WATERFORDS_(ESTATE_AGENTS - Accounts


Company Registration No. 03089973 (England and Wales)
WATERFORDS (ESTATE AGENTS) LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2017
PAGES FOR FILING WITH REGISTRAR
WATERFORDS (ESTATE AGENTS) LIMITED
COMPANY INFORMATION
Directors
B P Cox
G M Brook
S M C Wickes
Secretary
B P Cox
Company number
03089973
Registered office
90 Park Street
Camberley
Surrey
GU15 3NY
Accountants
Haines Watts Farnborough LLP
30 Camp Road
Farnborough
Hampshire
GU14 6EW
Bankers
National Westminster Bank plc
5 High Street
Bracknell
Berkshire
RG12 1DH
WATERFORDS (ESTATE AGENTS) LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 9
WATERFORDS (ESTATE AGENTS) LIMITED
BALANCE SHEET
AS AT
31 MARCH 2017
31 March 2017
- 1 -
2017
2016
Notes
£
£
£
£
Fixed assets
Tangible assets
4
166,087
165,360
Current assets
Debtors
5
312,656
270,245
Cash at bank and in hand
455
202,074
313,111
472,319
Creditors: amounts falling due within one year
6
(389,031)
(360,098)
Net current (liabilities)/assets
(75,920)
112,221
Total assets less current liabilities
90,167
277,581
Creditors: amounts falling due after more than one year
7
(146,890)
(158,334)
Provisions for liabilities
(29,053)
(20,617)
Net (liabilities)/assets
(85,776)
98,630
Capital and reserves
Called up share capital
8
42,144
42,144
Capital redemption reserve
3,647
3,647
Profit and loss reserves
(131,567)
52,839
Total equity
(85,776)
98,630

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 31 March 2017 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

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

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime.

WATERFORDS (ESTATE AGENTS) LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2017
31 March 2017
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 8 June 2017 and are signed on its behalf by:
B P Cox
Director
Company Registration No. 03089973
WATERFORDS (ESTATE AGENTS) LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2017
- 3 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 April 2015
42,144
3,647
3,044
48,835
Year ended 31 March 2016:
Profit and total comprehensive income for the year
-
-
94,217
94,217
Dividends
-
-
(44,422)
(44,422)
Balance at 31 March 2016
42,144
3,647
52,839
98,630
Year ended 31 March 2017:
Loss and total comprehensive income for the year
-
-
(141,760)
(141,760)
Dividends
-
-
(42,646)
(42,646)
Balance at 31 March 2017
42,144
3,647
(131,567)
(85,776)
WATERFORDS (ESTATE AGENTS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2017
- 4 -
1
Accounting policies
Company information

Waterfords (Estate Agents) Limited is a private company limited by shares incorporated in England and Wales. The registered office is 90 Park Street, Camberley, Surrey, GU15 3NY.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention.

These financial statements for the year ended 31 March 2017 are the first financial statements of Waterfords (Estate Agents) Limited prepared in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland. The date of transition to FRS 102 was 1 April 2015. The reported financial position and financial performance for the previous period are not affected by the transition to FRS 102.

1.2
Turnover

Turnover represents amounts receivable for commission, rental income and services net of VAT and trade discounts.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer of the goods, the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.3
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Land and buildings leasehold property
varies over the life of the lease
Plant and machinery
33.33% Straight line
Fixtures, fittings & equipment
20% Straight line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.4
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

WATERFORDS (ESTATE AGENTS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
1
Accounting policies
(Continued)
- 5 -
1.5
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future receipts discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.6
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.7
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

WATERFORDS (ESTATE AGENTS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
1
Accounting policies
(Continued)
- 6 -
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.8
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

1.9
Retirement benefits

The company operates a defined contribution scheme for the benefit of its employees. Contributions payable are charged to the profit and loss account in the year they are payable.

1.10
Leases

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

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to the profit and loss account so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged to income on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the lease asset are consumed.

1.11

Going concern

The nature of the company's business is such that it is dependent on the residential property market. The directors have prepared projections for the next twelve months and have put in place plans to meet these budgets and drive the company forward. On this basis, the directors consider it appropriate to prepare the financial statements on the going concern basis.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 55 (2016 - 52).

WATERFORDS (ESTATE AGENTS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
- 7 -
3
Directors' remuneration
2017
2016
£
£
Remuneration paid to directors
276,671
256,928

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2016 - 2).

4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 April 2016
362,198
195,947
558,145
Additions
37,942
24,257
62,199
Disposals
-
(8,263)
(8,263)
At 31 March 2017
400,140
211,941
612,081
Depreciation and impairment
At 1 April 2016
242,696
150,089
392,785
Depreciation charged in the year
40,502
20,970
61,472
Eliminated in respect of disposals
-
(8,263)
(8,263)
At 31 March 2017
283,198
162,796
445,994
Carrying amount
At 31 March 2017
116,942
49,145
166,087
At 31 March 2016
119,502
45,858
165,360
5
Debtors
2017
2016
Amounts falling due within one year:
£
£
Trade debtors
251,532
233,921
Corporation tax recoverable
20,042
-
Other debtors
41,082
36,324
312,656
270,245
WATERFORDS (ESTATE AGENTS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
- 8 -
6
Creditors: amounts falling due within one year
2017
2016
£
£
Bank loans and overdrafts
110,681
26,921
Trade creditors
43,271
51,946
Corporation tax
-
43,989
Other taxation and social security
135,102
121,898
Other creditors
99,977
115,344
389,031
360,098

The aggregate amount of creditors for which security has been given amounted to £130,329 (2016 - £147,500).

