NJOY_ACCOMMODATION_MANAGE - Accounts


Company Registration No. 08321392 (England and Wales)
NJOY ACCOMMODATION MANAGEMENT 2 LTD
(TRADING AS NJOY ACCOMMODATION)
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2017
PAGES FOR FILING WITH REGISTRAR
NJOY ACCOMMODATION MANAGEMENT 2 LTD
(TRADING AS NJOY ACCOMMODATION)
COMPANY INFORMATION
Directors
J K Worrall
S Graham
Secretary
J K Worrall
Company number
08321392
Registered office
Regency House
45-51 Chorley New Road
Bolton
Lancashire
BL1 4QR
Accountants
Cowgill Holloway LLP
Regency House
45-53 Chorley New Road
Bolton
BL1 4QR
Business address
Langdale Hall
Upper Park Road
Manchester
M14 5RJ
NJOY ACCOMMODATION MANAGEMENT 2 LTD
(TRADING AS NJOY ACCOMMODATION)
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 10
NJOY ACCOMMODATION MANAGEMENT 2 LTD
(TRADING AS NJOY ACCOMMODATION)
BALANCE SHEET
AS AT
31 DECEMBER 2017
31 December 2017
- 1 -
2017
2016
Notes
£
£
£
£
Fixed assets
Intangible assets
3
-
357
Tangible assets
4
28,001
30,408
Investment properties
5
6,370,000
7,650,000
6,398,001
7,680,765
Current assets
Debtors
6
9,971
20,403
Cash at bank and in hand
1,250,128
160,825
1,260,099
181,228
Creditors: amounts falling due within one year
7
(486,768)
(333,027)
Net current assets/(liabilities)
773,331
(151,799)
Total assets less current liabilities
7,171,332
7,528,966
Creditors: amounts falling due after more than one year
8
(2,511,168)
(3,810,127)
Provisions for liabilities
(583,333)
(622,575)
Net assets
4,076,831
3,096,264
Capital and reserves
Called up share capital
9
100
100
Profit and loss reserves
4,076,731
3,096,164
Total equity
4,076,831
3,096,264

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 December 2017 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 Act with respect to accounting records and the preparation of financial statements.

The members have 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.

NJOY ACCOMMODATION MANAGEMENT 2 LTD
(TRADING AS NJOY ACCOMMODATION)
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2017
31 December 2017
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 18 September 2018 and are signed on its behalf by:
J K Worrall
Director
Company Registration No. 08321392
NJOY ACCOMMODATION MANAGEMENT 2 LTD
(TRADING AS NJOY ACCOMMODATION)
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2017
- 3 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2016
100
2,366,099
2,366,199
Year ended 31 December 2016:
Profit and total comprehensive income for the year
-
730,065
730,065
Balance at 31 December 2016
100
3,096,164
3,096,264
Year ended 31 December 2017:
Profit and total comprehensive income for the year
-
980,567
980,567
Balance at 31 December 2017
100
4,076,731
4,076,831
Included in the profit and loss reserves balance at the reporting date is an amount of £2,829,608 (2016: £2,798,033) relating to changes in fair value of investment properties. This amount is non-distributable.
NJOY ACCOMMODATION MANAGEMENT 2 LTD
(TRADING AS NJOY ACCOMMODATION)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2017
- 4 -
1
Accounting policies
Company information

Njoy Accommodation Management 2 Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Regency House, 45-51 Chorley New Road, Bolton, Lancashire, BL1 4QR.

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 at fair value. The principal accounting policies adopted are set out below.

1.2
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.

1.3
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

1.4
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date if the fair value can be measured reliably.

Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Website development costs
33.3% per annum on a straight line basis
1.5
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

NJOY ACCOMMODATION MANAGEMENT 2 LTD
(TRADING AS NJOY ACCOMMODATION)
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
1
Accounting policies
(Continued)
- 5 -

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Fixtures, fittings & equipment
15% per annum on a reducing balance basis
Computer equipment
33.3% per annum on a straight line basis

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.6
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.

1.7
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.8
Cash and cash equivalents

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.

NJOY ACCOMMODATION MANAGEMENT 2 LTD
(TRADING AS NJOY ACCOMMODATION)
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
1
Accounting policies
(Continued)
- 6 -
1.9
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.

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.

1.10
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.

NJOY ACCOMMODATION MANAGEMENT 2 LTD
(TRADING AS NJOY ACCOMMODATION)
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
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.

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.12
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

2
Employees

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

NJOY ACCOMMODATION MANAGEMENT 2 LTD
(TRADING AS NJOY ACCOMMODATION)
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
- 8 -
3
Intangible fixed assets
Website development costs
£
Cost
At 1 January 2017 and 31 December 2017
4,290
Amortisation and impairment
At 1 January 2017
3,933
Amortisation charged for the year
357
At 31 December 2017
4,290
Carrying amount
At 31 December 2017
-
At 31 December 2016
357
4
Tangible fixed assets
Fixtures, fittings & equipment
Computer equipment
Total
£
£
£
Cost
At 1 January 2017
33,473
4,563
38,036
Additions
1,614
589
2,203
At 31 December 2017
35,087
5,152
40,239
Depreciation and impairment
At 1 January 2017
3,065
4,563
7,628
Depreciation charged in the year
4,561
49
4,610
At 31 December 2017
7,626
4,612
12,238
Carrying amount
At 31 December 2017
27,461
540
28,001
At 31 December 2016
30,408
-
30,408
NJOY ACCOMMODATION MANAGEMENT 2 LTD
(TRADING AS NJOY ACCOMMODATION)
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
- 9 -
5
Investment property
2017
£
Fair value
At 1 January 2017
7,650,000
Disposals
(2,300,000)
Revaluations
1,020,000
At 31 December 2017
6,370,000

