Rayglow Securities Limited - Period Ending 2017-12-31

Rayglow Securities Limited - Period Ending 2017-12-31


Rayglow Securities Limited 01305563 false 2017-01-01 2017-12-31 2017-12-31 The principal activity of the company is property investment / letting Digita Accounts Production Advanced 6.21.8540.0 Software false 01305563 2017-01-01 2017-12-31 01305563 2017-12-31 01305563 bus:OrdinaryShareClass1 2017-12-31 01305563 core:OtherMiscellaneousReserve 2017-12-31 01305563 core:RetainedEarningsAccumulatedLosses 2017-12-31 01305563 core:ShareCapital 2017-12-31 01305563 core:FinancialAssetsDesignatedFairValueThroughProfitOrLoss core:CurrentFinancialInstruments 2017-12-31 01305563 core:CurrentFinancialInstruments 2017-12-31 01305563 core:CurrentFinancialInstruments core:WithinOneYear 2017-12-31 01305563 core:OtherProvisionsContingentLiabilities 2017-12-31 01305563 core:ParentEntities 2017-12-31 01305563 bus:SmallEntities 2017-01-01 2017-12-31 01305563 bus:AuditExemptWithAccountantsReport 2017-01-01 2017-12-31 01305563 bus:FullAccounts 2017-01-01 2017-12-31 01305563 bus:SmallCompaniesRegimeForAccounts 2017-01-01 2017-12-31 01305563 bus:RegisteredOffice 2017-01-01 2017-12-31 01305563 bus:CompanySecretaryDirector1 2017-01-01 2017-12-31 01305563 bus:Director1 2017-01-01 2017-12-31 01305563 bus:Director2 2017-01-01 2017-12-31 01305563 bus:Director3 2017-01-01 2017-12-31 01305563 bus:OrdinaryShareClass1 2017-01-01 2017-12-31 01305563 bus:PrivateLimitedCompanyLtd 2017-01-01 2017-12-31 01305563 core:OtherMiscellaneousReserve 2017-01-01 2017-12-31 01305563 core:RetainedEarningsAccumulatedLosses 2017-01-01 2017-12-31 01305563 core:ShareCapital 2017-01-01 2017-12-31 01305563 core:OtherProvisionsContingentLiabilities 2017-01-01 2017-12-31 01305563 core:AllSubsidiaries 2017-01-01 2017-12-31 01305563 core:ParentEntities 2017-01-01 2017-12-31 01305563 1 2017-01-01 2017-12-31 01305563 countries:AllCountries 2017-01-01 2017-12-31 01305563 2016-12-31 01305563 core:OtherMiscellaneousReserve 2016-12-31 01305563 core:RetainedEarningsAccumulatedLosses 2016-12-31 01305563 core:ShareCapital 2016-12-31 01305563 core:ParentEntities 2016-12-31 01305563 2016-01-01 2016-12-31 01305563 2016-12-31 01305563 bus:OrdinaryShareClass1 2016-12-31 01305563 core:OtherMiscellaneousReserve 2016-12-31 01305563 core:RetainedEarningsAccumulatedLosses 2016-12-31 01305563 core:ShareCapital 2016-12-31 01305563 core:CurrentFinancialInstruments 2016-12-31 01305563 core:CurrentFinancialInstruments core:WithinOneYear 2016-12-31 01305563 core:AllSubsidiaries 2016-12-31 01305563 core:ParentEntities 2016-12-31 01305563 bus:OrdinaryShareClass1 2016-01-01 2016-12-31 01305563 core:OtherMiscellaneousReserve 2016-01-01 2016-12-31 01305563 core:RetainedEarningsAccumulatedLosses 2016-01-01 2016-12-31 01305563 core:ShareCapital 2016-01-01 2016-12-31 01305563 core:AllSubsidiaries 2016-01-01 2016-12-31 01305563 core:AllSubsidiaries 2015-12-31 01305563 core:ParentEntities 2015-12-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 01305563

Rayglow Securities Limited

Unaudited Financial Statements

for the Year Ended 31 December 2017

 

Rayglow Securities Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Statement of Changes in Equity

4

Notes to the Financial Statements

5 to 15

 

Rayglow Securities Limited

Company Information

Directors

S N G Barratt

P K Ison

T P Lewis

C J Newman

Company secretary

C J Newman

Registered office

34 Boulevard
Weston-super-Mare
Somerset
BS23 1NF

Accountants

Four Fifty Partnership
Chartered Accountants
34 Boulevard
Weston-Super-Mare
Somerset
BS23 1NF

 

Rayglow Securities Limited

(Registration number: 01305563)
Balance Sheet as at 31 December 2017

Note

2017
£

2016
£

Fixed assets

 

