A.I.P._(DERWENT_RIVERSIDE - Accounts


Company Registration No. 09174440 (England and Wales)
A.I.P. (DERWENT RIVERSIDE) LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2018
A.I.P. (DERWENT RIVERSIDE) LTD
COMPANY INFORMATION
Directors
Mr M Fryer
Mr E Battey
Mr A Smith
Mr M P Martindale
(Appointed 3 May 2018)
Company number
09174440
Registered office
Eversheds House
70 Great Bridgewater Street
Manchester
M1 5ES
Auditor
Morris & Co
Chester House
Lloyd Drive
Cheshire Oaks Business Park
Ellesmere Port
Cheshire
CH65 9HQ
A.I.P. (DERWENT RIVERSIDE) LTD
CONTENTS
Page
Directors' report
1 - 2
Independent auditor's report
3 - 4
Income statement
5
Statement of financial position
6
Statement of changes in equity
7
Statement of cashflows
8
Notes to the financial statements
9 - 16
A.I.P. (DERWENT RIVERSIDE) LTD
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2018
- 1 -

The directors present their annual report and financial statements for the year ended 31 March 2018.

Principal activities and operations

The principal activity of the company is that of the buying and selling of real estate.

 

The company has been set up as a special purpose vehicle to undertake a development project at a site referred to as Derwent Riverside by the parent LLP, Allerdale Investment Partnership LLP. This is a 50:50 joint venture partnership between Allerdale Partnership SARL and Allerdale Borough Council.

 

The Group is effectively financed through loans made available by the designated members in the parent LLP, which can be for land or finance. It is the parent LLP that then provides financial support to the subsidiary to meet its direct costs and overheads. In 2017/18, a fellow subsidiary, AIP (Miltoft Field) Ltd, also provided financial support.

No ordinary dividends were paid. The directors do not recommend payment of a final dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mr M Fryer
Mr E Battey
Mr A Smith
Mr P Pavli
(Resigned 3 May 2018)
Mr M P Martindale
(Appointed 3 May 2018)

All the directors who are eligible offer themselves for re-election at the forthcoming Annual General Meeting.

Auditor

In accordance with the company's articles, a resolution proposing that Morris & Co be reappointed as auditor of the company will be put at a General Meeting.

A.I.P. (DERWENT RIVERSIDE) LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 2 -
Statement of directors' responsibilities

The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with International Financial Reporting Standards (IFRSs) as adopted by the European Union. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, International Accounting Standard 1 requires that directors:

 

  •     properly select and apply accounting policies;

  •     present information, including accounting policies, in a manner that provides relevant, reliable, comparable and understandable information;

  •     provide additional disclosures when compliance with the specific requirements in IFRSs are insufficient to enable users to understand the impact of particular transactions, other events and conditions on the entity's financial position and financial performance; and

  •     make an assessment of the company's ability to continue as a going concern.

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Statement of disclosure to auditor

Each director in office at the date of approval of this annual report confirms that:

 

  •     so far as the director is aware, there is no relevant audit information of which the company's auditors are unaware, and

  •     the director has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

 

This confirmation is given and should be interpreted in accordance with the provisions of section 418 of the Companies Act 2006.

 

In preparing this report, the directors have taken advantage of the small companies exemptions provided by section 415a of the Companies Act 2006.

On behalf of the board
Mr E Battey
Mr A Smith
Director
Director
16 August 2018
16 August 2018
A.I.P. (DERWENT RIVERSIDE) LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF A.I.P. (DERWENT RIVERSIDE) LTD
- 3 -
Opinion

We have audited the financial statements of A.I.P. (Derwent Riverside) Ltd (the 'company') for the year ended 31 March 2018 which comprise the Income Statement, the Statement of Financial Position, the Statement of Changes in Equity, the Statement of Cash Flows and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and International Financial Reporting Standards (IFRSs) as adopted by the European Union.

