W H Munsey Limited - Period Ending 2017-08-31

W H Munsey Limited - Period Ending 2017-08-31


W H Munsey Limited 00128275 false 2016-09-01 2017-08-31 2017-08-31 The principal activity of the company is the operation of a marina business, the holding of shares in subsidiary trading companies and the management of a property portfolio Digita Accounts Production Advanced 6.21.8540.0 Software true false 00128275 2016-09-01 2017-08-31 00128275 2017-08-31 00128275 bus:OrdinaryShareClass1 bus:Non-cumulativeNon-redeemableShares 2017-08-31 00128275 core:CapitalRedemptionReserve 2017-08-31 00128275 core:OtherReservesSubtotal 2017-08-31 00128275 core:RetainedEarningsAccumulatedLosses 2017-08-31 00128275 core:ShareCapital 2017-08-31 00128275 core:CurrentFinancialInstruments 2017-08-31 00128275 core:CurrentFinancialInstruments core:WithinOneYear 2017-08-31 00128275 core:Non-currentFinancialInstruments 2017-08-31 00128275 core:Non-currentFinancialInstruments core:AfterOneYear 2017-08-31 00128275 bus:SmallEntities 2016-09-01 2017-08-31 00128275 bus:AuditExemptWithAccountantsReport 2016-09-01 2017-08-31 00128275 bus:FullAccounts 2016-09-01 2017-08-31 00128275 bus:RegisteredOffice 2016-09-01 2017-08-31 00128275 bus:Director3 2016-09-01 2017-08-31 00128275 bus:OrdinaryShareClass1 bus:Non-cumulativeNon-redeemableShares 2016-09-01 2017-08-31 00128275 bus:PrivateLimitedCompanyLtd 2016-09-01 2017-08-31 00128275 core:ComputerEquipment 2016-09-01 2017-08-31 00128275 core:FurnitureFittings 2016-09-01 2017-08-31 00128275 core:LandBuildings 2016-09-01 2017-08-31 00128275 core:PlantMachinery 2016-09-01 2017-08-31 00128275 core:AllSubsidiaries 2016-09-01 2017-08-31 00128275 countries:England 2016-09-01 2017-08-31 00128275 2016-08-31 00128275 core:CostValuation 2016-08-31 00128275 2015-09-01 2016-08-31 00128275 2016-08-31 00128275 bus:OrdinaryShareClass1 bus:Non-cumulativeNon-redeemableShares 2016-08-31 00128275 core:CapitalRedemptionReserve 2016-08-31 00128275 core:OtherReservesSubtotal 2016-08-31 00128275 core:RetainedEarningsAccumulatedLosses 2016-08-31 00128275 core:ShareCapital 2016-08-31 00128275 core:CurrentFinancialInstruments 2016-08-31 00128275 core:CurrentFinancialInstruments core:WithinOneYear 2016-08-31 00128275 core:Non-currentFinancialInstruments 2016-08-31 00128275 core:Non-currentFinancialInstruments core:AfterOneYear 2016-08-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 00128275

W H Munsey Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 August 2017

 

W H Munsey Limited

Contents

Balance Sheet

1 to 2

Notes to the Financial Statements

3 to 11

 

W H Munsey Limited

(Registration number: 00128275)
Balance Sheet as at 31 August 2017

Note

2017
£

2016
£

Fixed assets

 

Tangible assets

4

482,716

493,202

Investment property

5

9,763,133

9,092,522

Investments

6

64,427

64,427

 

10,310,276

9,650,151

Current assets

 

Debtors

7

26,077

96,170

Cash at bank and in hand

 

320,552

159,104

 

346,629

255,274

Creditors: Amounts falling due within one year

8

(376,951)

(1,804,107)

Net current liabilities

 

(30,322)

(1,548,833)

Total assets less current liabilities

 

10,279,954

8,101,318

Creditors: Amounts falling due after more than one year

8

(1,975,000)

-

Provisions for liabilities

(925,362)

(989,413)

Net assets

 

7,379,592

7,111,905

Capital and reserves

 

Called up share capital

12,000

12,000

Capital redemption reserve

40,701

40,701

Other reserves

1,000

1,000

Profit and loss account

7,325,891

7,058,204

Total equity

 

7,379,592

7,111,905

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

Directors' 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 directors acknowledge their 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.

