Stonar Management Limited - Period Ending 2017-09-30

Stonar Management Limited - Period Ending 2017-09-30


Stonar Management Limited 03104508 false 2016-10-01 2017-09-30 2017-09-30 The principal activity of the company is property management Digita Accounts Production Advanced 6.20.8420.0 Software true 03104508 2016-10-01 2017-09-30 03104508 2017-09-30 03104508 bus:OrdinaryShareClass1 2017-09-30 03104508 bus:OrdinaryShareClass2 2017-09-30 03104508 core:OtherMiscellaneousReserve 2017-09-30 03104508 core:OtherReservesSubtotal 2017-09-30 03104508 core:RetainedEarningsAccumulatedLosses 2017-09-30 03104508 core:ShareCapital 2017-09-30 03104508 core:CurrentFinancialInstruments 2017-09-30 03104508 core:CurrentFinancialInstruments core:WithinOneYear 2017-09-30 03104508 core:Non-currentFinancialInstruments 2017-09-30 03104508 core:Non-currentFinancialInstruments core:AfterOneYear 2017-09-30 03104508 core:FurnitureFittings 2017-09-30 03104508 core:LandBuildings core:OwnedOrFreeholdAssets 2017-09-30 03104508 core:MotorVehicles 2017-09-30 03104508 core:PlantMachinery 2017-09-30 03104508 bus:SmallEntities 2016-10-01 2017-09-30 03104508 bus:AuditExemptWithAccountantsReport 2016-10-01 2017-09-30 03104508 bus:FullAccounts 2016-10-01 2017-09-30 03104508 bus:RegisteredOffice 2016-10-01 2017-09-30 03104508 bus:CompanySecretary1 2016-10-01 2017-09-30 03104508 bus:Director1 2016-10-01 2017-09-30 03104508 bus:Director3 2016-10-01 2017-09-30 03104508 bus:OrdinaryShareClass1 2016-10-01 2017-09-30 03104508 bus:OrdinaryShareClass2 2016-10-01 2017-09-30 03104508 bus:PrivateLimitedCompanyLtd 2016-10-01 2017-09-30 03104508 core:OtherMiscellaneousReserve 2016-10-01 2017-09-30 03104508 core:RetainedEarningsAccumulatedLosses 2016-10-01 2017-09-30 03104508 core:ShareCapital 2016-10-01 2017-09-30 03104508 core:FurnitureFittings 2016-10-01 2017-09-30 03104508 core:LandBuildings core:OwnedOrFreeholdAssets 2016-10-01 2017-09-30 03104508 core:MotorVehicles 2016-10-01 2017-09-30 03104508 core:PlantMachinery 2016-10-01 2017-09-30 03104508 core:OtherRelatedParties 2016-10-01 2017-09-30 03104508 countries:England 2016-10-01 2017-09-30 03104508 2016-09-30 03104508 core:OtherMiscellaneousReserve 2016-09-30 03104508 core:RetainedEarningsAccumulatedLosses 2016-09-30 03104508 core:ShareCapital 2016-09-30 03104508 core:FurnitureFittings 2016-09-30 03104508 core:LandBuildings core:OwnedOrFreeholdAssets 2016-09-30 03104508 core:MotorVehicles 2016-09-30 03104508 core:PlantMachinery 2016-09-30 03104508 2015-10-01 2016-09-30 03104508 2016-09-30 03104508 bus:OrdinaryShareClass1 2016-09-30 03104508 bus:OrdinaryShareClass2 2016-09-30 03104508 core:OtherMiscellaneousReserve 2016-09-30 03104508 core:OtherReservesSubtotal 2016-09-30 03104508 core:RetainedEarningsAccumulatedLosses 2016-09-30 03104508 core:ShareCapital 2016-09-30 03104508 core:CurrentFinancialInstruments 2016-09-30 03104508 core:CurrentFinancialInstruments core:WithinOneYear 2016-09-30 03104508 core:Non-currentFinancialInstruments 2016-09-30 03104508 core:Non-currentFinancialInstruments core:AfterOneYear 2016-09-30 03104508 core:FurnitureFittings 2016-09-30 03104508 core:LandBuildings core:OwnedOrFreeholdAssets 2016-09-30 03104508 core:MotorVehicles 2016-09-30 03104508 core:PlantMachinery 2016-09-30 03104508 bus:OrdinaryShareClass2 2015-10-01 2016-09-30 03104508 core:OtherMiscellaneousReserve 2015-10-01 2016-09-30 03104508 core:RetainedEarningsAccumulatedLosses 2015-10-01 2016-09-30 03104508 core:ShareCapital 2015-10-01 2016-09-30 03104508 2015-09-30 03104508 core:OtherMiscellaneousReserve 2015-09-30 03104508 core:RetainedEarningsAccumulatedLosses 2015-09-30 03104508 core:ShareCapital 2015-09-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 03104508