In our opinion the financial statements:

  •     give a true and fair view of the state of the company's affairs as at 31 March 2018 and of its loss for the year then ended;

  •     have been properly prepared in accordance with IFRSs as adopted by the European Union; and

  •     have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where:

  • the directors' use of the going concern basis of accounting in the preparation of the financial statements is not appropriate; or

  • the directors have not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the company’s ability to continue to adopt the going concern basis of accounting for a period of at least twelve months from the date when the financial statements are authorised for issue.

Other information

The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. The directors are responsible for the other information. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

 

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

  • the information given in the Directors' Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the Directors' Report has been prepared in accordance with applicable legal requirements.

A.I.P. (DERWENT RIVERSIDE) LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF A.I.P. (DERWENT RIVERSIDE) LTD
- 4 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Directors' Report.

 

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

 

  • adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

  • the financial statements are not in agreement with the accounting records and returns; or

  • certain disclosures of directors' remuneration specified by law are not made; or

  • we have not received all the information and explanations we require for our audit.

Responsibilities of directors

As explained more fully in the Directors' Responsibilities Statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

 

In preparing the financial statements, the directors are responsible for assessing the company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

A furller description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: http://www.frc.org.uk/auditors responsibilities. This description forms part of our auditor’s report.

This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

 

Mr William Benoy BSc FCA (Senior Statutory Auditor)
for and on behalf of Morris & Co
28 August 2018
Chartered Accountants
Statutory Auditor
Chester House
Lloyd Drive
Cheshire Oaks Business Park
Ellesmere Port
Cheshire
CH65 9HQ
A.I.P. (DERWENT RIVERSIDE) LTD
INCOME STATEMENT
FOR THE YEAR ENDED 31 MARCH 2018
- 5 -
2018
2017
Notes
£
£
Administrative expenses
(259,872)
(129,918)
Operating loss
3
(259,872)
(129,918)
Income tax expense
-
-
Loss for the year
13
(259,872)
(129,918)

The income statement has been prepared on the basis that all operations are continuing operations.

The notes form part of these financial statements.
A.I.P. (DERWENT RIVERSIDE) LTD
STATEMENT OF FINANCIAL POSITION
AS AT
31 MARCH 2018
31 March 2018
- 6 -
2018
2017
Notes
£
£
Current assets
Inventories
6
413,000
550,000
Trade and other receivables
7
1,792
9,817
Cash and cash equivalents
7,734
3,677
422,526
563,494
Total assets
422,526
563,494
Current liabilities
Trade and other payables
10
25,996
59,825
Borrowings
8
254,696
143,748
280,692
203,573
Non-current liabilities
Borrowings
8
390,000
348,215
Total liabilities
670,692
551,788
Equity
Called up share capital
11
1
1
Capital reserve
12
160,784
160,784
Retained earnings
13
(408,951)
(149,079)
Total equity
(248,166)
11,706
Total equity and liabilities
422,526
563,494
The financial statements were approved by the Board of directors and authorised for issue on 16 August 2018
Signed on its behalf by:
Mr E Battey
Mr A Smith
Director
Director
Company Registration No. 09174440
The notes form part of these financial statements.
A.I.P. (DERWENT RIVERSIDE) LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2018
- 7 -
Share capital
Capital reserve
Retained earnings
Total
£
£
£
£
Balance at 1 April 2016
1
160,784
(19,161)
141,624
Loss for the year
-
-
(129,918)
(129,918)
Total comprehensive income for the period
-
-
(129,918)
(129,918)
Balance at 31 March 2017
1
160,784
(149,079)
11,706
Loss for the year
-
-
(259,872)
(259,872)
Total comprehensive income for the period
-
-
(259,872)
(259,872)
Balance at 31 March 2018
1
160,784
(408,951)
(248,166)
The notes form part of these financial statements.
A.I.P. (DERWENT RIVERSIDE) LTD
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2018
- 8 -
2018
2017
Notes
£
£
£
£
Cash generated from operations
16
4,057
950
Net cash inflow from operating activities
4,057
950
Net cash used in investing activities
-
-
Net cash used in financing activities
-
-
Net increase in cash and cash equivalents
4,057
950
Cash and cash equivalents at beginning of year
3,677
2,727
Cash and cash equivalents at end of year
7,734
3,677
The notes form part of these financial statements.
A.I.P. (DERWENT RIVERSIDE) LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2018
- 9 -
1
Accounting policies
1.1
Accounting convention

The financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS) as adopted for use in the European Union and with those parts of the Companies Act 2006 applicable to companies reporting under IFRS, (except as otherwise stated).

