Whiteoaks Capital Limited - Period Ending 2017-12-31

Whiteoaks Capital Limited - Period Ending 2017-12-31


Whiteoaks Capital Limited 10007800 false 2017-01-01 2017-12-31 2017-12-31 The principal activity of the company is Letting and operating of own or leased real estate Digita Accounts Production Advanced 6.21.8540.0 Software true true 10007800 2017-01-01 2017-12-31 10007800 2017-12-31 10007800 core:RetainedEarningsAccumulatedLosses 2017-12-31 10007800 core:ShareCapital 2017-12-31 10007800 core:CurrentFinancialInstruments 2017-12-31 10007800 core:CurrentFinancialInstruments core:WithinOneYear 2017-12-31 10007800 core:Non-currentFinancialInstruments 2017-12-31 10007800 core:Non-currentFinancialInstruments core:AfterOneYear 2017-12-31 10007800 core:LandBuildings 2017-12-31 10007800 core:OtherPropertyPlantEquipment 2017-12-31 10007800 bus:SmallEntities 2017-01-01 2017-12-31 10007800 bus:AuditExemptWithAccountantsReport 2017-01-01 2017-12-31 10007800 bus:FullAccounts 2017-01-01 2017-12-31 10007800 bus:RegisteredOffice 2017-01-01 2017-12-31 10007800 bus:Director4 2017-01-01 2017-12-31 10007800 bus:PrivateLimitedCompanyLtd 2017-01-01 2017-12-31 10007800 core:Buildings 2017-01-01 2017-12-31 10007800 core:LandBuildings 2017-01-01 2017-12-31 10007800 core:OtherPropertyPlantEquipment 2017-01-01 2017-12-31 10007800 core:PlantMachinery 2017-01-01 2017-12-31 10007800 countries:AllCountries 2017-01-01 2017-12-31 10007800 2016-12-31 10007800 core:LandBuildings 2016-12-31 10007800 core:OtherPropertyPlantEquipment 2016-12-31 10007800 2016-01-01 2016-12-31 10007800 2016-12-31 10007800 core:RetainedEarningsAccumulatedLosses 2016-12-31 10007800 core:ShareCapital 2016-12-31 10007800 core:CurrentFinancialInstruments 2016-12-31 10007800 core:CurrentFinancialInstruments core:WithinOneYear 2016-12-31 10007800 core:Non-currentFinancialInstruments 2016-12-31 10007800 core:Non-currentFinancialInstruments core:AfterOneYear 2016-12-31 10007800 core:LandBuildings 2016-12-31 10007800 core:OtherPropertyPlantEquipment 2016-12-31 iso4217:GBP xbrli:pure

Registration number: 10007800

Whiteoaks Capital Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 December 2017

 

Whiteoaks Capital Limited

Contents

Balance Sheet

1

Notes to the Financial Statements

2 to 7

 

Whiteoaks Capital Limited

(Registration number: 10007800)
Balance Sheet as at 31 December 2017

Note

2017
£

2016
£

Fixed assets

 

Tangible assets

4

8,808,391

11,871

Current assets

 

Debtors

5

779,754

172,476

Cash at bank and in hand

 

202,199

1,201

 

981,953

173,677

Creditors: Amounts falling due within one year

6

(735,150)

(34,431)

Net current assets

 

246,803

139,246

Total assets less current liabilities

 

9,055,194

151,117

Creditors: Amounts falling due after more than one year

6

(9,381,018)

(310,287)

Net liabilities

 

(325,824)

(159,170)

Capital and reserves

 

Called up share capital

1

1

Profit and loss account

(325,825)

(159,171)

Total net debt

 

(325,824)

(159,170)

For the financial year ending 31 December 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.

Approved and authorised by the Board on 12 September 2018 and signed on its behalf by:
 

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

M G Dawes

Director

 

Whiteoaks Capital Limited

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

1

General information

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

The address of its registered office is:
40 Berkeley Square
40 Berkeley Square
Bristol
BS8 1HP
UK

These financial statements were authorised for issue by the Board on 12 September 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.

Going concern

At the balance sheet date the company had net liabilities of £409,621 directors have considered the ability to continue as a going concern as believe this to be an appropriate basis on which to prepare the accounts as the directors intend to continue to support the company for the forseeable future.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the provision of services and rent 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.

Other operating income

Other operating revenue is recognised on rental receipts on an annual basis in line with the overall revenue recognition policy.

Finance income and costs policy

Interest income and expneses are recognised using the effective interest rate method.

 

Whiteoaks Capital Limited

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

Tax

The tax expense for the period comprises 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.

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.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

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

Plant and machinery

3 year straight-line

Investment property

Not depreciated

No depreciation charge has been made in respect of the investment property because it would be immaterial. The estimated residual value of the tangible fixed asset is not considered to be materially lower than the carrying value of the tangible fixed asset.

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.

 

Whiteoaks Capital Limited

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

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.

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.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 4 (2016 - 2).

 

Whiteoaks Capital Limited

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

4

Tangible assets

Investment property
£

Other property, plant and equipment
 £

Total
£

Cost or valuation

At 1 January 2017

-

13,499

13,499

Additions

8,714,256

95,708

8,809,964

At 31 December 2017

8,714,256

109,207

8,823,463

Depreciation

At 1 January 2017

-

1,628

1,628

Charge for the year

-

13,444

13,444

At 31 December 2017

-

15,072

15,072

Carrying amount

At 31 December 2017

8,714,256

94,135

8,808,391

At 31 December 2016

-

11,871

11,871

Included within the net book value of investment property above is £8,714,256 (2016 - £nil) in respect of freehold land and buildings. The directors are of the opinion that the cost stated in the financial statements of freehold land and buildings does not materially differ from fair value.
 

5

Debtors

2017
£

2016
£

Trade debtors

126,250

81,250

Other debtors

606,842

78,383

Prepayments and accrued income

46,662

12,843

Total current trade and other debtors

779,754

172,476

 

Whiteoaks Capital Limited

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

6

Creditors

Creditors: amounts falling due within one year

Note

2017
£

2016
£

Due within one year

 

Trade creditors

 

193,876

4,301

Taxation and social security

 

13,293

10,185

Other creditors

 

476,314

-

Accruals and deferred income

 

51,667

19,945

 

735,150

34,431

Due after one year

 

Loans and borrowings

7

9,381,018

310,287

Creditors: amounts falling due after more than one year

Note

2017
£

2016
£

Due after one year

 

Loans and borrowings

7

9,381,018

310,287

7

Loans and borrowings

2017
£

2016
£

Non-current loans and borrowings

Other borrowings

9,381,018

310,287

8

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 £Nil (2016 - £107,064).

 

Whiteoaks Capital Limited

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

9

Related party transactions

Summary of transactions with other related parties

At the balance sheet date, the loan balance owing to directors is £9,381,018 (2016 - £310,287). The loan is interest free and repayable on demand.

During the year sales of £45,000 (2016 - £81,250) were made to Paragon Education & Skills Group Limited. The balance owing from Paragon Education & Skills Group Limited is £126,250 (2016 - £81,250) at the balance sheet date.

H Frankham is a director of Paragon Education & Skills Group Limited.

At the year end, a balance of £392,507 (2016 - £15,250) was owed by Bud Systems Limited. This was settled post year end.

H Frankham and M G Dawes are directors of Bud Systems Limited.

At the year end, a balance of £126,354 (2016 - £nil) was owed by Origin Workspace Limited. This was settled post year end.

H Frankham and M G Dawes are directors or Origin Workspace Limited.