Ash Addlewell Limited - Period Ending 2017-02-28

Ash Addlewell Limited - Period Ending 2017-02-28


Ash Addlewell Limited 02947284 false 2016-03-01 2017-02-28 2017-02-28 The principal activity of the company is Sale of cars and light motor vehicles Digita Accounts Production Advanced 6.20.8420.0 Software true 02947284 2016-03-01 2017-02-28 02947284 2017-02-28 02947284 bus:Director1 1 2017-02-28 02947284 bus:OrdinaryShareClass1 2017-02-28 02947284 bus:PreferenceShareClass1 2017-02-28 02947284 core:CapitalRedemptionReserve 2017-02-28 02947284 core:OtherReservesSubtotal 2017-02-28 02947284 core:RetainedEarningsAccumulatedLosses 2017-02-28 02947284 core:ShareCapital 2017-02-28 02947284 core:FinancialAssetsCostLessImpairment core:Non-currentFinancialInstruments 2017-02-28 02947284 core:CurrentFinancialInstruments 2017-02-28 02947284 core:CurrentFinancialInstruments core:WithinOneYear 2017-02-28 02947284 core:Non-currentFinancialInstruments 2017-02-28 02947284 core:Non-currentFinancialInstruments core:AfterOneYear 2017-02-28 02947284 core:MoreThanFiveYears 1 2017-02-28 02947284 core:FurnitureFittingsToolsEquipment 2017-02-28 02947284 core:LandBuildings 2017-02-28 02947284 core:MotorVehicles 2017-02-28 02947284 core:OtherPropertyPlantEquipment 2017-02-28 02947284 core:OtherRelatedParties 2017-02-28 02947284 bus:SmallEntities 2016-03-01 2017-02-28 02947284 bus:AuditExemptWithAccountantsReport 2016-03-01 2017-02-28 02947284 bus:FullAccounts 2016-03-01 2017-02-28 02947284 bus:RegisteredOffice 2016-03-01 2017-02-28 02947284 bus:Director1 2016-03-01 2017-02-28 02947284 bus:Director1 1 2016-03-01 2017-02-28 02947284 bus:OrdinaryShareClass1 2016-03-01 2017-02-28 02947284 bus:PreferenceShareClass1 2016-03-01 2017-02-28 02947284 bus:PrivateLimitedCompanyLtd 2016-03-01 2017-02-28 02947284 core:FurnitureFittings 2016-03-01 2017-02-28 02947284 core:FurnitureFittingsToolsEquipment 2016-03-01 2017-02-28 02947284 core:LandBuildings 2016-03-01 2017-02-28 02947284 core:MotorVehicles 2016-03-01 2017-02-28 02947284 core:OtherPropertyPlantEquipment 2016-03-01 2017-02-28 02947284 core:PlantMachinery 2016-03-01 2017-02-28 02947284 core:OtherRelatedParties 2016-03-01 2017-02-28 02947284 countries:AllCountries 2016-03-01 2017-02-28 02947284 2016-02-29 02947284 core:FurnitureFittingsToolsEquipment 2016-02-29 02947284 core:LandBuildings 2016-02-29 02947284 core:MotorVehicles 2016-02-29 02947284 core:OtherPropertyPlantEquipment 2016-02-29 02947284 core:OtherRelatedParties 2016-02-29 02947284 2015-03-01 2016-02-29 02947284 2016-02-29 02947284 bus:Director1 1 2016-02-29 02947284 bus:OrdinaryShareClass1 2016-02-29 02947284 bus:PreferenceShareClass1 2016-02-29 02947284 core:CapitalRedemptionReserve 2016-02-29 02947284 core:OtherReservesSubtotal 2016-02-29 02947284 core:RetainedEarningsAccumulatedLosses 2016-02-29 02947284 core:ShareCapital 2016-02-29 02947284 core:FinancialAssetsCostLessImpairment core:Non-currentFinancialInstruments 2016-02-29 02947284 core:CurrentFinancialInstruments 2016-02-29 02947284 core:CurrentFinancialInstruments core:WithinOneYear 2016-02-29 02947284 core:CurrentFinancialInstruments core:WithinOneYear core:RestatedAmount 2016-02-29 02947284 core:Non-currentFinancialInstruments 2016-02-29 02947284 core:Non-currentFinancialInstruments core:AfterOneYear 2016-02-29 02947284 core:MoreThanFiveYears 1 2016-02-29 02947284 core:FurnitureFittingsToolsEquipment 2016-02-29 02947284 core:LandBuildings 2016-02-29 02947284 core:MotorVehicles 2016-02-29 02947284 core:OtherPropertyPlantEquipment 2016-02-29 02947284 core:OtherRelatedParties 2016-02-29 02947284 core:RestatedAmount 2016-02-29 02947284 bus:Director1 1 2015-03-01 2016-02-29 02947284 core:OtherRelatedParties 2015-03-01 2016-02-29 02947284 core:OtherRelatedParties 2015-02-28 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 02947284

