Marco Island Developments Limited - Period Ending 2017-12-30

Marco Island Developments Limited - Period Ending 2017-12-30


Marco Island Developments Limited 08878682 false 2016-12-31 2017-12-30 2017-12-30 The principal activity of the company is the purchase and sale of properties Digita Accounts Production Advanced 6.21.8540.0 Software true 08878682 2016-12-31 2017-12-30 08878682 2017-12-30 08878682 bus:OrdinaryShareClass2 bus:Non-cumulativeNon-redeemableShares 2017-12-30 08878682 core:RetainedEarningsAccumulatedLosses 2017-12-30 08878682 core:ShareCapital 2017-12-30 08878682 core:CurrentFinancialInstruments 2017-12-30 08878682 core:CurrentFinancialInstruments core:WithinOneYear 2017-12-30 08878682 core:Non-currentFinancialInstruments 2017-12-30 08878682 core:Non-currentFinancialInstruments core:AfterOneYear 2017-12-30 08878682 core:AdditionsToInvestments 2017-12-30 08878682 core:CostValuation 2017-12-30 08878682 core:DisposalsRepaymentsInvestments 2017-12-30 08878682 core:MoreThanFiveYears 2 2017-12-30 08878682 core:FurnitureFittingsToolsEquipment 2017-12-30 08878682 bus:SmallEntities 2016-12-31 2017-12-30 08878682 bus:AuditExemptWithAccountantsReport 2016-12-31 2017-12-30 08878682 bus:FullAccounts 2016-12-31 2017-12-30 08878682 bus:SmallCompaniesRegimeForAccounts 2016-12-31 2017-12-30 08878682 bus:RegisteredOffice 2016-12-31 2017-12-30 08878682 bus:Director1 2016-12-31 2017-12-30 08878682 bus:OrdinaryShareClass2 bus:Non-cumulativeNon-redeemableShares 2016-12-31 2017-12-30 08878682 bus:PrivateLimitedCompanyLtd 2016-12-31 2017-12-30 08878682 core:FurnitureFittingsToolsEquipment 2016-12-31 2017-12-30 08878682 core:OfficeEquipment 2016-12-31 2017-12-30 08878682 countries:AllCountries 2016-12-31 2017-12-30 08878682 2016-12-30 08878682 core:FurnitureFittingsToolsEquipment 2016-12-30 08878682 2016-01-01 2016-12-30 08878682 2016-12-30 08878682 bus:OrdinaryShareClass2 bus:Non-cumulativeNon-redeemableShares 2016-12-30 08878682 core:RetainedEarningsAccumulatedLosses 2016-12-30 08878682 core:ShareCapital 2016-12-30 08878682 core:CurrentFinancialInstruments 2016-12-30 08878682 core:CurrentFinancialInstruments core:WithinOneYear 2016-12-30 08878682 core:Non-currentFinancialInstruments 2016-12-30 08878682 core:Non-currentFinancialInstruments core:AfterOneYear 2016-12-30 08878682 core:MoreThanFiveYears 2 2016-12-30 08878682 core:FurnitureFittingsToolsEquipment 2016-12-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 08878682

Marco Island Developments Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 December 2017

 

Marco Island Developments Limited

Contents

Statement of Financial Position

1 to 2

Notes to the Financial Statements

3 to 8

 

Marco Island Developments Limited

(Registration number: 08878682)
Statement of Financial Position as at 30 December 2017

Note

2017
£

2016
£

Fixed assets

 

Tangible assets

4

14,884

2,233

Investment property

5

261,638

-

Investments

6

670,000

-

 

946,522

2,233

Current assets

 

Stocks

7

24,096,118

11,632,486

Debtors

8

10,531,382

3,059,535

Cash at bank and in hand

 

211,946

372,146

 

34,839,446

15,064,167

Creditors: Amounts falling due within one year

9

(24,195,758)

(8,910,985)

Net current assets

 

10,643,688

6,153,182

Total assets less current liabilities

 

11,590,210

6,155,415

Creditors: Amounts falling due after more than one year

9

(9,355,601)

(4,843,132)

Net assets

 

2,234,609

1,312,283

Capital and reserves

 

Called up share capital

11

100

100

Profit and loss account

2,234,509

1,312,183

Total equity

 

2,234,609

1,312,283

For the financial year ending 30 December 2017 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's 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 director acknowledges his 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 Income Statement has been taken.

