Cyncoed Property (Cardiff) Limited - Accounts to registrar (filleted) - small 17.3

Cyncoed Property (Cardiff) Limited - Accounts to registrar (filleted) - small 17.3


IRIS Accounts Production v17.3.1.106 05382265 director 1.4.16 31.3.17 31.3.17 false true false false true false Fair value model iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure053822652016-03-31053822652017-03-31053822652016-04-012017-03-31053822652015-03-31053822652015-04-012016-03-31053822652016-03-3105382265ns15:EnglandWales2016-04-012017-03-3105382265ns14:PoundSterling2016-04-012017-03-3105382265ns10:Director12016-04-012017-03-3105382265ns10:PrivateLimitedCompanyLtd2016-04-012017-03-3105382265ns10:SmallEntities2016-04-012017-03-3105382265ns10:AuditExempt-NoAccountantsReport2016-04-012017-03-3105382265ns10:SmallCompaniesRegimeForDirectorsReport2016-04-012017-03-3105382265ns10:SmallCompaniesRegimeForAccounts2016-04-012017-03-3105382265ns10:FullAccounts2016-04-012017-03-3105382265ns10:CompanySecretary12016-04-012017-03-3105382265ns10:RegisteredOffice2016-04-012017-03-3105382265ns5:CurrentFinancialInstruments2017-03-3105382265ns5:CurrentFinancialInstruments2016-03-3105382265ns5:Non-currentFinancialInstruments2017-03-3105382265ns5:Non-currentFinancialInstruments2016-03-3105382265ns5:ShareCapital2017-03-3105382265ns5:ShareCapital2016-03-3105382265ns5:RetainedEarningsAccumulatedLosses2017-03-3105382265ns5:RetainedEarningsAccumulatedLosses2016-03-3105382265ns5:CurrentFinancialInstrumentsns5:WithinOneYear2017-03-3105382265ns5:CurrentFinancialInstrumentsns5:WithinOneYear2016-03-3105382265ns5:BetweenTwoFiveYearsns5:Non-currentFinancialInstruments2017-03-3105382265ns5:BetweenTwoFiveYearsns5:Non-currentFinancialInstruments2016-03-3105382265ns5:MoreThanFiveYearsns5:Non-currentFinancialInstruments2017-03-3105382265ns5:MoreThanFiveYearsns5:Non-currentFinancialInstruments2016-03-3105382265ns5:BetweenOneFiveYearsns5:Non-currentFinancialInstruments2017-03-3105382265ns5:BetweenOneFiveYearsns5:Non-currentFinancialInstruments2016-03-3105382265ns5:Secured2017-03-3105382265ns5:Secured2016-03-3105382265ns5:DeferredTaxation2016-03-3105382265ns5:DeferredTaxation2017-03-31


REGISTERED NUMBER: 05382265 (England and Wales)















CYNCOED PROPERTY (CARDIFF) LIMITED

UNAUDITED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 MARCH 2017






CYNCOED PROPERTY (CARDIFF) LIMITED (REGISTERED NUMBER: 05382265)

CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2017










Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 3


CYNCOED PROPERTY (CARDIFF) LIMITED

COMPANY INFORMATION
FOR THE YEAR ENDED 31 MARCH 2017







DIRECTOR: D R J Herbert





SECRETARY: S J Herbert





REGISTERED OFFICE: Elfed House
Oak Tree Court, Mulberry Drive
Cardiff Gate Business Park
CARDIFF
CF23 8RS





BUSINESS ADDRESS: Rear of 378 Cyncoed Road
Cyncoed
CARDIFF
CF23 6SA





REGISTERED NUMBER: 05382265 (England and Wales)





ACCOUNTANTS: Watts Gregory LLP
Chartered Accountants
Elfed House
Oak Tree Court
Cardiff Gate Business Park
CARDIFF
County of Cardiff
CF23 8RS

CYNCOED PROPERTY (CARDIFF) LIMITED (REGISTERED NUMBER: 05382265)

BALANCE SHEET
31 MARCH 2017

2017 2016
Notes £    £   
FIXED ASSETS
Investment property 3 1,775,000 1,775,000

CURRENT ASSETS
Debtors 4 9,425 4,628
Cash at bank 26,122 32,154
35,547 36,782
CREDITORS
Amounts falling due within one year 5 (751,895 ) (767,384 )
NET CURRENT LIABILITIES (716,348 ) (730,602 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

1,058,652

1,044,398

CREDITORS
Amounts falling due after more than one
year

6

(822,866

)

(894,838

)

PROVISIONS FOR LIABILITIES 8 (33,806 ) (34,513 )
NET ASSETS 201,980 115,047

CAPITAL AND RESERVES
Called up share capital 2 2
Retained earnings 201,978 115,045
SHAREHOLDERS' FUNDS 201,980 115,047

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 March 2017.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 March 2017 in accordance with Section 476 of the Companies Act 2006.