Ash Addlewell Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 28 February 2017

 

Ash Addlewell Limited

Contents

Balance Sheet

1 to 2

Notes to the Financial Statements

3 to 11

 

Ash Addlewell Limited

(Registration number: 02947284)
Balance Sheet as at 28 February 2017

Note

2017
£

(As restated)

2016
£

Fixed assets

 

Tangible assets

4

438,133

435,520

Investment properties

5

784,886

784,886

Investments

6

177,000

177,000

 

1,400,019

1,397,406

Current assets

 

Stocks

7

1,286,479

1,457,975

Debtors

8

232,075

212,805

Cash at bank and in hand

 

905

200

 

1,519,459

1,670,980

Creditors: Amounts falling due within one year

9

(2,242,881)

(2,410,581)

Net current liabilities

 

(723,422)

(739,601)

Total assets less current liabilities

 

676,597

657,805

Creditors: Amounts falling due after more than one year

9

(342,157)

(308,096)

Provisions for liabilities

(12,257)

(3,282)

Net assets

 

322,183

346,427

Capital and reserves

 

Called up share capital

37,500

37,500

Capital redemption reserve

37,500

37,500

Other reserves

54,940

54,940

Profit and loss account

192,243

216,487

Total equity

 

322,183

346,427

 

Ash Addlewell Limited

(Registration number: 02947284)
Balance Sheet as at 28 February 2017

For the financial year ending 28 February 2017 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's 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 director acknowledges his 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 director on 12 February 2018
 

.........................................

Mr R R Hazell

Director

 

Ash Addlewell Limited

Notes to the Financial Statements for the Year Ended 28 February 2017

1

General information

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

The address of its registered office is:
Ash House
Addlewell Lane
Yeovil
Somerset
BA20 1DP

These financial statements were authorised for issue by the director on 12 February 2018.

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. The date of transition was 1 March 2015.

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.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

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

 

Ash Addlewell Limited

Notes to the Financial Statements for the Year Ended 28 February 2017

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

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

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

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:

Asset class

Depreciation method and rate

Freehold property

0 - 10% straight line

Plant and machinery

10 - 33% straight line

Motor vehicles

20% straight line

Fixtures and fittings

10 - 33% straight line

Investment properties

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

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

Stocks are stated at the lower of cost and estimated selling price less provision for obsolete and slow moving stock.

Consignment vehicles, due to the significant risks and responsibilities of ownership passing to the company, are regarded effectively as being under the control of the company and included in stock. The corresponding liability is included as new vehicle funding within trade creditors and is secured directly on these vehicles.

 

Ash Addlewell Limited

Notes to the Financial Statements for the Year Ended 28 February 2017

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.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the Profit and Loss Account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

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.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

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 the director) during the year was 26 (2016 - 26).

 

Ash Addlewell Limited

Notes to the Financial Statements for the Year Ended 28 February 2017

4

Tangible assets

Freehold property
£

Plant and machinery
£

Motor vehicles
 £

Fixture and fittings
£

Total
£

Cost or valuation

At 1 March 2016

291,427

335,632

213,506

96,300

936,865

Additions

27,287

24,904

3,900

25,499

81,590

Disposals

-

(27,432)

(87,694)

(7,463)

(122,589)

At 28 February 2017

318,714

333,104

129,712

114,336

895,866

Depreciation

At 1 March 2016

10,692

239,197

157,331

94,117

501,337

Charge for the year

227

22,098

22,499

999

45,823

Eliminated on disposal

-

(27,432)

(54,532)

(7,463)

(89,427)

At 28 February 2017

10,919

233,863

125,298

87,653

457,733

Carrying amount

At 28 February 2017

307,795

99,241

4,414

26,683

438,133

At 29 February 2016

280,735

125,529

56,169

(26,913)

435,520

Included within the net book value of land and buildings above is £307,795 (2016 - £280,735) in respect of freehold land and buildings.
 

Tangible fixed assets with a carrying amount of £438,133 (£435,520) have been pledged as security for bank borrowings.

5

Investment properties

2017
£

At 1 March 2016 and at 28 February 2017

784,886

There has been no valuation of investment properties by an independent valuer but the director considers its market value to be similar to the value included in the accounts.

Investment properties with a carrying amount of £784,886 (2016 - £784,886) have been pledged as security for bank borrowings.