 

Marco Island Developments Limited

(Registration number: 08878682)
Statement of Financial Position as at 30 December 2017

Approved and authorised by the director on 25 September 2018

 

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

Mr S Brock

Director

 

Marco Island Developments Limited

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

1

General information

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

The address of its registered office is:
First Floor
Unit 1b St. Georges Business Centre
St. Georges Square
Portsmouth
Hampshire
PO1 3EY

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 of rents received or receivable together with the sale of properties held in the ordinary course 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.

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.

 

Marco Island Developments Limited

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

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

Office equipment

25% & 33% reducing balance

Investment property

Investment properties are shown at their fair value. The surplus or deficit arising from the annual revaluation is recognised within the profit or loss account.

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.

Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

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.

Stocks

Stocks are stated at the lower of cost and estimated selling price of the properties less costs to complete and sell.

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.

 

Marco Island Developments Limited

Notes to the Financial Statements for the Year Ended 30 December 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 Income Statement 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.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as an employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 8 (2016 - 4).

 

Marco Island Developments Limited

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

4

Tangible assets

Office equipment
£

Total
£

Cost or valuation

At 31 December 2016

4,371

4,371

Additions

15,459

15,459

At 30 December 2017

19,830

19,830

Depreciation

At 31 December 2016

2,138

2,138

Charge for the year

2,808

2,808

At 30 December 2017

4,946

4,946

Carrying amount

At 30 December 2017

14,884

14,884

At 30 December 2016

2,233

2,233

5

Investment properties

2017
£

Additions

261,638

At 30 December

261,638

It has not been deemed necessary to obtain a valuation of investment property by an independent valuer, as the transactions occurred at market value in the year.

6

Investments

2017
£

2016
£

Investments in associates

670,000

-

Associates

£

Cost

Additions

800,000

Disposals

(130,000)

At 30 December 2017

670,000

Carrying amount

At 30 December 2017

670,000

 

Marco Island Developments Limited

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

7

Stocks

2017
£

2016
£

Stocks

24,096,118

11,632,486

8

Debtors

Note

2017
£

2016
£

Trade debtors

 

16,000

2,250

Amounts owed by companies under common control

6,930,397

1,144,871

Prepayments and accrued income

 

1,353,197

46,055

VAT recoverable

 

313,842

372,072

Other debtors

 

1,917,946

1,494,287

Total current trade and other debtors

 

10,531,382

3,059,535

9

Creditors

Creditors: amounts falling due within one year

Note

2017
£

2016
£

Due within one year

 

Loans and borrowings

10

7,777,700

1,234,620

Trade creditors

 

406,538

240,320

Amounts owed to companies under common control

14,425,926

6,150,075

Taxation and social security

 

276,940

129,290

Accruals and deferred income

 

442,456

237,657

Other creditors

 

866,198

919,023

 

24,195,758

8,910,985

Due after one year

 

Loans and borrowings

10

9,355,601

4,843,132

 

Marco Island Developments Limited

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

Creditors: amounts falling due after more than one year

Note

2017
£

2016
£

Due after one year

 

Loans and borrowings

10

9,355,601

4,843,132

2017
£

2016
£

Due after more than five years

After more than five years not by instalments

5,726,743

1,439,622

-

-

10

Loans and borrowings

2017
£

2016
£

Non-current loans and borrowings

Loans and borrowings

3,628,856

3,403,510

Amounts owed to related parties

5,726,745

1,439,622

9,355,601

4,843,132

2017
£

2016
£

Current loans and borrowings

Loans and borrowings

7,777,700

1,234,620

The short and long term bank borrowings are secured by way of fixed and floating charges, held by National Westminster Bank PLC and Lloyds Bank PLC, over all the assets held within the company.

11

Share capital

Allotted, called up and fully paid shares

 

2017

2016

 

No.

£

No.

£

Ordinary share of £1 each

100

100

100

100