyPlantEquipment 2016-09-30 00545352 2015-10-01 2016-09-30 00545352 2016-09-30 00545352 core:CapitalRedemptionReserve 2016-09-30 00545352 core:OtherReservesSubtotal 2016-09-30 00545352 core:RetainedEarningsAccumulatedLosses 2016-09-30 00545352 core:ShareCapital 2016-09-30 00545352 core:CurrentFinancialInstruments 2016-09-30 00545352 core:CurrentFinancialInstruments core:WithinOneYear 2016-09-30 00545352 core:BetweenTwoFiveYears 2016-09-30 00545352 core:MoreThanFiveYears 2016-09-30 00545352 core:WithinOneYear 2016-09-30 00545352 core:FurnitureFittingsToolsEquipment 2016-09-30 00545352 core:LandBuildings 2016-09-30 00545352 core:MotorVehicles 2016-09-30 00545352 core:OtherPropertyPlantEquipment 2016-09-30 iso4217:GBP xbrli:pure

Registration number: 00545352

Rose Homes (EA) Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 September 2017

 

Rose Homes (EA) Limited

Contents

Balance Sheet

1

Notes to the Financial Statements

2 to 7

 

Rose Homes (EA) Limited

(Registration number: 00545352)
Balance Sheet as at 30 September 2017

Note

2017
£

2016
£

Fixed assets

 

Tangible assets

4

103,295

73,041

Current assets

 

Stocks

5

2,464,176

1,006,995

Debtors

6

2,572,196

2,912,819

Cash at bank and in hand

 

16,985

49,605

 

5,053,357

3,969,419

Creditors: Amounts falling due within one year

7

(672,339)

(425,116)

Net current assets

 

4,381,018

3,544,303

Total assets less current liabilities

 

4,484,313

3,617,344

Provisions for liabilities

(16,610)

(10,559)

Net assets

 

4,467,703

3,606,785

Capital and reserves

 

Called up share capital

1,369

1,369

Capital redemption reserve

11,248

11,248

Other reserves

700

700

Profit and loss account

4,454,386

3,593,468

Total equity

 

4,467,703

3,606,785

For the financial year ending 30 September 2017 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.

Approved and authorised by the Board on 6 December 2017 and signed on its behalf by:
 


C R W Busby
Director


R W Gregory
Director

 
 

Rose Homes (EA) Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

1

General information

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

The address of its registered office is:
4 Cyrus Way
Cygnet Park Hampton
Peterborough
Cambridgeshire
PE7 8HP
United Kingdom

These financial statements were authorised for issue by the Board on 6 December 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. These are the first financial statements that comply with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'. The date of transition is 1 October 2015.

The transition to Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' has resulted in a small number of changes in accounting policies to those used previously. The nature of these changes and their impact on the financial statements are explained in note 9 below.

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.

Judgements

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported for assets and liabilities as at the balance sheet date and the amounts reported for revenues and expenses during the year. However, the nature of estimation means that actual outcomes could differ from those estimates. The following judgements (apart from those involving estimates stated within the details of accounting policies elsewhere) have had the most significant effect on amounts recognised in the financial statements.

The main judgements included within the financial statements relate to work in progress balances held at the year end and released in the year. The balances held at the year end are reviewed for recoverability and where amounts are deemed irrecoverable are written off in the year. The level of future profitability is at times judged by the directors where not clear.

Costs released to the P&L in relation to the sale of houses are released based on projected margins for sites during the year. Margins are estimated by the directors based on the expected total costs for each site made up of costs incurred to date and further costs expected to be incurred in relation to each site.

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:

 

Rose Homes (EA) Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

Asset class

Depreciation method and rate

Plant and machinery

15% reducing balance

Motor vehicles

25% reducing balance

Fixtures and fittings

15% reducing balance

Investment property

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

Business combinations

A charge is made by the parent company to the subsidiary based upon the acquisition cost and market value paid at the date of acquisition over historical cost.

The charge is made when such assets within the subsidiary are realised to show the effect of the gains that have arisen after the parent company gained control of the subsidiary.

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.

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

Land and houses in the course of development and construction and completed properties.

These are valued at the lower of cost and net realisable value. Cost represents the cost of acquisition of land and site development expenditure, including attributable overheads on construction work in progress. Costs are allocated to cost of sales on a site by site basis according to both anticipated gross margin and sales value of each site.

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.

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.

 

Rose Homes (EA) Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

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 20 (2016 - 17).