The financial statements have been prepared on the historical cost basis, with the exception of financial instruments. The principal accounting policies adopted are set out below.

1.2
Going concern

The directors have at the time of approving the financial statements, a reasonable expectation that the truecompany has adequate resources to continue in operational existence for the foreseeable future. Thus they continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3

New standards and interpretations not yet adopted

IFRS 9 “Financial instruments” is an IFRS standard that has been issued by the IASB but has not been early adopted. It addresses the classification, measurement and recognition of financial assets and financial liabilities and replaces IAS39. IFRS 9 will become effective for the accounting period to March 2019, subject to EU endorsement, and is not expected to have a material impact on the results of the company.

1.4
Borrowing costs

Borrowing costs directly attributable to the acquisition and development of a qualifying asset are added to the cost of those assets, until such time as the assets are ready for their intended use or sale.

All other borrowing costs are recognised in profit or loss in the period in which they are incurred.

1.5
Inventories

Inventories are stated at the lower of cost and net realisable value. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition.

Net realisable value is the estimated selling price less all estimated costs of completion and costs to be incurred in marketing, selling and distribution.

Interest accruing on capital borrowed to fund the production of long term contracts is carried forward within long term contract balances.

1.6
Fair value measurement

IFRS 13 establishes a single source of guidance for all fair value measurements. IFRS 13 does not change when an entity is required to use fair value, but rather provides guidance on how to measure fair value under IFRS when fair value is required or permitted. The resulting calculations under IFRS 13 affected the principles that the Company uses to assess the fair value, but the assessment of fair value under IFRS 13 has not materially changed the fair values recognised or disclosed. IFRS 13 mainly impacts the disclosures of the Company. It requires specific disclosures about fair value measurements and disclosures of fair values, some of which replace existing disclosure requirements in other standards.

1.7
Cash and cash equivalents

Cash and cash equivalents include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

A.I.P. (DERWENT RIVERSIDE) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
1
Accounting policies
(Continued)
- 10 -
1.8
Financial assets

Financial assets are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.

 

Financial assets are classified into specified categories. The classification depends on the nature and purpose of the financial assets and is determined at the time of recognition.

 

Financial assets are initially measured at fair value plus transaction costs, other than those classified as fair value through profit and loss, which are measured at fair value.

Loans and receivables

Trade receivables, loans and other receivables that have fixed or determinable payments that are not quoted in an active market are classified as 'loans and receivables'. Loans and receivables are measured at amortised cost using the effective interest method, less any impairment.

 

Interest is recognised by applying the effective interest rate, except for short-term receivables when the recognition of interest would be immaterial. The effective interest method is a method of calculating the amortised cost of a debt instrument and of allocating the interest income over the relevant period. The effective interest rate is the rate that exactly discounts estimated future cash receipts through the expected life of the debt instrument to the net carrying amount on initial recognition.

Impairment of financial assets

Financial assets, other than those at FVTPL, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows of the investment have been affected.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire, or when it transfers the financial asset and substantially all the risks and rewards of ownership to another entity.

1.9
Financial liabilities

Financial liabilities are classified as either financial liabilities at fair value through profit or loss or other financial liabilities.

Other financial liabilities

Other financial liabilities, including borrowings, are initially measured at fair value, net of transaction costs. They are subsequently measured at amortised cost using the effective interest method, with interest expense recognised on an effective yield basis.

 

The effective interest method is a method of calculating the amortised cost of a financial liability and of allocating interest expense over the relevant period. The effective interest rate is the rate that exactly discounts estimated future cash payments through the expected life of the financial liability to the net carrying amount on initial recognition.

