J E Dale (Farmers) Limited - Period Ending 2017-09-30

J E Dale (Farmers) Limited - Period Ending 2017-09-30


J E Dale (Farmers) Limited 04591463 false 2016-10-01 2017-09-30 2017-09-30 The principal activity of the company is farming Digita Accounts Production Advanced 6.21.8540.0 Software true 04591463 2016-10-01 2017-09-30 04591463 2017-09-30 04591463 core:RetainedEarningsAccumulatedLosses 2017-09-30 04591463 core:RevaluationReserve 2017-09-30 04591463 core:ShareCapital 2017-09-30 04591463 core:CurrentFinancialInstruments 2017-09-30 04591463 core:CurrentFinancialInstruments core:WithinOneYear 2017-09-30 04591463 core:Non-currentFinancialInstruments 2017-09-30 04591463 core:Non-currentFinancialInstruments core:AfterOneYear 2017-09-30 04591463 core:Goodwill 2017-09-30 04591463 core:PatentsTrademarksLicencesConcessionsSimilar 2017-09-30 04591463 core:MoreThanFiveYears 1 2017-09-30 04591463 core:LandBuildings core:OwnedOrFreeholdAssets 2017-09-30 04591463 core:MotorVehicles 2017-09-30 04591463 core:OfficeEquipment 2017-09-30 04591463 core:PlantMachinery 2017-09-30 04591463 bus:SmallEntities 2016-10-01 2017-09-30 04591463 bus:AuditExemptWithAccountantsReport 2016-10-01 2017-09-30 04591463 bus:FullAccounts 2016-10-01 2017-09-30 04591463 bus:RegisteredOffice 2016-10-01 2017-09-30 04591463 bus:CompanySecretary1 2016-10-01 2017-09-30 04591463 bus:Director3 2016-10-01 2017-09-30 04591463 bus:Director4 2016-10-01 2017-09-30 04591463 bus:Director6 2016-10-01 2017-09-30 04591463 bus:PrivateLimitedCompanyLtd 2016-10-01 2017-09-30 04591463 bus:Agent1 2016-10-01 2017-09-30 04591463 core:Goodwill 2016-10-01 2017-09-30 04591463 core:OtherResidualIntangibleAssets 2016-10-01 2017-09-30 04591463 core:PatentsTrademarksLicencesConcessionsSimilar 2016-10-01 2017-09-30 04591463 core:LandBuildings 2016-10-01 2017-09-30 04591463 core:LandBuildings core:OwnedOrFreeholdAssets 2016-10-01 2017-09-30 04591463 core:MotorCars 2016-10-01 2017-09-30 04591463 core:MotorVehicles 2016-10-01 2017-09-30 04591463 core:OfficeEquipment 2016-10-01 2017-09-30 04591463 core:PlantMachinery 2016-10-01 2017-09-30 04591463 countries:AllCountries 2016-10-01 2017-09-30 04591463 2016-09-30 04591463 core:Goodwill 2016-09-30 04591463 core:PatentsTrademarksLicencesConcessionsSimilar 2016-09-30 04591463 core:LandBuildings core:OwnedOrFreeholdAssets 2016-09-30 04591463 core:MotorVehicles 2016-09-30 04591463 core:OfficeEquipment 2016-09-30 04591463 core:PlantMachinery 2016-09-30 04591463 2015-10-01 2016-09-30 04591463 2016-09-30 04591463 core:RetainedEarningsAccumulatedLosses 2016-09-30 04591463 core:RevaluationReserve 2016-09-30 04591463 core:ShareCapital 2016-09-30 04591463 core:CurrentFinancialInstruments 2016-09-30 04591463 core:CurrentFinancialInstruments core:WithinOneYear 2016-09-30 04591463 core:Non-currentFinancialInstruments 2016-09-30 04591463 core:Non-currentFinancialInstruments core:AfterOneYear 2016-09-30 04591463 core:Goodwill 2016-09-30 04591463 core:PatentsTrademarksLicencesConcessionsSimilar 2016-09-30 04591463 core:MoreThanFiveYears 1 2016-09-30 04591463 core:LandBuildings core:OwnedOrFreeholdAssets 2016-09-30 04591463 core:MotorVehicles 2016-09-30 04591463 core:OfficeEquipment 2016-09-30 04591463 core:PlantMachinery 2016-09-30 iso4217:GBP xbrli:pure

