Merchants Manor Limited - Period Ending 2018-01-31

Merchants Manor Limited - Period Ending 2018-01-31


Merchants Manor Limited 01126449 false 2017-02-01 2018-01-31 2018-01-31 The principal activity of the company is that of a hotelier. Digita Accounts Production Advanced 6.21.8540.0 Software true false 01126449 2017-02-01 2018-01-31 01126449 2018-01-31 01126449 bus:OrdinaryShareClass1 2018-01-31 01126449 core:RetainedEarningsAccumulatedLosses 2018-01-31 01126449 core:ShareCapital 2018-01-31 01126449 core:CurrentFinancialInstruments 2018-01-31 01126449 core:CurrentFinancialInstruments core:WithinOneYear 2018-01-31 01126449 core:Non-currentFinancialInstruments 2018-01-31 01126449 core:Non-currentFinancialInstruments core:AfterOneYear 2018-01-31 01126449 core:LandBuildings 2018-01-31 01126449 core:OtherPropertyPlantEquipment 2018-01-31 01126449 core:ParentEntities 2018-01-31 01126449 bus:SmallEntities 2017-02-01 2018-01-31 01126449 bus:AuditExemptWithAccountantsReport 2017-02-01 2018-01-31 01126449 bus:FullAccounts 2017-02-01 2018-01-31 01126449 bus:RegisteredOffice 2017-02-01 2018-01-31 01126449 bus:CompanySecretary1 2017-02-01 2018-01-31 01126449 bus:Director1 2017-02-01 2018-01-31 01126449 bus:Director2 2017-02-01 2018-01-31 01126449 bus:OrdinaryShareClass1 2017-02-01 2018-01-31 01126449 bus:PrivateLimitedCompanyLtd 2017-02-01 2018-01-31 01126449 core:FurnitureFittingsToolsEquipment 2017-02-01 2018-01-31 01126449 core:LandBuildings 2017-02-01 2018-01-31 01126449 core:MotorVehicles 2017-02-01 2018-01-31 01126449 core:OtherPropertyPlantEquipment 2017-02-01 2018-01-31 01126449 core:ParentEntities 2017-02-01 2018-01-31 01126449 1 2017-02-01 2018-01-31 01126449 countries:England 2017-02-01 2018-01-31 01126449 2017-01-31 01126449 core:LandBuildings 2017-01-31 01126449 core:OtherPropertyPlantEquipment 2017-01-31 01126449 core:ParentEntities 2017-01-31 01126449 2016-02-01 2017-01-31 01126449 2017-01-31 01126449 bus:OrdinaryShareClass1 2017-01-31 01126449 core:RetainedEarningsAccumulatedLosses 2017-01-31 01126449 core:ShareCapital 2017-01-31 01126449 core:CurrentFinancialInstruments 2017-01-31 01126449 core:CurrentFinancialInstruments core:WithinOneYear 2017-01-31 01126449 core:Non-currentFinancialInstruments 2017-01-31 01126449 core:Non-currentFinancialInstruments core:AfterOneYear 2017-01-31 01126449 core:LandBuildings 2017-01-31 01126449 core:OtherPropertyPlantEquipment 2017-01-31 01126449 core:ParentEntities 2017-01-31 01126449 core:ParentEntities 2016-02-01 2017-01-31 01126449 core:ParentEntities 2016-01-31 iso4217:GBP xbrli:pure xbrli:shares

Merchants Manor Limited

Annual Report and Unaudited Financial Statements
Year Ended 31 January 2018

Registration number: 01126449

 

Merchants Manor Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 10

 

Merchants Manor Limited

Company Information

Directors

N B Rudlin

S Parry-Rudlin

Company secretary

N B Rudlin

Registered office

Merchants Manor
Western Terrace
Falmouth
Cornwall
TR11 4QJ

Accountants

Francis Clark LLP
Lowin House
Tregolls Road
Truro
Cornwall
TR1 2NA

 

Merchants Manor Limited

Balance Sheet

31 January 2018

Note

2018
£

2017
£

Fixed assets

 

Tangible assets

4

2,017,747

1,361,184

Current assets

 

Stocks

5

22,063

14,211

Debtors

6

55,997

40,959

Cash at bank and in hand

 

13,790

69,189

 

91,850

124,359

Creditors: Amounts falling due within one year

7

(1,336,694)

(539,859)

Net current liabilities

 

(1,244,844)

(415,500)

Total assets less current liabilities

 

772,903

945,684

Creditors: Amounts falling due after more than one year

7

-

(14,200)

Provisions for liabilities

(118,702)

(95,190)

Net assets

 

654,201

836,294

Capital and reserves

 

Called up share capital

14,000

14,000

Profit and loss account

640,201

822,294

Total equity

 

654,201

836,294

 

Merchants Manor Limited

Balance Sheet

31 January 2018

For the financial year ending 31 January 2018 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 and delivered in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006 and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the Board on 31 May 2018 and signed on its behalf by:
 

.........................................
N B Rudlin
Director

   
     

Company Registration Number: 01126449

 

Merchants Manor Limited

Notes to the Financial Statements

Year Ended 31 January 2018

1

General information

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

The address of its registered office is:
Merchants Manor
Western Terrace
Falmouth
Cornwall
TR11 4QJ
England

These financial statements were authorised for issue by the Board on 31 May 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.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of value added tax, returns, rebates and discounts and after eliminating sales within the company.