 

The bank loans and overdrafts are secured by a debenture holding a fixed and floating charge over the assets of the company.

 

The finance leases are secured over the assets concerned.

7
Creditors: amounts falling due after more than one year
2017
2016
£
£
Bank loans and overdrafts
89,086
120,579
Other creditors
57,804
37,755
146,890
158,334

The aggregate amount of creditors for which security has been given amounted to £146,890 (2016 - £nil).

 

The bank loans and overdrafts are secured by a debenture holding a fixed and floating charge over the assets of the company.

 

The finance leases are secured over the assets concerned.

8
Called up share capital
2017
2016
£
£
Ordinary share capital
Issued and fully paid
41,944 Ordinary 'A' shares of £1 each
41,944
41,944
200 Ordinary 'B' shares of £1 each
200
200
42,144
42,144

The 'B' Ordinary shares rank pari passu with the 'A' Shares save that on cessation employment with the company, the holders of the 'B' Ordinary shares must return their shares to the company for a consideration not exceeding par value.

WATERFORDS (ESTATE AGENTS) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
- 9 -
9
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2017
2016
£
£
658,815
1,148,218
10
Directors' transactions

At the year end the company owed £228 (2016 - £99) to G M Brook, a director. The movement in the year relates to expenses paid on behalf of the company of £1,350 (2016 - £815) and expense claims paid by the company of £1,221 (2016 - £981). No interest has been charged on this loan during the year.

 

At the year end the company is owed £6,020 (2016 - £311 owed to) by B P Cox, a director. The movement in the year relates to a loan from the company of £7,000 (2016 - £nil), expenses paid on behalf of the company of £6,123 (2016 - £6,061), less personnel expenses paid by the company of £1,580 (2016 - £831), and amounts repaid of £3,874 (2016 - £4,869). The loan has been repaid in full since the year end. No interest has been charged on this loan.

 

At the year end the company owed £917 (2016 - £nil) to S M C Wickes, a director. The movement in the year relates to expenses paid on behalf of the company of £1,833 (2016 - £1,478) and amounts paid by the company of £916 (2016 - £3,778). No interest has been charged on this loan during the year.

 

Included within administrative expenses are payments totalling £30,000 (2016 - £30,000) made to Totally Mortgages Limited, a company connected by director S M C Wickes, a director and shareholder for consultancy services.

Interest free loans have been granted by the company to its directors as follows:

11
Parent company

The company is controlled by B P Cox, a director and majority shareholder.

12
Clients' monies

At 31 March 17 £705,686 (2016 - £697,923) was held in trust on behalf of their clients and has therefore not been included in these accounts.

2017-03-312016-04-01falseCCH SoftwareCCH Accounts Production 2017.300No description of principal activity13 June 2017030899732016-04-012017-03-3103089973bus:Director12016-04-012017-03-3103089973bus:Director22016-04-012017-03-3103089973bus:Director32016-04-012017-03-3103089973bus:CompanySecretary12016-04-012017-03-3103089973bus:RegisteredOffice2016-04-012017-03-3103089973bus:Agent12016-04-012017-03-31030899732017-03-31030899732016-03-3103089973core:LandBuildings2017-03-3103089973core:OtherPropertyPlantEquipment2017-03-3103089973core:LandBuildings2016-03-3103089973core:OtherPropertyPlantEquipment2016-03-3103089973core:CurrentFinancialInstruments2017-03-3103089973core:CurrentFinancialInstruments2016-03-3103089973core:Non-currentFinancialInstruments2017-03-3103089973core:Non-currentFinancialInstruments2016-03-3103089973core:ShareCapital2017-03-3103089973core:ShareCapital2016-03-3103089973core:CapitalRedemptionReserve2017-03-3103089973core:CapitalRedemptionReserve2016-03-3103089973core:RetainedEarningsAccumulatedLosses2017-03-3103089973core:RetainedEarningsAccumulatedLosses2016-03-3103089973core:ShareCapitalcore:RestatedAmount2015-03-3103089973core:CapitalRedemptionReservecore:RestatedAmount2015-03-3103089973core:RetainedEarningsAccumulatedLossescore:RestatedAmount2015-03-3103089973core:RestatedAmount2015-03-3103089973core:ShareCapitalOrdinaryShares2017-03-3103089973core:ShareCapitalOrdinaryShares2016-03-31030899732015-04-012016-03-3103089973core:RetainedEarningsAccumulatedLosses2015-04-012016-03-3103089973core:LandBuildingscore:LeasedAssetsHeldAsLessee2016-04-012017-03-3103089973core:PlantMachinery2016-04-012017-03-3103089973core:FurnitureFittings2016-04-012017-03-3103089973core:LandBuildings2016-03-3103089973core:OtherPropertyPlantEquipment2016-03-31030899732016-03-3103089973core:LandBuildings2016-04-012017-03-3103089973core:OtherPropertyPlantEquipment2016-04-012017-03-3103089973bus:PrivateLimitedCompanyLtd2016-04-012017-03-3103089973bus:FRS1022016-04-012017-03-3103089973bus:AuditExemptWithAccountantsReport2016-04-012017-03-3103089973bus:SmallCompaniesRegimeForAccounts2016-04-012017-03-3103089973bus:FullAccounts2016-04-012017-03-31xbrli:purexbrli:sharesiso4217:GBP