BLUETHORN_DEVELOPMENTS_LI - Accounts


Company Registration No. 05602205 (England and Wales)
BLUETHORN DEVELOPMENTS LIMITED
ANNUAL REPORT
AND UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2017
PAGES FOR FILING WITH REGISTRAR
BLUETHORN DEVELOPMENTS LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
BLUETHORN DEVELOPMENTS LIMITED
BALANCE SHEET
AS AT
31 MAY 2017
31 May 2017
- 1 -
2017
2016
Notes
£
£
£
£
Fixed assets
Investment properties
2
15,103,628
15,103,628
Investments
3
842,000
842,000
15,945,628
15,945,628
Current assets
Debtors falling due after more than one year
5
604,459
550,880
Debtors falling due within one year
5
395,006
378,503
Cash at bank and in hand
5,821
18,022
1,005,286
947,405
Creditors: amounts falling due within one year
6
(571,773)
(480,947)
Net current assets
433,513
466,458
Total assets less current liabilities
16,379,141
16,412,086
Creditors: amounts falling due after more than one year
7
(16,291,183)
(15,781,474)
Net assets
87,958
630,612
Capital and reserves
Called up share capital
8
100
100
Profit and loss reserves
87,858
630,512
Total equity
87,958
630,612

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 May 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.

BLUETHORN DEVELOPMENTS LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MAY 2017
31 May 2017
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 16 February 2018 and are signed on its behalf by:
Mr M J Caldwell
Director
Company Registration No. 05602205
BLUETHORN DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2017
- 3 -
1
Accounting policies
Company information

Bluethorn Developments Limited is a private company limited by shares incorporated in England and Wales. The registered office is Carlyle House, 78 Chorley New Road, Bolton.

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 investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

These financial statements for the year ended 31 May 2017 are the first financial statements of Bluethorn Developments 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 June 2015. An explanation of how transition to FRS 102 has affected the reported financial position and financial performance is given in note 12.

1.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for services provided in the normal course of business, and is shown net of VAT.

Turnover represents income derived from properties occupied by tenants during the year. Income that is invoiced in advance or in arrears is apportioned so that only that relating to the period of the financial statements is included in turnover.

1.3
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 profit or loss.

1.4
Fixed asset investments

Interests in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

1.5
Cash at bank and in hand

Cash at bank and in hand are basic financial assets and include cash in hand.

BLUETHORN DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2017
1
Accounting policies
(Continued)
- 4 -
1.6
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.

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 and loans from other companies, 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.

1.7
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.

2
Investment property
2017
£
Fair value
At 1 June 2016 and 31 May 2017
15,103,628

The fair value of the investment properties has been arrived at on the basis of a valuation carried out at 31 May 2017 by the directors. The valuation was made on an open market value basis by reference to market evidence and industry experience.

BLUETHORN DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2017
2
Investment property
(Continued)
- 5 -
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
12,512,821
12,512,821
Accumulated depreciation
-
-
Carrying amount
12,512,821
12,512,821
3
Fixed asset investments
2017
2016
£
£
Investments
842,000
842,000
4
Subsidiaries

Details of the company's subsidiaries at 31 May 2017 are as follows:

Name of undertaking
Registered
Nature of business
Class of
% Held
office
shares held
Direct
Indirect
Blueindale Limited
United Kingdom
Property Development
Ordinary A and B
100.00
100.00
The aggregate capital and reserves and the result for the year of the subsidiaries noted above was as follows:
Name of undertaking
Profit/(Loss)
Capital and Reserves
£
£
Blueindale Limited
45,458
294,326
BLUETHORN DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2017
- 6 -
5
Debtors
2017
2016
Amounts falling due within one year:
£
£
Trade debtors
158,511
141,928
Other debtors
236,495
236,575
395,006
378,503
Amounts falling due after more than one year:
Amounts owed by group undertakings
209,041
207,791
Other debtors
395,418
343,089
604,459
550,880
Total debtors
999,465
929,383
6
Creditors: amounts falling due within one year
2017
2016
£
£
Trade creditors
103,475
18,052
Other taxation and social security
62,783
45,917
Other creditors
405,515
416,978
571,773
480,947
7
Creditors: amounts falling due after more than one year
2017
2016
£
£
Bank loans and overdrafts
10,907,760
10,907,760
Other creditors
5,383,423
4,873,714
16,291,183
15,781,474
8
Called up share capital
2017
2016
£
£
Ordinary share capital
Issued and fully paid
60 Ordinary A Shares of £1 each
60
60
40 Ordinary B Shares of £1 each
40
40
100
100
BLUETHORN DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2017
- 7 -
9
Financial commitments, guarantees and contingent liabilities

The company is party to a cross guarantee given to its bankers in respect of loan facilities.

