ACCOUNTS - Final Accounts


Caseware UK (AP4) 2016.0.181 2016.0.181 2017-10-312017-10-31The Company only enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in non-puttable ordinary shares.The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.truetrueproperty consultancyfalse2016-11-01 06160645 2016-11-01 2017-10-31 06160645 2015-11-01 2016-10-31 06160645 2017-10-31 06160645 2016-10-31 06160645 c:Director1 2016-11-01 2017-10-31 06160645 d:ComputerEquipment 2016-11-01 2017-10-31 06160645 d:ComputerEquipment 2017-10-31 06160645 d:ComputerEquipment 2016-10-31 06160645 d:ComputerEquipment d:OwnedOrFreeholdAssets 2016-11-01 2017-10-31 06160645 d:FreeholdInvestmentProperty 2017-10-31 06160645 d:FreeholdInvestmentProperty 2016-10-31 06160645 d:CurrentFinancialInstruments 2017-10-31 06160645 d:CurrentFinancialInstruments 2016-10-31 06160645 d:Non-currentFinancialInstruments 2017-10-31 06160645 d:Non-currentFinancialInstruments 2016-10-31 06160645 d:CurrentFinancialInstruments d:WithinOneYear 2017-10-31 06160645 d:CurrentFinancialInstruments d:WithinOneYear 2016-10-31 06160645 d:ShareCapital 2017-10-31 06160645 d:ShareCapital 2016-10-31 06160645 d:RetainedEarningsAccumulatedLosses 2017-10-31 06160645 d:RetainedEarningsAccumulatedLosses 2016-10-31 06160645 c:FRS102 2016-11-01 2017-10-31 06160645 c:AuditExempt-NoAccountantsReport 2016-11-01 2017-10-31 06160645 c:FullAccounts 2016-11-01 2017-10-31 06160645 c:PrivateLimitedCompanyLtd 2016-11-01 2017-10-31 06160645 d:Subsidiary1 2017-10-31 06160645 d:Subsidiary1 2016-11-01 2017-10-31 06160645 d:Subsidiary1 1 2016-11-01 2017-10-31 06160645 d:Subsidiary2 2016-11-01 2017-10-31 06160645 d:Subsidiary2 1 2016-11-01 2017-10-31 iso4217:GBP xbrli:pure

Registered number: 06160645










MERCHANT PROJECTS (IPSWICH) LIMITED








UNAUDITED

FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 OCTOBER 2017

 
MERCHANT PROJECTS (IPSWICH) LIMITED
REGISTERED NUMBER: 06160645

STATEMENT OF FINANCIAL POSITION
AS AT 31 OCTOBER 2017

2017
2016
Note
£
£

Fixed assets
  

Tangible assets
 4 
1,895
2,492

Investments
 5 
250,006
250,006

Investment property
 6 
140,000
140,000

  
391,901
392,498

Current assets
  

Stocks
 7 
-
2,100

Debtors: amounts falling due within one year
 8 
120,952
79,824

Cash at bank and in hand
  
67,743
156,070

  
188,695
237,994

Creditors: amounts falling due within one year
 9 
(119,660)
(172,594)

Net current assets
  
 
 
69,035
 
 
65,400

Total assets less current liabilities
  
460,936
457,898

  

Net assets
  
460,936
457,898


Capital and reserves
  

Called up share capital 
  
1,000
1,000

Profit and loss account
  
459,936
456,898

  
460,936
457,898


Page 1

 
MERCHANT PROJECTS (IPSWICH) LIMITED
REGISTERED NUMBER: 06160645
    
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 OCTOBER 2017

The directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The Company has opted not to file the statement of income and retained earnings in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 



M G Blake
Director

Date: 5 April 2018
The notes on pages 3 to 9 form part of these financial statements.

Page 2

 
MERCHANT PROJECTS (IPSWICH) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2017

1.


General information

Merchant Projects (Ipswich) Limited is a private company limited by shares and incorporated in England & Wales, registration number 06160645.  The registered office is Merchant House, 11 Silent Street, Ipswich IP1 1TF.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The financial statements are presented in sterling which is the functional currency of the company and rounded to the nearest £.
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.