 

W H Munsey Limited

(Registration number: 00128275)
Balance Sheet as at 31 August 2017

Approved and authorised by the Board on 11 May 2018 and signed on its behalf by:
 

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

Mr A H Munsey

Director

 

W H Munsey Limited

Notes to the Financial Statements for the Year Ended 31 August 2017

1

General information

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

The address of its registered office is:
Osney Mill House
Mill Street
Osney
Oxford
OX2 0AN

These financial statements were authorised for issue by the Board on 11 May 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.

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.

Group accounts not prepared

The company is part of a small group. The company has taken advantage of the exemption provided by Section 398 of the Companies Act 2006 and has not prepared group accounts..

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

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date where transactions or events have occurred at that date that will result in an obligation to pay more, or a right to pay less or receive more, tax.

 

W H Munsey Limited

Notes to the Financial Statements for the Year Ended 31 August 2017

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 provided at rates calculated to write off the cost or valuation less residual value of each asset over its expected useful life, as follows:

Asset class

Depreciation method and rate

Freehold Properties used as business premises

2% Straight line

Fixtures and fittings

33 1/3% Straight line

Computer equipment

33 1/3% Straight line

Archimedean screw

4% Straight line

Investment property

Investment properties are included in the accounts at fair value. The directors have arrived at this valuation after taking appropriate advice.

Investments

Fixed asset investments are stated at historical cost less provision for any diminution in value.

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 at the transaction price. 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.

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 at the transaction price.

 

W H Munsey Limited

Notes to the Financial Statements for the Year Ended 31 August 2017

Borrowings

Interest-bearing borrowings are recorded at fair value, net of transaction costs.

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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 3 (2016 - 3).

 

W H Munsey Limited

Notes to the Financial Statements for the Year Ended 31 August 2017

4

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Total
£

Cost or valuation

At 1 September 2016

359,316

328,475

687,791

Additions

-

9,455

9,455

At 31 August 2017

359,316

337,930

697,246

Depreciation

At 1 September 2016

61,825

132,764

194,589

Charge for the year

7,050

12,891

19,941

At 31 August 2017

68,875

145,655

214,530

Carrying amount

At 31 August 2017

290,441

192,275

482,716

At 31 August 2016

297,491

195,711

493,202

5

Investment properties

2017
£

At 1 September 2016

9,092,522

Additions

564,869

Fair value adjustments

105,742

At 31 August 2017

9,763,133

The Investment properties class of fixed assets was revalued on 31 August 2017 by the Directors who are internal to the company. The basis of this valuation was professional advice obtained in January 2017 regarding their open market value.
This class of assets has a carrying amount at historical cost of £4,223,260 (2016 - £3,658,390).The depreciation on this historical cost is £nil (2016 - £nil).

 

W H Munsey Limited

Notes to the Financial Statements for the Year Ended 31 August 2017

6

Investments

2017
£

2016
£

Investments in subsidiaries

64,427

64,427

Subsidiaries

£

Cost or valuation

At 1 September 2016

64,427

Carrying amount

At 31 August 2017

64,427

At 31 August 2016

64,427

7

Debtors

2017
£

2016
£

Trade debtors

18,749

11,814

Amounts owed by group undertakings and undertakings in which the company has a participating interest

-

75,672

Prepayments

7,328

7,377

Other debtors

-

1,307

26,077

96,170

 

W H Munsey Limited

Notes to the Financial Statements for the Year Ended 31 August 2017

8

Creditors

Creditors: amounts falling due within one year

2017
£

2016
£

Due within one year

Bank loans and overdrafts

-

1,475,000

Trade creditors

8,583

15,403

Amounts owed to group undertakings and undertakings in which the company has a participating interest

255,270

200,405

Taxation and social security

3,960

5,808

Accruals and deferred income

60,650

67,596

Other creditors

48,488

39,895

376,951

1,804,107

Creditors: amounts falling due after more than one year

Note

2017
£

2016
£

Due after one year

 

Loans and borrowings

10

1,975,000

-

Creditor amounts falling due after more than one year includes the following liabilities, on which security has been given by the company:

Bank loan 1: £1,475,000 (2016: £1,475,000)

Bank loan 2: £500,000 (2016: £Nil)

9

Share capital

Allotted, called up and fully paid shares

 

2017

2016

 

No.