 

The terms of the agreement provide a cross guarantees between Alpha Investments (North West) Limited, Foden Investments Limited, Sintra Investments Limited, The Oakes Business Park Development Company Limited, Manchester Metropolitan Estates Limited, Blue Edge Developments Limited, Bluelock Developments Limited, Bluelyme Developments Limited, Bluesilk Developments Limited, Bluethorn Developments Limited and Blueindale Limited. The amount outstanding under this facility at 31 May 2017, excluding the amount included in creditors in this company was £21 million.

10
Operating lease commitments
Lessor

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

2017
2016
£
£
7,321,917
2,450,000
11
Parent company

The company is a wholly owned subsidiary of Bluemantle Developments Limited.

12
Reconciliations on adoption of FRS 102

Reconciliations and descriptions of the effect of the transition to FRS 102 on; (i) equity at the date of transition to FRS 102; (ii) equity at the end of the comparative period; and (iii) profit or loss for the comparative period reported under previous UK GAAP are given below.

Reconciliation of equity
1 June
31 May
2015
2016
£
£
Equity as reported under previous UK GAAP and under FRS 102
815,686
630,612
Reconciliation of loss for the financial period
2016
£
Loss as reported under previous UK GAAP and under FRS 102
(185,074)
BLUETHORN DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2017
12
Reconciliations on adoption of FRS 102
(Continued)
- 8 -
Notes to reconciliations on adoption of FRS 102
Revaluation reserve

On transition to FRS 102 the revaluation reserve has been transferred to the profit and loss reserve. No deferred tax has arisen on the difference between the revalued property valuation once indexation has been accounted for. Consequently, the adjustment on transition has had no impact on profit.

2017-05-312016-06-01falseCCH SoftwareCCH Accounts Production 2017.400No description of principal activity16 February 2018056022052016-06-012017-05-31056022052017-05-31056022052016-05-3105602205core:Non-currentFinancialInstrumentscore:AfterOneYear2017-05-3105602205core:Non-currentFinancialInstrumentscore:AfterOneYear2016-05-3105602205core:CurrentFinancialInstruments2017-05-3105602205core:CurrentFinancialInstruments2016-05-3105602205core:Non-currentFinancialInstruments2017-05-3105602205core:Non-currentFinancialInstruments2016-05-3105602205core:ShareCapital2017-05-3105602205core:ShareCapital2016-05-3105602205core:RetainedEarningsAccumulatedLosses2017-05-3105602205core:RetainedEarningsAccumulatedLosses2016-05-3105602205core:ShareCapitalOrdinaryShares2017-05-3105602205core:ShareCapitalOrdinaryShares2016-05-3105602205bus:CompanySecretaryDirector12016-06-012017-05-3105602205core:Subsidiary12016-06-012017-05-3105602205core:Subsidiary112016-06-012017-05-3105602205core:Subsidiary122016-06-012017-05-3105602205bus:OrdinaryShareClass12016-06-012017-05-3105602205bus:OrdinaryShareClass22016-06-012017-05-3105602205bus:OrdinaryShareClass12017-05-3105602205bus:OrdinaryShareClass22017-05-3105602205bus:PrivateLimitedCompanyLtd2016-06-012017-05-3105602205bus:FRS1022016-06-012017-05-3105602205bus:AuditExemptWithAccountantsReport2016-06-012017-05-3105602205bus:SmallCompaniesRegimeForAccounts2016-06-012017-05-3105602205bus:FullAccounts2016-06-012017-05-31xbrli:purexbrli:sharesiso4217:GBP