EDEN_HOMES_(WIRRAL)_LIMIT - Accounts


Company Registration No. 04106435 (England and Wales)
EDEN HOMES (WIRRAL) LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2017
PAGES FOR FILING WITH REGISTRAR
EDEN HOMES (WIRRAL) LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 11
EDEN HOMES (WIRRAL) LIMITED
BALANCE SHEET
AS AT
31 MARCH 2017
31 March 2017
- 1 -
2017
2016
Notes
£
£
£
£
Fixed assets
Tangible assets
4
387,471
3,074,326
Investment properties
5
3,980,000
-
4,367,471
3,074,326
Current assets
Stocks
6
1,079,619
-
Debtors
7
5,068
100,863
Cash at bank and in hand
47,063
10,918
1,131,750
111,781
Creditors: amounts falling due within one year
8
(1,590,212)
(271,503)
Net current liabilities
(458,462)
(159,722)
Total assets less current liabilities
3,909,009
2,914,604
Creditors: amounts falling due after more than one year
9
(1,180,830)
(1,973,191)
Provisions for liabilities
10
(302,608)
-
Net assets
2,425,571
941,413
Capital and reserves
Called up share capital
11
2
2
Non-distributable profit and loss reserves
1,290,068
-
Profit and loss reserves
1,135,501
941,411
Total equity
2,425,571
941,413

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.

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 and in accordance with the provisions of FRS102 section 1A for small entities.

EDEN HOMES (WIRRAL) 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 22 December 2017 and are signed on its behalf by:
Mr N Collins
Mr G Smith
Director
Director
Company Registration No. 04106435
EDEN HOMES (WIRRAL) LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2017
- 3 -
Share capital
Non distributable profit and loss reserves
Profit and loss reserves
Total
£
£
£
£
Balance at 1 April 2015
2
-
781,300
781,302
Year ended 31 March 2016:
Profit and total comprehensive income for the year
-
-
160,111
160,111
Balance at 31 March 2016
2
-
941,411
941,413
Year ended 31 March 2017:
Profit and total comprehensive income for the year
-
1,290,068
194,090
1,484,158
Balance at 31 March 2017
2
1,290,068
1,135,501
2,425,571
EDEN HOMES (WIRRAL) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2017
- 4 -
1
Accounting policies
Company information

Eden Homes (Wirral) Limited is a private company limited by shares incorporated in England and Wales. The registered office is BWM, Castle Chambers, 43 Castle Street, Liverpool, L2 9SH.

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, modified to include the revaluation of investment properties at fair value. The principal accounting policies adopted are set out below.

These financial statements for the year ended 31 March 2017 are the first financial statements of Eden Homes (Wirral) 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
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover comprises revenue recognised by the company in respect of property development and building services supplied by the company during the year, exclusive of Value Added Tax and trade discounts.

Rental income

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

1.4
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:

Freehold land and buildings
Not depreciated
Plant and machinery
15% reducing balance

Assets in the course of construction are not depreciated.

EDEN HOMES (WIRRAL) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
1
Accounting policies
- 5 -

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.

1.5
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. The surplus or deficit on revaluation is recognised in the profit and loss account.

 

Changes to the fair value of the investment properties will also affect the provision for deferred tax on the revaluation gains. Increases or decreases in the provision form part of the taxation charge in the profit and loss account.

1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

1.7
Stocks

Stocks consist of properties held with a view to develop and trade in both the shorter and longer term. Stocks are stated at the lower of cost or net realisable value. Cost is defined as the expenditure incurred in the normal course of business in bringing the property to its present condition. This expenditure includes cost of purchase and the cost of improvement, development and conversion.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

 

1.8
Cash at bank and in hand

Cash at bank and in hand 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.

1.9
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.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

EDEN HOMES (WIRRAL) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
1
Accounting policies
- 6 -
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 payments 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.

1.10
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.

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.

1.11
Leases
EDEN HOMES (WIRRAL) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
1
Accounting policies
- 7 -

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.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 2 (2016 - 2).

3
Taxation
2017
2016
£
£
Deferred tax
Other adjustments
302,608
-
The company has estimated losses of £66,950 (2016: £62,989) available for carry forward against future trading profits.
The amount of deferred tax which might be recoverable from a loss relief Section 393 has been calculated at £12,720 (2016: £11,968). This deferred tax asset has not been recognised as recoverability is uncertain.
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 April 2016
3,073,870
3,024
3,076,894
Additions
387,000
98
387,098
Transfers
(3,073,870)
-
(3,073,870)
At 31 March 2017
387,000
3,122
390,122
Depreciation and impairment
At 1 April 2016
-
2,568
2,568
Depreciation charged in the year
-
83
83
At 31 March 2017
-
2,651
2,651
Carrying amount
At 31 March 2017
387,000
471
387,471
At 31 March 2016
3,073,870
456
3,074,326
EDEN HOMES (WIRRAL) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
- 8 -
5
Investment property
2017
£
Fair value
At 1 April 2016
-
Transfers
2,387,324
Revaluations
1,592,676
At 31 March 2017
3,980,000

Investment property comprises of commercial properties.

