GRANGE_MILL_INVESTMENTS_L - Accounts


Company Registration No. 03635935 (England and Wales)
GRANGE MILL INVESTMENTS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2018
GRANGE MILL INVESTMENTS LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 10
GRANGE MILL INVESTMENTS LIMITED
BALANCE SHEET
AS AT
31 MARCH 2018
31 March 2018
- 1 -
2018
2017
Notes
£
£
£
£
Fixed assets
Investment properties
3
3,600,000
3,600,000
Investments
4
2
-
3,600,002
3,600,000
Current assets
Stocks
1,991,942
2,008,101
Debtors
5
1,497,280
250,985
Cash at bank and in hand
30,092
808,504
3,519,314
3,067,590
Creditors: amounts falling due within one year
6
(724,447)
(769,448)
Net current assets
2,794,867
2,298,142
Total assets less current liabilities
6,394,869
5,898,142
Creditors: amounts falling due after more than one year
7
(885,000)
(700,000)
Provisions for liabilities
(179,863)
(188,494)
Net assets
5,330,006
5,009,648
Capital and reserves
Called up share capital
8
92
92
Capital redemption reserve
8
8
Non-distributable profits reserve
1,174,349
1,174,349
Profit and loss reserves
4,155,557
3,835,199
Total equity
5,330,006
5,009,648

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 March 2018 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 Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The member has 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.

GRANGE MILL INVESTMENTS LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2018
31 March 2018
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 22 August 2018 and are signed on its behalf by:
Dr S K Catto
Director
Company Registration No. 03635935
GRANGE MILL INVESTMENTS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2018
- 3 -
Share capital
Capital redemption reserve
Non-distri-butable profits reserve
Profit and loss reserves
Total
£
£
£
£
£
Balance at 1 April 2016
92
8
446,593
3,585,309
4,032,002
Year ended 31 March 2017:
Profit and total comprehensive income for the year
-
-
727,756
249,890
977,646
Balance at 31 March 2017
92
8
1,174,349
3,835,199
5,009,648
Year ended 31 March 2018:
Profit and total comprehensive income for the year
-
-
-
320,358
320,358
Balance at 31 March 2018
92
8
1,174,349
4,155,557
5,330,006
GRANGE MILL INVESTMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2018
- 4 -
1
Accounting policies
Company information

Grange Mill Investments Limited is a private company limited by shares incorporated in England and Wales. The registered office is Richmond Point, 43 Richmond Hill, Bournemouth, Dorset, BH2 6LR.

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. The principal accounting policies adopted are set out below.

The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

1.2
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Revenue for the provision of services is recognised by reference to the date on which the services were rendered.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

Freehold land and buildings is not depreciated.

GRANGE MILL INVESTMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
1
Accounting policies
(Continued)
- 5 -
1.4
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.

 

Where fair value cannot be achieved without undue cost or effort, investment property is accounted for as tangible fixed assets.

Fair value movements on investment properties are not realised profits/losses under Company law. As such, they are non-distributable and should be recorded separately from distributable profits and losses. Fair value movements on investment properties, and the associated deferred tax movements, are therefore recorded in the non-distributable profits reserve.

1.5
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities 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.

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of replacement cost and cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.7
Cash at bank and in hand

Cash at bank and in hand are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.8
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.

GRANGE MILL INVESTMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
1
Accounting policies
(Continued)
- 6 -
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, loans from fellow group companies and preference shares that are classified as debt, 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.

1.9
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.

1.10
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

GRANGE MILL INVESTMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
1
Accounting policies
(Continued)
- 7 -
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 2 (2017 - 1).