Stonar Management Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 September 2017

(filleted for filing purposes)

 

Stonar Management Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Statement of Changes in Equity

4

Notes to the Financial Statements

5 to 13

 

Stonar Management Limited

Company Information

Directors

Mr John Edmund Barrett

Mrs Ellen May Barrett

Company secretary

Mrs Ellen May Barrett

Registered office

Manningham
15 Western Esplanade
Broadstairs
Kent
CT10 1TD

 

Stonar Management Limited

(Registration number: 03104508)
Balance Sheet as at 30 September 2017

Note

2017
£

2016
£

Fixed assets

 

Tangible assets

4

30,381

16,149

Investment property

5

1,655,000

1,424,417

 

1,685,381

1,440,566

Current assets

 

Debtors

6

25,558

72,254

Cash at bank and in hand

 

22,590

137

 

48,148

72,391

Creditors: Amounts falling due within one year

7

(52,280)

(63,509)

Net current (liabilities)/assets

 

(4,132)

8,882

Total assets less current liabilities

 

1,681,249

1,449,448

Creditors: Amounts falling due after more than one year

7

(9,941)

(16,980)

Provisions for liabilities

(177,199)

(154,954)

Net assets

 

1,494,109

1,277,514

Capital and reserves

 

Called up share capital

100

100

Profit and loss account (non-distributable)

928,571

718,199

Profit and loss account (distributable)

565,438

559,215

Total equity

 

1,494,109

1,277,514

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.

 

Stonar Management Limited

(Registration number: 03104508)
Balance Sheet as at 30 September 2017

Approved and authorised by the Board on 8 May 2018 and signed on its behalf by:
 

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

Mr John Edmund Barrett

Director

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

Mrs Ellen May Barrett

Director

 

Stonar Management Limited

Statement of Changes in Equity for the Year Ended 30 September 2017

Share capital
£

Non-distributable reserve
£

Profit and loss account
£

Total
£

At 1 October 2016

100

718,199

559,215

1,277,514

Profit for the year

-

-

236,595

236,595

Other comprehensive income

-

210,372

(210,372)

-

Total comprehensive income

-

210,372

26,223

236,595

Dividends

-

-

(20,000)

(20,000)

At 30 September 2017

100

928,571

565,438

1,494,109

Share capital
£

Non-distributable reserve
£

Profit and loss account
£

Total
£

At 1 October 2015

100

703,616

541,664

1,245,380

Profit for the year

-

-

52,134

52,134

Other comprehensive income

-

14,583

(14,583)

-

Total comprehensive income

-

14,583

37,551

52,134

Dividends

-

-

(20,000)

(20,000)

At 30 September 2016

100

718,199

559,215

1,277,514

 

Stonar Management 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.

The address of its registered office is:
Manningham
15 Western Esplanade
Broadstairs
Kent
CT10 1TD
England

These financial statements were authorised for issue by the Board on 8 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.

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.

 

Stonar Management Limited

Notes to the Financial Statements for the Year Ended 30 September 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

Motor vehicles

25% on written down value

Plant and machinery

15% on written down value

Fixtures and fittings

15% on written down value

Investment property

Investment property is carried at fair value, derived from the current market prices for comparable real estate determined annually by external 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.

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.

 

Stonar Management Limited

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

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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 2 (2016 - 2).

4

Tangible assets

Land and buildings
£

Fixtures and fittings
£

Plant and machinery
£

Motor vehicles
 £

Cost or valuation

At 1 October 2016

4,193

10,854

8,837

24,058

Additions

-

216

19,200

-

At 30 September 2017

4,193

11,070

28,037

24,058

Depreciation

At 1 October 2016

-

7,770

4,751

19,272

Charge for the year

-

494

3,493

1,197

At 30 September 2017

-

8,264

8,244

20,469

Carrying amount

At 30 September 2017

4,193

2,806

19,793

3,589

At 30 September 2016

4,193

3,083

4,086

4,787

 

Stonar Management Limited

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

Total
£

Cost or valuation

At 1 October 2016

47,942

Additions

19,416

At 30 September 2017

67,358

Depreciation

At 1 October 2016

31,793

Charge for the year

5,184

At 30 September 2017

36,977

Carrying amount

At 30 September 2017

30,381

At 30 September 2016

16,149

Included within the net book value of land and buildings above is £4,193 (2016 - £4,193) in respect of freehold land and buildings.
 

 

Stonar Management Limited

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

5

Investment properties

2017
£

At 1 October

1,424,417

Fair value adjustments

230,583

At 30 September

1,655,000

There has been no valuation of investment property by an independent valuer.