Registration number: 04591463

J E Dale (Farmers) Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 September 2017

 

J E Dale (Farmers) Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 12

 

J E Dale (Farmers) Limited

Company Information

Directors

Mrs J E Dale

T E Dale

J H Dale

Company secretary

Mrs J E Dale

Registered office

Pepperdale Farm
Howsham
Market Rasen
Lincolnshire
LN7 6LF

Bankers

Clydesdale Bank
Moseley's Farm
Bury
St Edmunds
IP28 6JY

 

J E Dale (Farmers) Limited

(Registration number: 04591463)
Balance Sheet as at 30 September 2017

Note

2017
£

2016
£

Fixed assets

 

Intangible assets

4

32,953

36,573

Tangible assets

5

5,478,999

5,550,735

 

5,511,952

5,587,308

Current assets

 

Stocks

6

648,233

700,046

Debtors

7

204,693

269,948

Cash at bank and in hand

 

6,299

879

 

859,225

970,873

Creditors: Amounts falling due within one year

8

(1,477,210)

(1,539,827)

Net current liabilities

 

(617,985)

(568,954)

Total assets less current liabilities

 

4,893,967

5,018,354

Creditors: Amounts falling due after more than one year

8

(3,286,849)

(3,434,779)

Provisions for liabilities

(137,207)

(181,950)

Net assets

 

1,469,911

1,401,625

Capital and reserves

 

Called up share capital

1,430

1,425

Revaluation reserve

482,726

462,757

Profit and loss account

985,755

937,443

Total equity

 

1,469,911

1,401,625

For the financial year ending 30 September 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.

 

J E Dale (Farmers) Limited

(Registration number: 04591463)
Balance Sheet as at 30 September 2017

Approved and authorised by the Board on 4 June 2018 and signed on its behalf by:
 

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

Mrs J E Dale

Director

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

T E Dale

Director

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

J H Dale

Director

 

J E Dale (Farmers) Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

1

General information

The company is a private company limited by share capital incorporated in England & Wales and the company registration number is 04591463.

The address of its registered office is:
Pepperdale Farm
Howsham
Market Rasen
Lincolnshire
LN7 6LF

These accounts cover the individual entity, J E Dale (Farmers) Limited.

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 subject to the departure below.

This is the first year that the company has presented its results under FRS 102 Section 1A. The last financial statements under UK GAAP were for the year ended 30 September 2015. The date of transition to FRS 102 Section 1A was 1 October 2015. As a consequence of adopting FRS 102 Section 1A, a number of accounting policies have changed to comply with that standard.

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.

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

Departure from requirements of FRS 102

No depreciation has been charged on freehold land and buildings as they are maintained to such a standard that their residual value is not less than their cost. Management have concluded that this does not affect the financial statements from showing a true and fair view. Apart from this departure the company has complied with the relevant accounting standards and legislation.

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.

 

J E Dale (Farmers) Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

Government grants

Grants are credited to deferred revenue. Grants towards capital expenditure are released to the profit and loss account over the expected useful life of the assets. Grants towards revenue expenditure are released to the profit and loss account as the related expenditure is incurred.

Single farm payment is received in respect of calendar years. Receipt is contingent upon meeting certain eligibility criteria on 15th May. Once the criteria have been met the income is recognised on a time apportioned basis over the calendar year to which it relates.

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.

Deferred tax represents the future tax consequences of transactions and events recognised in the financial statements of current and previous periods. It is recognised in respect of all timing differences, with certain exceptions. Timing differences are differences between taxable profits and total comprehensive income as stated in the financial statements that arise from the inclusion of income and expense in tax assessments in periods different from those in which they are recognised in the financial statements. Unrelieved tax losses and other deferred tax assets are recognised only to the extent that 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 balance sheet date that are expected to apply to the reversal of timing differences. Deferred tax on revalued non-depreciable tangible fixed assets and investment properties is measured using the rates and allowances that apply to the sale of the asset.

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.