The fair value of the investment property has been arrived at on the basis of a valuation carried out in July 2018 by JLL Surveyors, who are not connected with the company. The directors believe this to be the fair value of the property at the balance sheet date. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

6
Debtors
2017
2016
Amounts falling due within one year:
£
£
Trade debtors
5,587
15,563
Unpaid share capital
-
90
Amounts due from participating interests
4,384
4,750
9,971
20,403
7
Creditors: amounts falling due within one year
2017
2016
£
£
Bank loans and overdrafts
92,982
115,350
Other borrowings
91,260
87,998
Trade creditors
1,257
5,212
Amounts due to participating interests
24,338
-
Corporation tax
197,654
35,341
Other taxation and social security
396
387
Other creditors
14,836
16,314
Accruals and deferred income
64,045
72,425
486,768
333,027

The bank loan is secured by a fixed and floating charge over the assets of the company.

NJOY ACCOMMODATION MANAGEMENT 2 LTD
(TRADING AS NJOY ACCOMMODATION)
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2017
- 10 -
8
Creditors: amounts falling due after more than one year
2017
2016
£
£
Bank loans and overdrafts
1,725,763
2,404,767
Other creditors
785,405
1,405,360
2,511,168
3,810,127
9
Called up share capital
2017
2016
£
£
Ordinary share capital
Issued and fully paid
100 Ordinary shares of £1 each
100
100
100
100
10
Related party transactions

During the year management charges £19,612 (2016: £16,836), included within legal and professional fees, were paid respectively to Ntac Limited and Njoy Property Limited, both of which are related parties due to common directors. At the balance sheet date £200 (2016: £200) is included in participating interest debtors. This balance is unsecured, non interest bearing and repayable on demand.

 

Also during the year the company was charged interest amounting to £63,347 (2016: £93,630) by J P & H E Burton, shareholders of the company at a rate of 6% above base rate. At the balance sheet date £876,665 (2016: £1,493,358) is included within other creditors as owed by the company to the shareholders. These balances are unsecured and repayable by quarterly instalments, based on the loan agreement in place.

 

During the year, the company was charged net amounts totalling £24,704 (2016: £13,385) to Njoy Accommodation Management 1 Ltd. Njoy Accommodation Management 1 Ltd is a related party due to common ownership. At the balance sheet date £24,338 (2016: £366 debtor) was owed by the company. This amount is unsecured, non interest bearing and repayable on demand.

 

At the balance sheet date the company was owed £4,184 (2016: £4,384) by Njoy Developments Limited, as included in participating interest debtors. The balance is unsecured, non interest bearing and repayable on demand. Njoy Developments Limited is a related party due to common directors and shareholder.

 

11
Control

The company is controlled by the shareholders J Burton and H E Burton.

2017-12-312017-01-01falseCCH SoftwareCCH Accounts Production 2018.220No description of principal activity18 September 2018J K WorrallS GrahamJ K Worrall083213922017-01-012017-12-3108321392bus:CompanySecretaryDirector12017-01-012017-12-3108321392bus:CompanySecretary12017-01-012017-12-3108321392bus:Director12017-01-012017-12-3108321392bus:Director22017-01-012017-12-3108321392bus:RegisteredOffice2017-01-012017-12-31083213922017-12-31083213922016-12-3108321392core:IntangibleAssetsOtherThanGoodwill2016-12-3108321392core:FurnitureFittings2017-12-3108321392core:ComputerEquipment2017-12-3108321392core:FurnitureFittings2016-12-3108321392core:CurrentFinancialInstruments2017-12-3108321392core:CurrentFinancialInstruments2016-12-3108321392core:Non-currentFinancialInstruments2017-12-3108321392core:Non-currentFinancialInstruments2016-12-3108321392core:ShareCapital2017-12-3108321392core:ShareCapital2016-12-3108321392core:RetainedEarningsAccumulatedLosses2017-12-3108321392core:RetainedEarningsAccumulatedLosses2016-12-3108321392core:ShareCapitalcore:RestatedAmount2015-12-3108321392core:RetainedEarningsAccumulatedLossescore:RestatedAmount2015-12-3108321392core:RestatedAmount2015-12-3108321392core:ShareCapitalOrdinaryShares2017-12-3108321392core:ShareCapitalOrdinaryShares2016-12-31083213922016-01-012016-12-3108321392core:FurnitureFittings2017-01-012017-12-3108321392core:ComputerEquipment2017-01-012017-12-3108321392core:IntangibleAssetsOtherThanGoodwill2016-12-3108321392core:IntangibleAssetsOtherThanGoodwill2017-12-3108321392core:IntangibleAssetsOtherThanGoodwill2017-01-012017-12-3108321392core:FurnitureFittings2016-12-3108321392core:ComputerEquipment2016-12-31083213922016-12-3108321392bus:OrdinaryShareClass12017-01-012017-12-3108321392bus:OrdinaryShareClass12017-12-3108321392bus:PrivateLimitedCompanyLtd2017-01-012017-12-3108321392bus:FRS1022017-01-012017-12-3108321392bus:AuditExemptWithAccountantsReport2017-01-012017-12-3108321392bus:SmallCompaniesRegimeForAccounts2017-01-012017-12-3108321392bus:FullAccounts2017-01-012017-12-31xbrli:purexbrli:sharesiso4217:GBP