Investment property

4

6,455,000

6,375,000

Current assets

 

Debtors

6

515,808

3,393,145

Other financial assets

5

288

1,061

Cash at bank and in hand

 

457,048

759,661

 

973,144

4,153,867

Creditors: Amounts falling due within one year

7

(212,576)

(257,891)

Net current assets

 

760,568

3,895,976

Total assets less current liabilities

 

7,215,568

10,270,976

Provisions for liabilities

13

(252,032)

-

Net assets

 

6,963,536

10,270,976

Capital and reserves

 

Called up share capital

1,353,600

1,353,600

Profit and loss account

3,950,531

6,994,942

Non-distributable reserve

 

1,659,405

1,922,434

Total equity

 

6,963,536

10,270,976

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.

 

Rayglow Securities Limited

(Registration number: 01305563)
Balance Sheet as at 31 December 2017

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 26 September 2018 and signed on its behalf by:
 

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

S N G Barratt
Director

 

Rayglow Securities Limited

Statement of Changes in Equity for the Year Ended 31 December 2017

Share capital
£

Non-distributable reserve
£

Profit and loss account
£

Total
£

At 1 January 2017

1,353,600

1,922,434

6,994,942

10,270,976

Loss for the year

-

-

(106,754)

(106,754)

Total comprehensive income

-

-

(106,754)

(106,754)

Dividends

-

-

(3,200,686)

(3,200,686)

Transfers

-

(263,029)

263,029

-

At 31 December 2017

1,353,600

1,659,405

3,950,531

6,963,536

Share capital
£

Non-distributable reserve
£

Profit and loss account
£

Total
£

At 1 January 2016

1,353,600

1,983,507

6,894,931

10,232,038

Profit for the year

-

-

288,938

288,938

Total comprehensive income

-

-

288,938

288,938

Dividends

-

-

(250,000)

(250,000)

Transfers

-

(61,073)

61,073

-

At 31 December 2016

1,353,600

1,922,434

6,994,942

10,270,976

 

Rayglow Securities 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 and Wales.

The address of its registered office is:
34 Boulevard
Weston-super-Mare
Somerset
BS23 1NF
United Kingdom

These financial statements were authorised for issue by the Board on 26 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.

The presentation currency of the financial statements is the Pound Sterling (£). All monetary amounts are rounded to the nearest Pound (£).

 

Rayglow Securities Limited

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

2

Accounting policies (continued)

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the provision of services in the ordinary course of the company’s activities. Turnover is shown net of 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.

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 differences.

Investment property

Investment properties are carried at fair value, derived from the current market prices for comparable real estate determined annually by external valuers. The valuers use observable market prices, adjusted if necessary for any difference in the nature, location or condition of the specific asset. Changes in fair value are recognised in profit or loss.

The acquisition of investment properties is recognised for accounts purposes on exchange of contracts but a property sale is not recognised until legal completion takes place.

No depreciation is provided in respect of investment properties.

 

Rayglow Securities Limited

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

2

Accounting policies (continued)

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 tenants for services provided 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.

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.

 

Rayglow Securities Limited

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

2

Accounting policies (continued)

Provisions

Provisions are recognised when the company has an obligation at the reporting date as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases.

Amounts received under operating leases are credited to the profit and loss account on a straight-line basis over the period of the lease, except where the lease was entered into before the FRS102 transition date or where doing so would not result in a true and fair view.

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.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

Financial instruments

Classification
Financial instruments are classified and accounted for according to the substance of the contractual arrangement, as either financial assets, liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company, after deducting all liabilities.

 Recognition and measurement
Loans receivable are initially recognised at the transaction price including transaction costs. Subsequently they are measured at amortised cost using the effective interest rate method, less impairment.

 

Rayglow Securities Limited

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

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 0 (2016 - 2).

4

Investment properties

2017
£

At 1 January

6,375,000

Additions

343,029

Fair value adjustments

(263,029)

At 31 December

6,455,000


The company's investment property portfolio was valued on an open market basis on 31 December 2017 by Messrs Boddy and Edwards, Chartered Surveyors.

If investment properties had not been revalued they would have been included at their historical cost of £4,795,595 (2016 - £4,452,566).

No provision has been made for deferred tax on losses recognised on revaluing investment properties to their fair values and unutilised capital losses on disposal. The current estimate is that there is an unprovided deferred tax asset of £109,073 (2016 - £85,577). The directors have not recognised this asset as it is their long-term intention to retain the investment properties.