On transition to FRS 102, the accounting standards permitted a company to revalue their tangible fixed assets and use the revalued amount as deemed cost. Freehold land and buildings are stated in the statement of financial position at deemed cost.

Depreciation

Depreciation is charged so as to write off the cost of assets, over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Freehold land and buildings

No depreciation is charged

Plant and machinery

25% per annum of net book value

Office equipment

20% per annum of net book value

Motor vehicles

25% per annum of net book value

Intangible assets

Intangible assets are stated in the statement of financial position at cost, less any subsequent accumulated amortisation and subsequent accumulated impairment losses.

The cost of intangible assets includes directly attributable incremental costs incurred in their acquisition.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

 

J E Dale (Farmers) Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

Asset class

Amortisation method and rate

Goodwill

5% straight line basis

Single Farm Payment Entitlement

20% and 33.3% straight line basis

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 cost 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

The basis of valuation is as follows:

Raw materials and consumables are stated at the lower of cost and net realisable value.

Tenantright is calculated by a combination of actual costs incurred and standard costs.

Produce on hand is valued at standard cost.

Standard costings used are based upon calculations prepared by the Central Association of Agricultural Valuers.

The basis of valuation is consistent with previous years.

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.

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.

 

J E Dale (Farmers) Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Balance Sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the Profit and Loss Account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

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 directors) during the year, was 7 (2016 - 8).

 

J E Dale (Farmers) Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

4

Intangible assets

Goodwill
 £

SFP entitlements
 £

Total
£

Cost or valuation

At 1 October 2016

80,000

52,100

132,100

At 30 September 2017

80,000

52,100

132,100

Amortisation

At 1 October 2016

44,267

51,260

95,527

Amortisation charge

3,200

420

3,620

At 30 September 2017

47,467

51,680

99,147

Carrying amount

At 30 September 2017

32,533

420

32,953

At 30 September 2016

35,733

840

36,573

5

Tangible assets

Land and buildings
£

Plant and machinery
£

Office equipment
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 October 2016

4,845,000

1,356,773

15,333

20,585

6,237,691

Additions

3,692

113,000

258

-

116,950

Disposals

-

(5,323)

-

-

(5,323)

At 30 September 2017

4,848,692

1,464,450

15,591

20,585

6,349,318

Depreciation

At 1 October 2016

-

667,727

9,297

9,932

686,956

Charge for the year

-

183,769

1,176

2,664

187,609

Eliminated on disposal

-

(4,246)

-

-

(4,246)

At 30 September 2017

-

847,250

10,473

12,596

870,319

Carrying amount

At 30 September 2017

4,848,692

617,200

5,118

7,989

5,478,999

At 30 September 2016

4,845,000

689,046

6,036

10,653

5,550,735

6

Stocks

2017
£

2016
£

Raw materials and consumables

56,956

51,736

Tenantright

45,126

73,536

Finished goods and goods for resale

271,500

296,200

Other inventories

274,651

278,574

648,233

700,046

 

J E Dale (Farmers) Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

7

Debtors

2017
£

2016
£

Trade debtors

53,146

138,255

Other debtors

22,959

35,260

Prepayments and accrued income

128,588

96,433

Total current trade and other debtors

204,693

269,948

8

Creditors

Creditors: amounts falling due within one year

Note

2017
£

2016
£

Due within one year

 

Bank loans and overdrafts

 

902,287

920,691

Trade creditors

 

155,859

156,684

Taxation and social security

 

60,095

23,336

Other creditors

 

277,625

384,041

Accruals and deferred income

 

81,344

55,075

 

1,477,210

1,539,827

Creditors: amounts falling due after more than one year

Note

2017
£

2016
£

Due after one year

 

Loans and borrowings

9

3,249,349

3,434,779

Other non-current financial liabilities

 

37,500

-

 

3,286,849

3,434,779

2017
£

2016
£

Due after more than five years

After more than five years by instalments

2,618,375

2,710,467

-

-

Creditor amounts falling due within one year on which security has been given includes a bank loan of £135,450 (2016 - £132,174), a bank overdraft of £766,837 (2016 - £788,517) and finance lease liabilities of £56,950 (2016 - £91,200).