6

Debtors

2017
£

2016
£

Trade debtors

8,356

11,467

Other loans

-

13,475

Other debtors

17,202

47,312

Total current trade and other debtors

25,558

72,254

7

Creditors

Creditors: amounts falling due within one year

Note

2017
£

2016
£

Due within one year

 

Bank loans and overdrafts

9

6,282

6,639

Amounts owed to participating interest

11

22,522

37,648

Taxation and social security

 

5,875

-

Other creditors

 

17,601

19,222

 

52,280

63,509

Due after one year

 

Loans and borrowings

9

9,941

16,980

Creditors: amounts falling due after more than one year

Note

2017
£

2016
£

Due after one year

 

Loans and borrowings

9

9,941

16,980

 

Stonar Management Limited

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

8

Share capital

Allotted, called up and fully paid shares

 

2017

2016

 

No.

£

No.

£

Ordinary share of £1 each

60

60

60

60

Ordinary B shares of £1 each

40

40

40

40

 

100

100

100

100

9

Loans and borrowings

2017
£

2016
£

Non-current loans and borrowings

Bank borrowings

9,941

16,980

2017
£

2016
£

Current loans and borrowings

Bank borrowings

6,282

5,804

Bank overdrafts

-

835

6,282

6,639

10

Dividends

Interim dividends paid

   

2017
£

 

2016
£

Interim dividend of £500.00 per each Ordinary B shares

 

20,000

 

20,000

         

11

Related party transactions

Stonar Development Limited
 

This is a company in which Mr JE Barrett and Mrs EM Barrett are directors and shareholders.
 Stonar Management Limited received from Stonar Developments Limited £10,458 (2016 - £162,900) during the year, At the balance sheet date the amount owed from Stonar Management Limited to Stonar Developments Limited was £22,522 (2016 - £32,980). No interest is payable on the loan and there are no fixed terms of repayments.

 

Stonar Management Limited

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

12

Transition to FRS 102

Balance Sheet at 1 October 2015
 

Note

As originally reported
£

Remeasurement
£

As restated
£

Fixed assets

 

Tangible assets

 

187,796

(169,752)

18,044

Investments

 

-

1,040,000

1,040,000

 

187,796

870,248

1,058,044

Current assets

 

Debtors

 

216,687

-

216,687

Cash at bank and in hand

 

196,933

-

196,933

 

413,620

-

413,620

Creditors: Amounts falling due within one year

 

(33,681)

-

(33,681)

Net current assets

 

379,939

-

379,939

Total assets less current liabilities

 

567,735

870,248

1,437,983

Creditors: Amounts falling due after more than one year

 

(22,756)

-

(22,756)

Provisions for liabilities

 

(3,213)

(166,632)

(169,845)

Net assets

 

541,766

703,616

1,245,382

Capital and reserves

 

Called up share capital

 

100

-

100

Revaluation reserve

 

-

703,616

703,616

Profit and loss account

 

541,666

-

541,666

Total equity

 

541,766

703,616

1,245,382

 

Stonar Management Limited

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

Balance Sheet at 30 September 2016
 

Note

As originally reported
£

Remeasurement
£

As restated
£

Fixed assets

 

Tangible assets

 

570,319

(554,169)

16,150

Investments

 

-

1,424,417

1,424,417

 

570,319

870,248

1,440,567

Current assets

 

Debtors

 

72,255

-

72,255

Cash at bank and in hand

 

137

-

137

 

72,392

-

72,392

Creditors: Amounts falling due within one year

 

(63,509)

-

(63,509)

Net current assets

 

8,883

-

8,883

Total assets less current liabilities

 

579,202

870,248

1,449,450

Creditors: Amounts falling due after more than one year

 

(16,980)

-

(16,980)

Provisions for liabilities

 

(2,905)

(152,049)

(154,954)

Net assets

 

559,317

718,199

1,277,516

Capital and reserves

 

Called up share capital

 

100

-

100

Share premium reserve

 

559,217

-

559,217

Capital redemption reserve

 

-

718,199

718,199

Total equity

 

559,317

718,199

1,277,516

 

Stonar Management Limited

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

Profit and Loss Account for the year ended 30 September 2016
 

Note

As originally reported
£

Remeasurement
£

As restated
£

Turnover

 

89,564

-

89,564

Cost of sales

 

(20,589)

-

(20,589)

Gross profit

 

68,975

-

68,975

Administrative expenses

 

(28,545)

-

(28,545)

Operating profit

 

40,430

-

40,430

Other interest receivable and similar income

 

1,647

-

1,647

Interest payable and similar expenses

 

(1,540)

-

(1,540)

 

107

-

107

Profit before tax

 

40,537

-

40,537

Taxation

 

(2,986)

14,583

11,597

Profit for the financial year

 

37,551

14,583

52,134