 

Ash Addlewell Limited

Notes to the Financial Statements for the Year Ended 28 February 2017

6

Other financial assets (current and non-current)

Unlisted investments
£

Total
£

Non-current financial assets

Cost or valuation

At 1 March 2016

177,000

177,000

At 28 February 2017

177,000

177,000

Carrying amount

At 28 February 2017

177,000

177,000

At 29 February 2016

177,000

177,000

Investments with a carrying amount of £177,000 (2016 - £177,000) have been pledged as security for bank borrowings.

7

Stocks

2017
£

(As restated)

2016
£

Vehicle stock

1,243,364

1,412,198

Parts stock and work in progress

43,115

45,777

1,286,479

1,457,975

Vehicle stock includes consigned new vehicle stock of £631,851 (2016 - £697,479)

The carrying amount of stocks pledged as security for liabilities amounted to £654,628 (2016 - £760,496).

8

Debtors

2017
£

2016
£

Trade debtors

213,810

113,712

Other debtors

6,590

99,093

Prepayments and accrued income

11,675

-

 

232,075

212,805

Less non-current portion

-

(38,736)

Total current trade and other debtors

232,075

174,069

The carrying amount of debtors pledged as security for liabilities amount to £232,075 (2016 - £212,805).

 

Ash Addlewell Limited

Notes to the Financial Statements for the Year Ended 28 February 2017

9

Creditors

Creditors: amounts falling due within one year

Note

2017
£

(As restated)

2016
£

Due within one year

 

Bank loans and overdrafts

11

315,220

178,013

Trade creditors

 

1,332,396

1,520,852

Amounts owed to connected parties

14

453,472

563,864

Taxation and social security

 

64,837

70,932

Other creditors

 

7,952

-

Accruals and deferred income

 

69,004

76,920

 

2,242,881

2,410,581

Due after one year

 

Loans and borrowings

11

342,157

308,096

Trade creditors includes an amount of £1,236,810 (2016 - £1,108,873) which is secured against the vehicles to which it relates.

Creditors: amounts falling due after more than five years

2017
£

2016
£

Due after more than five years

After more than five years by instalments

-

66,013

-

-

Loans and borrowings are secured by way of a fixed charge over property to which they relate, as disclosed in notes 4 and 5.

 

Ash Addlewell Limited

Notes to the Financial Statements for the Year Ended 28 February 2017

10

Share capital

Allotted, called up and fully paid shares

 

2017

2016

 

No.

£

No.

£

Ordinary shares of £1 each

25,000

25,000

25,000

25,000

Preference shares of £1 each

12,500

12,500

12,500

12,500

 

37,500

37,500

37,500

37,500

11

Loans and borrowings

2017
£

2016
£

Non-current loans and borrowings

Bank loans

342,157

308,096

2017
£

2016
£

Current loans and borrowings

Bank loans

91,832

-

Bank overdrafts

223,388

178,013

315,220

178,013

12

Dividends

   

2017

 

2016

   

£

 

£

Interim dividend of £9.38 (2016 - £2.94) per ordinary share

 

117,200

 

36,730

13

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of financial commitments not included in the balance sheet is £371,135 (2016 - £218,910).

 

Ash Addlewell Limited

Notes to the Financial Statements for the Year Ended 28 February 2017

14

Related party transactions

Key management compensation

2017
£

2016
£

Salaries and other short term employee benefits

23,601

21,356

Transactions with directors

2017

At 1 March 2016
£

Advances to directors
£

Repayments by director
£

At 28 February 2017
£

Mr R R Hazell

Director's loan account

15,847

436,738

(459,388)

(6,803)

         
       

 

2016

At 1 March 2015
£

Advances to directors
£

Repayments by director
£

At 29 February 2016
£

Mr R R Hazell

Director's loan account

40,483

266,047

(290,683)

15,847

         
       

 

Summary of transactions with other related parties

Other related parties include companies under similar control
 

Loans to related parties

2017

Other related parties
£

At start of period

75,817

Advanced

10,341

At end of period

86,158

2016

Other related parties
£

At start of period

82,253

Advanced

36

Repaid

(6,472)

At end of period

75,817

 

Ash Addlewell Limited

Notes to the Financial Statements for the Year Ended 28 February 2017

Loans from related parties

2017

Other related parties
£

At start of period

518,500

Advanced

988,000

Repaid

(1,059,801)

At end of period

446,699

2016

Other related parties
£

At start of period

463,864

Advanced

825,915

Repaid

(771,279)

At end of period

518,500

15

Prior period adjustments

A prior period adjustment has been made in respect of a misclassification of stock and creditors.

16

Transition to FRS 102

There have been no numerical changes to the accounts or to previous period in respect of FRS102 Section 1A.