4

Tangible assets

Investment properties
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other property, plant and equipment
 £

Total
£

Cost or valuation

At 1 October 2016

38,500

56,984

31,483

110,265

237,232

Additions

-

12,105

30,070

4,720

46,895

Disposals

-

-

(9,801)

(24,000)

(33,801)

At 30 September 2017

38,500

69,089

51,752

90,985

250,326

Depreciation

At 1 October 2016

-

43,081

30,227

90,886

164,194

Charge for the year

-

3,189

5,925

2,910

12,024

Eliminated on disposal

-

-

(9,676)

(19,511)

(29,187)

At 30 September 2017

-

46,270

26,476

74,285

147,031

Carrying amount

At 30 September 2017

38,500

22,819

25,276

16,700

103,295

At 30 September 2016

38,500

13,903

1,258

19,380

73,041

The directors consider the market value of the investment properties at the year end to be £38,500 (2016 - £38,500). The historical cost of the investment properties are £20,245 (2016 - £20,245).

5

Stocks

2017
£

2016
£

Work in progress

1,600,991

696,628

Land

863,185

310,367

2,464,176

1,006,995

 

Rose Homes (EA) Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

6

Debtors

Note

2017
£

2016
£

Trade debtors

 

270

1,698

Amounts owed by group undertakings

2,481,874

2,867,831

Other debtors

 

90,052

43,290

Total current trade and other debtors

 

2,572,196

2,912,819

7

Creditors

Note

2017
£

2016
£

Due within one year

 

Trade creditors

 

305,732

219,123

Amounts owed to group undertakings

5,000

5,000

Social security and other taxes

 

23,057

19,998

Other creditors

 

338,550

180,995

 

672,339

425,116

8

Obligations under leases and hire purchase contracts

Operating leases

The total of future minimum lease payments is as follows:

2017
£

2016
£

Not later than one year

16,339

-

Later than one year and not later than five years

62,677

-

Later than five years

17,500

-

96,516

-

 

Rose Homes (EA) Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

9

Transition to FRS 102

This is the first year that accounts have been prepared in accordance with FRS 102 Section 1A. The date of transition was 01/10/2015. There were adjustments required on transition in respect of the removal of the revaluation reserve and recognising deferred tax on the revaluation. The transition adjustments were balance sheet affecting only and had no impact on the profit and loss.

Balance Sheet at 1 October 2015
 

Note

As originally reported
£

Reclassification
£

Remeasurement
£

As restated
£

Fixed assets

 

Tangible fixed assets

 

87,048

-

-

87,048

Current assets

 

Stocks

 

3,291,222

-

-

3,291,222

Debtors

 

487,945

-

-

487,945

Cash at bank and in hand

 

17,310

-

-

17,310

 

3,796,477

-

-

3,796,477

Creditors: Amounts falling due within one year

 

(846,980)

-

-

(846,980)

Net current assets

 

2,949,497

-

-

2,949,497

Total assets less current liabilities

 

3,036,545

-

-

3,036,545

Provisions for liabilities

 

-

-

(3,651)

(3,651)

Net assets/(liabilities)

 

3,036,545

-

(3,651)

3,032,894

Capital and reserves

 

Called up share capital

 

(1,369)

-

-

(1,369)

Capital redemption reserve

 

(11,248)

-

-

(11,248)

Revaluation reserve

 

(18,255)

18,255

-

-

Other reserves

 

(700)

-

-

(700)

Profit and loss account

 

(3,004,973)

(18,255)

3,651

(3,019,577)

Total equity

 

(3,036,545)

-

3,651

(3,032,894)

 

Rose Homes (EA) Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

Balance Sheet at 30 September 2016
 

Note

As originally reported
£

Reclassification
£

Remeasurement
£

As restated
£

Fixed assets

 

Tangible fixed assets

 

73,041

-

-

73,041

Current assets

 

Stocks

 

1,006,995

-

-

1,006,995

Debtors

 

2,912,819

-

-

2,912,819

Cash at bank and in hand

 

49,605

-

-

49,605

 

3,969,419

-

-

3,969,419

Creditors: Amounts falling due within one year

 

(425,116)

-

-

(425,116)

Net current assets

 

3,544,303

-

-

3,544,303

Total assets less current liabilities

 

3,617,344

-

-

3,617,344

Provisions for liabilities

 

(6,908)

-

(3,651)

(10,559)

Net assets/(liabilities)

 

3,610,436

-

(3,651)

3,606,785

Capital and reserves

 

Called up share capital

 

(1,369)

-

-

(1,369)

Capital redemption reserve

 

(11,248)

-

-

(11,248)

Revaluation reserve

 

(18,255)

18,255

-

-

Other reserves

 

(700)

-

-

(700)

Profit and loss account

 

(3,578,864)

(18,255)

3,651

(3,593,468)

Total equity

 

(3,610,436)

-

3,651

(3,606,785)