 
2.2

Turnover

Turnover is recognised to the extent that it is probable that the economic benefits will flow to the Company and the turnover can be reliably measured. Turnover is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before turnover is recognised:

Rendering of services

Turnover from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of turnover can be measured reliably;
it is probable that the Company will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

 
2.3

Tangible fixed assets

Tangible fixed assets under the cost model, other than investment properties, are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 3

 
MERCHANT PROJECTS (IPSWICH) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2017

2.Accounting policies (continued)


2.3
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Computer equipment
-
33%
on cost

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in the Statement of income and retained earnings.

 
2.4

Investment property

Investment property is carried at fair value determined annually by external valuers and derived from the current market rents and investment property yields for comparable real estate, adjusted if necessary for any difference in the nature, location or condition of the specific asset. No depreciation is provided. Changes in fair value are recognised in the Statement of income and retained earnings.

 
2.5

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

  
2.6

Stock

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell.  Cost is based on the cost of purchase.  Work in progress and finished goods include labour and attributable overheads.
At each reporting date, stocks are assessed for impairment.  If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell.  The impairment loss is recognised immediately in the profit and loss account.

 
2.7

Debtors

Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.8

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.9

Financial instruments

The Company only enters into basic financial instruments transactions that result in the recognition of
Page 4

 
MERCHANT PROJECTS (IPSWICH) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2017

2.Accounting policies (continued)


2.9
Financial instruments (continued)

financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in non-puttable ordinary shares.

 
2.10

Creditors

Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.11

Finance costs

Finance costs are charged to the Statement of income and retained earnings over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.12

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to the Statement of income and retained earnings on a straight line basis over the lease term.

 
2.13

Interest income

Interest income is recognised in the Statement of income and retained earnings using the effective interest method.

 
2.14

Taxation

Tax is recognised in the Statement of income and retained earnings, except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

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 income.


3.


Employees

The average monthly number of employees, including directors, during the year was 5 (2016 - 4).

Page 5

 
MERCHANT PROJECTS (IPSWICH) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2017

4.


Tangible fixed assets





Computer equipment

£



Cost or valuation


At 1 November 2016
12,562


Additions
626



At 31 October 2017

13,188



Depreciation


At 1 November 2016
10,070


Charge for the year on owned assets
1,223



At 31 October 2017

11,293



Net book value



At 31 October 2017
1,895



At 31 October 2016
2,492

Page 6

 
MERCHANT PROJECTS (IPSWICH) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2017

5.


Fixed asset investments





Investments in subsidiary companies

£



Cost or valuation


At 1 November 2016
250,006



At 31 October 2017

250,006






Net book value



At 31 October 2017
250,006



At 31 October 2016
250,006

Subsidiary undertakings

The following were subsidiary undertakings of the Company:

Name
Class of shares
Holding
Principal activity

Merchant Projects (Westerfield) Limited
A
 100%
Property development

Merchant Projects (Westerfield) Limited
B
 25%
Property development


The aggregate of the share capital and reserves as at 31 October 2017 and of the profit or loss for the year ended on that date for the subsidiary undertakings were as follows:

Aggregate of share capital and reserves
Profit/(loss)
£
£
Merchant Projects (Westerfield) Limited

1,680,439

(1,255)

1,680,439

(1,255)

Page 7

 
MERCHANT PROJECTS (IPSWICH) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2017

6.


Investment property


Freehold investment property

£



Valuation


At 1 November 2016
140,000



At 31 October 2017
140,000


Comprising


Cost
140,000

At 31 October 2017
140,000

The 2017 valuations were made by the directors, on an open market value for existing use basis.





7.


Stocks

2017
2016
£
£

Work in progress
-
2,100

-
2,100



8.


Debtors

2017
2016
£
£


Trade debtors
72,974
16,280

Amounts owed by group undertakings
25,000
25,000

Amounts owed by joint ventures and associated undertakings
20,772
36,226

Other debtors
392
-

Prepayments and accrued income
1,814
2,318

120,952
79,824


Page 8

 
MERCHANT PROJECTS (IPSWICH) LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2017

9.


Creditors: Amounts falling due within one year

2017
2016
£
£

Trade creditors
451
29,678

Amounts owed to associates
516
516

Corporation tax
3,990
34,292

Other taxation and social security
450
4,872

Other creditors
111,378
100,561

Accruals and deferred income
2,875
2,675

119,660
172,594



10.


First time adoption of FRS 102

The policies applied under the entity's previous accounting framework are not materially different to FRS 102 and have not impacted on equity or profit or loss.

 
Page 9