 

The investment properties held by the company were previously accounted for as property, plant and equipment.

 

The fair value of the investment property has been arrived at on the basis of a valuation carried out in 2017 by Christie and Co. who are not connected with the company. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties. There is no comparable report for the preceding years.

If investment properties were stated on an historical cost basis rather than a fair value basis, the amounts would have been included as follows:
2017
2016
£
£
Cost
2,387,324
-
6
Stocks
2017
2016
£
£
Transfer of work in progress from fixed assets
526,546
-
Additional work in progress in year
393,073
-
Work in progress
919,619
-
Transfer of finished goods from fixed assets
160,000
-
1,079,619
-
7
Debtors
2017
2016
Amounts falling due within one year:
£
£
Other debtors
5,068
100,863
EDEN HOMES (WIRRAL) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
- 9 -
8
Creditors: amounts falling due within one year
2017
2016
£
£
Bank loans
1,394,051
258,083
Trade creditors
109,204
-
Other taxation and social security
15,947
-
Other creditors
71,010
13,420
1,590,212
271,503
EDEN HOMES (WIRRAL) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
- 10 -
9
Creditors: amounts falling due after more than one year
2017
2016
£
£
Bank loans
1,180,830
1,973,191

The bank loans are secured by way of six registered fixed and floating charges over the land, property and all monies due to the company.

 

The charges are dated 14 January 2008, 18 May 2009, 8 February 2010, 2 March 2012, 18 December 2013 and 14 September 2014.

Amounts included above which fall due after five years are as follows:
Payable by instalments
556,038
940,461
10
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2017
2016
Balances:
£
£
Fair value adjustments on investment properties
302,608
-
2017
Movements in the year:
£
Liability at 1 April 2016
-
Charge to profit or loss
302,608
Liability at 31 March 2017
302,608

 

11
Called up share capital
2017
2016
£
£
Ordinary share capital
Issued and fully paid
2 Ordinary shares of £1 each
2
2
2
2
EDEN HOMES (WIRRAL) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2017
- 11 -
12
Operating lease commitments
Lessor

At the reporting end date the company had contracted with tenants for the following minimum lease payments:

2017
2016
£
£
Within one year
308,400
308,400
Between two and five years
470,900
779,300
779,300
1,087,700
13
Related party transactions
Transactions with related parties

The following amounts were advanced interest free from Daisy and Jake Nursery Limited (a related party) during the year £49,000 (2016: £nil). The amount outstanding at the year end was £49,000 (2016: £nil).

 

 

14
Directors' transactions

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

Description
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
Directors' loan account
-
(8,320)
17,888
(5,298)
4,270
(8,320)
17,888
(5,298)
4,270
2017-03-312016-04-01falseCCH SoftwareCCH Accounts Production 2017.300No description of principal activity041064352016-04-012017-03-31041064352017-03-31041064352016-03-3104106435core:LandBuildings2017-03-3104106435core:OtherPropertyPlantEquipment2017-03-3104106435core:LandBuildings2016-03-3104106435core:OtherPropertyPlantEquipment2016-03-3104106435core:CurrentFinancialInstruments2017-03-3104106435core:CurrentFinancialInstruments2016-03-3104106435core:Non-currentFinancialInstruments2017-03-3104106435core:Non-currentFinancialInstruments2016-03-3104106435core:ShareCapital2017-03-3104106435core:ShareCapital2016-03-3104106435core:OtherMiscellaneousReserve2017-03-3104106435core:RetainedEarningsAccumulatedLosses2017-03-3104106435core:RetainedEarningsAccumulatedLosses2016-03-3104106435core:ShareCapitalcore:RestatedAmount2015-03-3104106435core:RetainedEarningsAccumulatedLossescore:RestatedAmount2015-03-3104106435core:RestatedAmount2015-03-3104106435core:ShareCapitalOrdinaryShares2017-03-3104106435core:ShareCapitalOrdinaryShares2016-03-3104106435bus:Director12016-04-012017-03-3104106435bus:Director22016-04-012017-03-31041064352015-04-012016-03-3104106435core:LandBuildingscore:OwnedOrFreeholdAssets2016-04-012017-03-3104106435core:PlantMachinery2016-04-012017-03-3104106435core:LandBuildings2016-03-3104106435core:OtherPropertyPlantEquipment2016-03-31041064352016-03-3104106435core:LandBuildings2016-04-012017-03-3104106435core:OtherPropertyPlantEquipment2016-04-012017-03-3104106435bus:OrdinaryShareClass12016-04-012017-03-3104106435bus:OrdinaryShareClass12017-03-3104106435bus:PrivateLimitedCompanyLtd2016-04-012017-03-3104106435bus:FRS1022016-04-012017-03-3104106435bus:AuditExemptWithAccountantsReport2016-04-012017-03-3104106435bus:SmallCompaniesRegimeForAccounts2016-04-012017-03-3104106435bus:FullAccounts2016-04-012017-03-31xbrli:purexbrli:sharesiso4217:GBP