£

No.

£

Ordinary shares of £1 each

12,000

12,000

12,000

12,000

         
 

W H Munsey Limited

Notes to the Financial Statements for the Year Ended 31 August 2017

10

Loans and borrowings

2017
£

2016
£

Non-current loans and borrowings

Bank borrowings

1,975,000

-

2017
£

2016
£

Current loans and borrowings

Bank borrowings

-

1,475,000

11

Dividends

   

2017

 

2016

   

£

 

£

Interim dividend of £0.1345 (2016 - £0.1345) per ordinary share

 

161,400

 

161,400

12

Related party transactions

Other related party transactions

Clarks (Wantage) Limited
 Handelsbanken hold a debenture over the fixed and floating assets of Clarks (Wantage) Limited in favour of W H Munsey Limited.
 

2017
£

2016
£

Total dividends paid to directors in the year

161,400

161,400

 

W H Munsey Limited

Notes to the Financial Statements for the Year Ended 31 August 2017

13

Transition to FRS 102

There were adjustments resulting from the transition to FRS 102 that impact upon the net surplus for the year ended 31 August 2016. Total reserves reported in these accounts as at 1 September 2015 and 31 August 2016 have been amended to reflect these movements.

Balance Sheet at 1 September 2015
 

As originally reported
£

Reclassification
£

Remeasurement
£

As restated
£

Fixed assets

Tangible assets

5,736,303

-

-

5,736,303

Investments

64,427

-

-

64,427

5,800,730

-

-

5,800,730

Current assets

Debtors

82,882

-

-

82,882

Cash at bank and in hand

254,663

-

-

254,663

337,545

-

-

337,545

Creditors: Amounts falling due within one year

(1,783,246)

-

-

(1,783,246)

Net current liabilities

(1,445,701)

-

-

(1,445,701)

Total assets less current liabilities

4,355,029

-

-

4,355,029

Provisions for liabilities

(28,083)

(269,381)

-

(297,464)

Net assets/(liabilities)

4,326,946

(269,381)

-

4,057,565

Capital and reserves

Called up share capital

(12,000)

-

-

(12,000)

Capital redemption reserve

(40,701)

-

-

(40,701)

Revaluation reserve

(1,857,619)

1,857,619

-

-

Other reserves

(1,000)

-

-

(1,000)

Profit and loss account

(2,415,626)

(1,588,238)

-

(4,003,864)

Total equity

(4,326,946)

269,381

-

(4,057,565)

 

W H Munsey Limited

Notes to the Financial Statements for the Year Ended 31 August 2017

Balance Sheet at 31 August 2016
 

As originally reported
£

Reclassification
£

Remeasurement
£

As restated
£

Fixed assets

Tangible assets

9,585,724

-

-

9,585,724

Investments

64,427

-

-

64,427

9,650,151

-

-

9,650,151

Current assets

Debtors

96,572

-

-

96,572

Cash at bank and in hand

159,104

-

-

159,104

255,676

-

-

255,676

Creditors: Amounts falling due within one year

(1,804,509)

-

-

(1,804,509)

Net current liabilities

(1,548,833)

-

-

(1,548,833)

Total assets less current liabilities

8,101,318

-

-

8,101,318

Provisions for liabilities

(29,545)

(959,868)

-

(989,413)

Net assets/(liabilities)

8,071,773

(959,868)

-

7,111,905

Capital and reserves

Called up share capital

(12,000)

-

-

(12,000)

Capital redemption reserve

(40,701)

-

-

(40,701)

Revaluation reserve

(5,434,132)

5,434,132

-

-

Other reserves

(1,000)

-

-

(1,000)

Profit and loss account

(2,583,940)

(4,474,264)

-

(7,058,204)

Total equity

(8,071,773)

959,868

-

(7,111,905)