3
Investment property
2018
£
Fair value
At 1 April 2017 and 31 March 2018
3,600,000

Investment property comprises property held to earn rentals. The fair value of investment property was estimated by the director on an open market basis. The estimate is based on an independent professional valuation carried out on 31 December 2016 by Bidwells, chartered surveyors. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

4
Fixed asset investments
2018
2017
£
£
Investments
2
-
5
Debtors
2018
2017
Amounts falling due within one year:
£
£
Trade debtors
5,527
-
Amounts owed by group undertakings
1,475,000
-
Other debtors
16,753
250,985
1,497,280
250,985
GRANGE MILL INVESTMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 8 -
6
Creditors: amounts falling due within one year
2018
2017
£
£
Trade creditors
22,713
507,904
Corporation tax
72,182
61,618
Other taxation and social security
477,589
-
Other creditors
151,963
199,926
724,447
769,448
7
Creditors: amounts falling due after more than one year
2018
2017
£
£
Other creditors
885,000
700,000
8
Called up share capital
2018
2017
£
£
Ordinary share capital
Issued and fully paid
92 Ordinary shares of £1 each
92
92
92
92
GRANGE MILL INVESTMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 9 -
9
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

Management charges paid
2018
2017
£
£
Entities with control, joint control or significant influence over the company
68,040
8,400

The following amounts were outstanding at the reporting end date:

2018
Balance
Amounts owed by related parties
£
Entities with control, joint control or significant influence over the company
1,475,000
There were no amounts owed in the previous period.

The amount is unsecured, interest free and repayable on demand.

10
Directors' transactions

Loans have been provided to the company by its director as follows:

Description
% Rate
Opening balance
Amounts advanced
Interest charged
Amounts repaid
Closing balance
£
£
£
£
£
Director's loan account
-
90
2
-
-
92
90
2
-
-
92

The loan is unsecured, interest free and repayable on demand. The amounts are included within Other creditors in note 6 to the financial statements.

GRANGE MILL INVESTMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
10
Directors' transactions
(Continued)
- 10 -

Long term loans have been provided to the company by its directors as follows:

Description
% Rate
Opening balance
Amounts advanced
Interest charged
Amounts repaid
Closing balance
£
£
£
£
£
Long term directors' loans
3.00
700,247
3,525,000
55,620
(3,340,000)
940,867
700,247
3,525,000
55,620
(3,340,000)
940,867

The loans carry interest at a rate of 3% per annum accruing on a daily basis and payable annually in arrears. The loan capital will become repayable on demand on 23 November 2021. The loan capital of £885,000 (2017 - £700,000) is included within Other creditors in note 7 to the financial statements. The accrued interest of £55,867 (2017 - £247) is included within Other creditors in note 6 to the financial statements.

11
Parent company

The direct parent company and ultimate holding company of Grange Mill Investments Limited is Broadshade Group Ltd.

2018-03-312017-04-01falseCCH SoftwareCCH Accounts Production 2018.221The principal activity of the company continued to be that of property investment, development and management.
22 August 2018Dr S K CattoMrs M L CattoMrs M Catto
036359352017-04-012018-03-31036359352018-03-31036359352017-03-3103635935core:CurrentFinancialInstruments2018-03-3103635935core:CurrentFinancialInstruments2017-03-3103635935core:Non-currentFinancialInstruments2018-03-3103635935core:Non-currentFinancialInstruments2017-03-3103635935core:ShareCapital2018-03-3103635935core:ShareCapital2017-03-3103635935core:CapitalRedemptionReserve2018-03-3103635935core:CapitalRedemptionReserve2017-03-3103635935core:FurtherSpecificReserve1ComponentTotalEquity2018-03-3103635935core:FurtherSpecificReserve1ComponentTotalEquity2017-03-3103635935core:RetainedEarningsAccumulatedLosses2018-03-3103635935core:RetainedEarningsAccumulatedLosses2017-03-3103635935core:ShareCapitalOrdinaryShares2018-03-3103635935core:ShareCapitalOrdinaryShares2017-03-3103635935bus:Director12017-04-012018-03-31036359352016-04-012017-03-3103635935core:RetainedEarningsAccumulatedLosses2017-04-012018-03-3103635935bus:OrdinaryShareClass12017-04-012018-03-3103635935bus:OrdinaryShareClass12018-03-3103635935bus:PrivateLimitedCompanyLtd2017-04-012018-03-3103635935bus:FRS1022017-04-012018-03-3103635935bus:AuditExemptWithAccountantsReport2017-04-012018-03-3103635935bus:SmallCompaniesRegimeForAccounts2017-04-012018-03-3103635935bus:Director22017-04-012018-03-3103635935bus:CompanySecretary12017-04-012018-03-3103635935bus:FullAccounts2017-04-012018-03-31xbrli:purexbrli:sharesiso4217:GBP