The director acknowledges his responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies
Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end
of each financial year and of its profit or loss for each financial year in accordance with the requirements of
Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to
financial statements, so far as applicable to the company.

The financial statements have been prepared and delivered in accordance with the provisions of Part 15 of the Companies Act 2006 relating to small companies.

In accordance with Section 444 of the Companies Act 2006, the Profit and loss account has not been delivered.

The financial statements were approved for issue by the director on 6 December 2017 and were signed by:





D R J Herbert - Director


CYNCOED PROPERTY (CARDIFF) LIMITED (REGISTERED NUMBER: 05382265)

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2017


1. STATUTORY INFORMATION

Cyncoed Property (Cardiff) Limited is a private company, limited by shares , registered in England and Wales.
The company's registered number and registered office address can be found on the Company Information
page.

The financial statements are presented in Sterling (£), the company's functional currency, and rounded to the
nearest pound.

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

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with the provisions of Section 1A "Small Entities" of Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention as modified by the revaluation of certain assets.

There have been no material departures from Financial Reporting Standard 102 1A.

These financial statements for the year ended 31 March 2017 are the first financial statements that comply with
Financial Reporting Standard 102 1A. The date of transition is 1 April 2015.

The transition to Financial Reporting Standard 102 1A has resulted in changes to existing accounting policies
which can be seen in the following notes.

Turnover
Turnover consists of rental income receivable during the year and the sale of development property in the
previous year only, exclusive of value added tax.

Investment property
Investment properties are carried at fair value. Revaluation surpluses and deficits are recognised in the profit
and loss account. Deferred taxation is provided on these gains at the rate expected to apply when the property
is sold, or the deferred tax liability is settled, based on the tax rates and tax laws that have been enacted or
substantively enacted by the balance sheet date.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Profit and loss account,
except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or
substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the
balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from
those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws
that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal
of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they
will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

CYNCOED PROPERTY (CARDIFF) LIMITED (REGISTERED NUMBER: 05382265)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 MARCH 2017


3. INVESTMENT PROPERTY
Total
£   
FAIR VALUE
At 1 April 2016
and 31 March 2017 1,775,000
NET BOOK VALUE
At 31 March 2017 1,775,000
At 31 March 2016 1,775,000

Fair value at 31 March 2017 is represented by:

£   
Valuation in 2017 1,775,000

The investment properties are stated at their estimated open market valuations on the basis of existing use,
made by D R J Herbert (Chartered Surveyor) as at 31 March 2017.

4. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2017 2016
£    £   
Trade debtors 5,356 3,663
Prepayments and accrued income 4,069 965
9,425 4,628

5. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2017 2016
£    £   
Bank loans and overdrafts 62,970 60,285
Building Society loan 8,060 7,704
Trade creditors 290 15
Corporation tax 20,579 15,632
VAT 9,112 10,128
Rent in advance 26,000 26,000
Shareholder loan 305,666 310,666
Amounts due to related
companies 313,930 318,930
Accruals and deferred income 5,288 18,024
751,895 767,384

6. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2017 2016
£    £   
Bank loans - 1-5 years 270,310 260,188
Bank loans > 5 years 265,364 339,211
Building Society loan 1-5
years 36,032 34,445
Building Society loan > 5
years 251,160 260,994
822,866 894,838

CYNCOED PROPERTY (CARDIFF) LIMITED (REGISTERED NUMBER: 05382265)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 MARCH 2017


6. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR - continued
2017 2016
£    £   
Amounts falling due in more than five years:

Repayable by instalments
Bank loans > 5 years 265,364 339,211
Building Society loan > 5
years 251,160 260,994
516,524 600,205

7. SECURED DEBTS

The following secured debts are included within creditors:

2017 2016
£    £   
Bank loans 598,644 659,684
Building Society loan 295,252 303,143
893,896 962,827

The company's borrowings are secured by way of legal charges over the investment properties.

8. PROVISIONS FOR LIABILITIES
2017 2016
£    £   
Deferred tax 33,806 34,513

Deferred
tax
£   
Balance at 1 April 2016 34,513
Movement during year (707 )
Balance at 31 March 2017 33,806

The deferred tax balance comprises the tax effect of:


20172016
£   £   

Fixed asset timing differences35,49636,203
Losses carried forward(1,690)(1,690)
33,80634,513