 

Rayglow Securities Limited

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

5

Other financial assets (current and non-current)

Financial assets at fair value through profit and loss
£

Total
£

Current financial assets

Cost or valuation

At 1 January 2017

1,061

1,061

Fair value adjustments

(773)

(773)

At 31 December 2017

288

288

Carrying amount

At 31 December 2017

288

288

No provision has been made for deferred tax on losses recognised in revaluing listed shares to their fair values. The current estimate is that there is an unprovided deferred tax asset of £10,450 (2016 - £10,846). The directors have not recognised this asset as it is their long-term intention to retain the shares.

 

Rayglow Securities Limited

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

6

Debtors

Note

2017
£

2016
£

Trade debtors

 

199,924

131,763

Amounts owed by group undertakings and undertakings in which the company has a participating interest

11

-

2,950,686

Taxation and social security

 

-

497

Prepayments and accrued income

 

110,321

92,317

Other debtors

 

205,563

217,882

 

515,808

3,393,145

Details of non-current trade and other debtors

£167,753 (2016 -£178,716) of a mortgage is classified as non current. This 15 year mortgage, totalling £185,000, was issued during the year ended 31 December 2015. Interest is being charged upon the same.

£18,087 (2016 -£Nil) of a loan to a service charge account is classified as non current. This 5 year loan, totalling £27,000, was issued during the year ended 31 December 2017. Interest is not being charged upon the same.

7

Creditors

Creditors: amounts falling due within one year

2017
£

2016
£

Due within one year

Trade creditors

2,235

8,195

Taxation and social security

23,674

16,390

Accruals and deferred income

149,237

139,539

Other creditors

37,430

93,767

212,576

257,891

 

Rayglow Securities Limited

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

8

Share capital

Allotted, called up and fully paid shares

 

2017

2016

 

No.

£

No.

£

Ordinary of £1 each

1,353,600

1,353,600

1,353,600

1,353,600

         

9

Dividends

Final dividends paid

 

2017
£

2016
£

Final dividend of £0.18 per each Ordinary share

250,000

250,000

     

Interim dividends paid

   

2017
£

 

2016
£

Interim dividend of £2.1799 (2016 - £Nil) per each Ordinary

 

2,950,686

 

-

         

10

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 - £340,229).

This prior year commitment was in relation to the purchase of a further investment property for £325k plus associated costs. Exchange and completion in respect of this property occurred in February 2017 however, the deposit was paid during the year ended 31 December 2016.

 

Rayglow Securities Limited

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

11

Related party transactions

Directors' remuneration

The directors' remuneration for the year was as follows:

2017
£

2016
£

Remuneration

2,400

12,129

Summary of transactions with parent

Fareshape Limited
 

Summary of transactions with subsidiaries

Guideglow Limited
 

Loans to related parties

2017

Parent
£

At start of period

2,950,686

Repaid

(2,950,686)

At end of period

-

2016

Parent
£

At start of period

2,950,686

At end of period

2,950,686

Terms of loans to related parties

The loan to the parent company was interest-free and was repaid on 10 August 2017.
 

 

Rayglow Securities Limited

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

11

Related party transactions (continued)

Loans from related parties

2016

Subsidiary
£

At start of period

100

Repaid

(100)

At end of period

-

Terms of loans from related parties

The loan from the subsidiary company was repaid during the previous year. The subsidiary company was dissolved on 5 July 2016.

12

Parent and ultimate parent undertaking

The company's immediate parent is Fareshape Limited, incorporated in England and Wales.

 

Rayglow Securities Limited

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

13

Deferred tax and other provisions

Other provisions
£

Total
£

Additional provisions

252,032

252,032

At 31 December 2017

252,032

252,032

In 2015, the company entered into an agreement with a tenant, supplementary to its lease, to suffer costs attributable to an asbestos survey and the removal of any asbestos identified within the let property. The survey and removal of asbestos, if present, was to be undertaken during approved alteration works which were completed in 2016. The tenant commenced trading from the premises in August 2016.

The tenant had not made the company aware of the identification of asbestos as a result of the survey or any costs attributable to the survey and removal of the asbestos until August 2018 when a claim for reimbursement of £288,619 was made by the tenant.

The limited information provided initially in support of the claim was passed to our agents for review and they have identified an initial £36,587 of the claim as relating to a property that is not owned by the company.

A request has been made to the tenant for a detailed breakdown of the balance of the claim together with all appropriate supporting documentation. Until this has been received and scrutinised by our agents it is not possible to ascertain the exact amount of any specific liability.

In the circumstances, it has been deemed prudent to make a provision for expenditure of £252,032 in respect of the potential asbestos costs. An appropriate adjustment will be made in subsequent accounts once a detailed analysis and negotiation have taken place. The costs have been categorised as 'repairs to property' due to the revenue nature of the works involved.