Creditor amounts falling due after one year on which security has been given includes a bank loan of £3,192,399 (2016 - £3,336,279) and finance lease liabilities of £56,950 (2016 - £98,500).

The bank loans and bank overdraft are secured by charges over the company's assets and land owned by the directors.

The finance lease liabilities are secured on the assets to which they relate to.

 

J E Dale (Farmers) Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

9

Loans and borrowings

2017
£

2016
£

Non-current loans and borrowings

Bank borrowings

3,192,399

3,336,279

Finance lease liabilities

56,950

98,500

3,249,349

3,434,779

2017
£

2016
£

Current loans and borrowings

Bank borrowings

135,450

132,174

Bank overdrafts

766,837

788,517

Finance lease liabilities

56,950

91,200

Other borrowings

208,517

290,457

1,167,754

1,302,348

10

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 £63,298 (2016 - £60,248).

11

Related party transactions

Transactions with directors

The directors have forgone rent due to them from the company.

 

J E Dale (Farmers) Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

12

Transition to FRS 102

Balance Sheet at 1 October 2015
 

As originally reported
£

Reclassification
£

Remeasurement
£

As restated
£

Fixed assets

Intangible assets

40,243

-

-

40,243

Tangible assets

5,030,978

-

482,726

5,513,704

5,071,221

-

482,726

5,553,947

Current assets

Stocks

797,622

-

-

797,622

Debtors

183,493

-

-

183,493

Cash at bank and in hand

749

-

-

749

981,864

-

-

981,864

Creditors: Amounts falling due within one year

(1,357,293)

-

-

(1,357,293)

Net current liabilities

(375,429)

-

-

(375,429)

Total assets less current liabilities

4,695,792

-

482,726

5,178,518

Creditors: Amounts falling due after more than one year

(3,510,923)

-

-

(3,510,923)

Provisions for liabilities

(136,437)

-

(37,486)

(173,923)

Net assets

1,048,432

-

445,240

1,493,672

Capital and reserves

Called up share capital

1,425

-

-

1,425

Revaluation reserve

-

-

445,240

445,240

Profit and loss account

1,047,007

-

-

1,047,007

Total equity

1,048,432

-

445,240

1,493,672

 

J E Dale (Farmers) Limited

Notes to the Financial Statements for the Year Ended 30 September 2017

Balance Sheet at 30 September 2016
 

As originally reported
£

Reclassification
£

Remeasurement
£

As restated
£

Fixed assets

Intangible assets

36,573

-

-

36,573

Tangible assets

5,550,735

-

-

5,550,735

5,587,308

-

-

5,587,308

Current assets

Stocks

700,046

-

-

700,046

Debtors

269,948

-

-

269,948

Cash at bank and in hand

879

-

-

879

970,873

-

-

970,873

Creditors: Amounts falling due within one year

(1,539,827)

-

-

(1,539,827)

Net current liabilities

(568,954)

-

-

(568,954)

Total assets less current liabilities

5,018,354

-

-

5,018,354

Creditors: Amounts falling due after more than one year

(3,434,779)

-

-

(3,434,779)

Provisions for liabilities

(161,981)

-

(19,969)

(181,950)

Net assets/(liabilities)

1,421,594

-

(19,969)

1,401,625

Capital and reserves

Called up share capital

1,425

-

-

1,425

Revaluation reserve

482,726

-

(19,969)

462,757

Profit and loss account

937,443

-

-

937,443

Total equity

1,421,594

-

(19,969)

1,401,625

12.1

Deferred taxation

Under UK GAAP, the company was not required to provide taxation on revaluations, unless the company had entered into a binding sale agreement and recognised the gain or loss expected to arise. Under FRS 102, deferred taxation is provided on the temporary timing difference arising from the revaluation. A deferred tax charge of £37,486 arose on transition to FRS 102 which was transferred to the revaluation reserve. In the year ending 30 September 2016, there was an decrease of £17,517 in deferred tax on the change in the timing difference in the year.

12.2

Freehold land and buildings

On transition to FRS 102, companies were permitted to revalue their tangible fixed assets and use the revalued amount as deemed cost. J E Dale (Farmers) Limited revalued their freehold land and buildings on transition upwards by £482,726. The revalued amount will now be carried forward as deemed cost.