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

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 corporation 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.

 

Merchants Manor Limited

Notes to the Financial Statements

Year Ended 31 January 2018

Deferred tax is recognised on all timing differences at the balance sheet date unless indicated below. Timing differences are differences between taxable profits and the results as stated in the profit and loss account and other comprehensive income. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

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

Land and buildings

Nil

Other property, plant and equipment

15% reducing balance

Motor vehicles

25% straight line

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

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. Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Balance Sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the Profit and Loss Account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

 

Merchants Manor Limited

Notes to the Financial Statements

Year Ended 31 January 2018

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

Financial instruments

Classification
The company holds the following financial instruments:

• Short term trade and other debtors and creditors;
• Bank loans; and
• Cash and bank balances.

All financial instruments are classified as basic.

 Recognition and measurement
The company has chosen to apply the recognition and measurement principles in FRS102.

Financial instruments are recognised when the company becomes party to the contractual provisions of the instrument and derecognised when in the case of assets, the contractual rights to cash flows from the assets expire or substantially all the risks and rewards of ownership are transferred to another party, or in the case of liabilities, when the company’s obligations are discharged, expire or are cancelled.

Except for bank loans, such instruments are initially measured at transaction price, including transaction costs, and are subsequently carried at the undiscounted amount of the cash or other consideration expected to be paid or received, after taking account of impairment adjustments.

Bank loans are initially measured at transaction price, including transaction costs, and are subsequently carried at amortised cost using the effective interest method.


 

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 58 (2017 - 63).

 

Merchants Manor Limited

Notes to the Financial Statements

Year Ended 31 January 2018

4

Tangible assets

Freehold land and buildings
£

Plant and equipment
 £

Total
£

Cost or valuation

At 1 February 2017

614,903

1,358,431

1,973,334

Additions

462,652

352,450

815,102

At 31 January 2018

1,077,555

1,710,881

2,788,436

Depreciation

At 1 February 2017

-

612,150

612,150

Charge for the year

-

158,539

158,539

At 31 January 2018

-

770,689

770,689

Carrying amount

At 31 January 2018

1,077,555

940,192

2,017,747

At 31 January 2017

614,903

746,281

1,361,184

5

Stocks

2018
£

2017
£

Other inventories

22,063

14,211

6

Debtors

2018
 £

2017
 £

Trade debtors

11,640

18,269

Other debtors

10,224

-

Prepayments

34,133

22,690

55,997

40,959

 

Merchants Manor Limited

Notes to the Financial Statements

Year Ended 31 January 2018

7

Creditors

Creditors: amounts falling due within one year

Note

2018
 £

2017
 £

Due within one year

 

Loans and borrowings

8

92,336

14,108

Trade creditors

 

100,407

98,144

Amounts due to group undertakings

10

1,045,718

257,245

Corporation tax

-

10,224

Social security and other taxes

 

43,940

94,045

Outstanding defined contribution pension costs

 

720

330

Other creditors

 

30,652

36,394

Accrued expenses

 

22,921

29,369

 

1,336,694

539,859

Creditors: amounts falling due after more than one year

Note

2018
£

2017
£

Due after one year

 

Loans and borrowings

8

-

14,200

8

Loans and borrowings

2018
£

2017
£

Loans and borrowings due after one year

Finance lease liabilities

-

14,200

2018
£

2017
£

Current loans and borrowings

Bank overdrafts

78,228

-

Finance lease liabilities

13,108

13,108

Other borrowings

1,000

1,000

92,336

14,108

 

Merchants Manor Limited

Notes to the Financial Statements

Year Ended 31 January 2018

9

Share capital

Allotted, called up and fully paid shares

 

2018

2017

 

No.

£

No.

£

Ordinary shares of £1 each

14,000

14,000

14,000

14,000

         
 

Merchants Manor Limited

Notes to the Financial Statements

Year Ended 31 January 2018

10

Related party transactions

Loans from related parties

2018

Parent
£

At start of period

257,245

Advanced

925,259

Repaid

(136,786)

At end of period

1,045,718

2017

Parent
£

At start of period

399,265

Advanced

107,749

Repaid

(249,769)

At end of period

257,245

Terms of loans from related parties

Interest free loan, repayable on demand.
 

11

Parent and ultimate parent undertaking

The ultimate controlling party is N B Rudlin and S Parry-Rudlin.