X_Land_Limited - Accounts


Company Registration No. 03359910 (England and Wales)
X Land Limited
Annual report and unaudited financial statements
For the year ended 30 December 2017
Pages for filing with registrar
X LAND LIMITED
X Land Limited
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 7
X LAND LIMITED
X Land Limited
BALANCE SHEET
AS AT 30 DECEMBER 2017
30 December 2017
- 1 -
2017
2016
Notes
£
£
£
£
Fixed assets
Tangible assets
3
414
552
Current assets
Debtors
4
3,681,240
3,026,187
Cash at bank and in hand
22,415
75,309
3,703,655
3,101,496
Creditors: amounts falling due within one year
5
(2,494,307)
(1,973,848)
Net current assets
1,209,348
1,127,648
Total assets less current liabilities
1,209,762
1,128,200
Creditors: amounts falling due after more than one year
6
(781,484)
(812,184)
Net assets
428,278
316,016
Capital and reserves
Called up share capital
7
50
50
Profit and loss reserves
428,228
315,966
Total equity
428,278
316,016
X LAND LIMITED
X Land Limited
BALANCE SHEET (CONTINUED)
AS AT 30 DECEMBER 2017
30 December 2017
- 2 -

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 30 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.

The financial statements were approved by the board of directors and authorised for issue on 14 September 2018 and are signed on its behalf by:
P Williams
Director
Company Registration No. 03359910
X LAND LIMITED
X Land Limited
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 DECEMBER 2017
- 3 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 31 December 2015
50
243,477
243,527
Year ended 30 December 2016:
Profit and total comprehensive income for the year
-
72,489
72,489
Balance at 30 December 2016
50
315,966
316,016
Year ended 30 December 2017:
Profit and total comprehensive income for the year
-
112,262
112,262
Balance at 30 December 2017
50
428,228
428,278
X LAND LIMITED
X Land Limited
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 DECEMBER 2017
- 4 -
1
Accounting policies
Company information

X Land Limited is a private company limited by shares incorporated in England and Wales. The registered office is 55 Loudoun Road, St John's Wood, London, NW8 0DL.

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. The principal accounting policies adopted are set out below.

1.2
Turnover
Turnover represents amounts receivable on consultancy fees and profit shares from joint ventures net of value added tax.
1.3
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.

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
25% reducing balance

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.

1.4
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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.

1.5
Cash and cash equivalents

Cash and cash equivalents are basis financial assets and include cash in hand and deposits held at call with banks.

1.6
Taxation

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

X LAND LIMITED
X Land Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 DECEMBER 2017
1
Accounting policies
(Continued)
- 5 -
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.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 0 (2016 - 0).

3
Tangible fixed assets
Plant and machinery etc
£
Cost
At 31 December 2016 and 30 December 2017
24,664
Depreciation and impairment
At 31 December 2016
24,112
Depreciation charged in the year
138
At 30 December 2017
24,250
Carrying amount
At 30 December 2017
414
At 30 December 2016
552
X LAND LIMITED
X Land Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 DECEMBER 2017
- 6 -
4
Debtors
2017
2016
Amounts falling due within one year:
£
£
Other debtors
3,194,294
2,568,350
Prepayments and accrued income
99,167
70,658
3,293,461
2,639,008
Amounts falling due after one year:
Other debtors
387,779
387,179
387,779
387,179
Total debtors
3,681,240
3,026,187
5
Creditors: amounts falling due within one year
2017
2016
£
£
Corporation tax
26,847
18,158
Other creditors
2,467,460
1,955,690
2,494,307
1,973,848
6
Creditors: amounts falling due after more than one year
2017
2016
£
£
Other creditors
781,484
812,184
7
Called up share capital
2017
2016
£
£
Issued and fully paid
5,000 Ordinary shares of 1p each
50
50
8
Control

The company is controlled by Mr J Williams and Mr P Williams by virtue of their combined shareholdings.

X LAND LIMITED
X Land Limited
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 DECEMBER 2017
- 7 -
9
Related party transactions

Mr P Williams is a director and a material shareholder of Bankcourt Limited, Vinevalley Limited and Vinevalley Management Limited.

 

At 30 December 2017, the company was owed £13,947 (2016: £14,047) by Bankcourt Limited.

 

At 30 December 2017, the company was owed £387,779 (2016: £387,179) by Vinevalley Limited.

 

During the year, the company received payroll services amounting to £25,449 (2016: £104,805) from Vinevalley Management Limited. At 30 December 2017, the company was owed £38,026 (2016: £100,331) by Vinevalley Management Limited.

 

Mr J Williams is a director and a material shareholder of Landmast Limited.

 

At 30 December 2017, the company owed £781,484 (2016: £812,184) to Landmast Limited.

 

10
Directors' transactions

During the year, there were no transactions between the company and the director, J Williams. At 30 December 2017, the company owed £190 to J Williams (2016: £190).

 

During the year, there were transactions between the company and the director, P Williams. The director paid a commercial rate of interest amount to £nil (2016: £179) on the overdrawn balances during the year. The maximum overdrawn balance during the year was £nil (2016: £22,943). At 30 December 2017, the company owed £1,020,569 (2016: £428,157) to P Williams.

2017-12-302016-12-31falseCCH SoftwareCCH Accounts Production 2018.200No description of principal activityJ WilliamsP WilliamsG Williams033599102016-12-312017-12-30033599102017-12-30033599102016-12-3003359910core:OtherPropertyPlantEquipment2017-12-3003359910core:OtherPropertyPlantEquipment2016-12-3003359910core:CurrentFinancialInstruments2017-12-3003359910core:CurrentFinancialInstruments2016-12-3003359910core:Non-currentFinancialInstruments2016-12-3003359910core:Non-currentFinancialInstruments2017-12-3003359910core:ShareCapital2017-12-3003359910core:ShareCapital2016-12-3003359910core:RetainedEarningsAccumulatedLosses2017-12-3003359910core:RetainedEarningsAccumulatedLosses2016-12-3003359910core:ShareCapitalcore:RestatedAmount2015-12-3003359910core:RetainedEarningsAccumulatedLossescore:RestatedAmount2015-12-3003359910core:RestatedAmount2015-12-3003359910bus:Director22016-12-312017-12-30033599102015-12-312016-12-3003359910core:FurnitureFittings2016-12-312017-12-3003359910core:OtherPropertyPlantEquipment2016-12-3003359910core:OtherPropertyPlantEquipment2016-12-312017-12-3003359910bus:PrivateLimitedCompanyLtd2016-12-312017-12-3003359910bus:FRS1022016-12-312017-12-3003359910bus:AuditExemptWithAccountantsReport2016-12-312017-12-3003359910bus:SmallCompaniesRegimeForAccounts2016-12-312017-12-3003359910bus:Director12016-12-312017-12-3003359910bus:CompanySecretary12016-12-312017-12-3003359910bus:FullAccounts2016-12-312017-12-30xbrli:purexbrli:sharesiso4217:GBP