A.I.P. (DERWENT RIVERSIDE) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
1
Accounting policies
(Continued)
- 11 -
Derecognition of financial liabilities

Financial liabilities are derecognised when, and only when, the company’s obligations are discharged, cancelled, or they expire.

1.10
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs.

2
Critical accounting estimates and judgements

The preparation of financial statements in conformity with IFRS requires management to make estimates and assumptions that affect the reported amounts of revenue, expenses, assets and liabilities. The estimates and judgements are based on historical experience and other factors, including expectations of future events that are believed to be reasonable and constitute management’s best judgement at the date of the financial statements. In the future, actual experience could differ from those estimates.

 

The principal estimates and judgements that could have a significant effect upon the financial results are inter company balances and loan account positions between the parent LLP and the company. It is assumed that fair value can be based on their carrying value of amortised cost, which is calculated based on an effective rate of interest of 12%. The estimated repayment period is less than twelve months, therefore the amortised cost is now equal to their face value. The estimated repayment period is dependant upon an agreement for the sale of land being reached. If this agreement is not reached the loans will need to be re-amortised over a new expected repayment term.

3
Operating loss
2018
2017
£
£
Operating loss for the year is stated after charging/(crediting):
Fees payable to the company's auditor for the audit of the company's financial statements
2,950
3,570
Impairment of inventories
249,806
118,446
4
Employees

There were no staff costs for the year ended 31 March 2018.

5
Finance costs

Total finance costs of £51,569 relate to interest on financial liabilities held at amortised cost and have been capitalised in total to a qualifying asset, namely inventories.

6
Inventories
2018
2017
£
£
Work in progress
413,000
550,000
A.I.P. (DERWENT RIVERSIDE) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 12 -
7
Trade and other receivables
2018
2017
£
£
VAT recoverable
854
8,879
Prepayments
938
938
1,792
9,817
8
Borrowings
2018
2017
£
£
Secured borrowings at amortised cost
Loan notes issued to parent undertaking
390,000
348,215
Amounts due to parent undertaking
182,068
143,748
Loans from fellow group undertakings
72,628
-
644,696
491,963
Analysis of borrowings

Borrowings are classified based on the amounts that are expected to be settled within the next 12 months and after more than 12 months from the reporting date, as follows:

2018
2017
£
£
Current liabilities
254,696
143,748
Non-current liabilities
390,000
348,215
644,696
491,963

The above debts are secured by way of a fixed and floating charge over all assets and undertakings of the company.

A.I.P. (DERWENT RIVERSIDE) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 13 -
9
Financial Instruments

Financial instruments include amounts due to the parent undertaking and fellow subsidiary. Financial instruments can give rise to liquidity, credit and interest rate risk. Information about these risks and how they are managed is set out below.

 

2018
2017
£
£
Financial assets
Cash and cash equivalents
7,734
3,677
Trade and other receivables
854
8,879
Loans and receivables
7,734
3,677
Financial liabilities
£
£
Loan notes due to parent undertaking
390,000
348,215
Amounts due to parent undertaking
182,068
143,748
Amounts due to fellow group undertakings
72,628
-
Trade and other payables
21,130
54,959
Liabilities at amortised cost
665,826
546,922
Total net financial instruments
(658,092)
(543,245)
A.I.P. (DERWENT RIVERSIDE) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
9
Financial Instruments
(Continued)
- 14 -

The directors consider that the carrying amounts of financial liabilities to the extent that they are carried at amortised cost in the financial statements approximate to their fair values.

 

Liquidity risk

 

The ultimate responsibility for liquidity risk management lies with the board of directors, which has developed an appropriate liquidity management framework for the management of the company's liquidity risk. The company manages liquidity risk by maintaining inter-company borrowing facilities.

 

Liquidity risk arises from the company's ongoing financial obligations being amounts owed to group undertakings of £644,696. £254,696 is repayable within one year and £390,000 is repayable after more than one year.

 

Credit risk

 

Credit risk arises when one party to a financial instrument causes loss for the other party by failing to discharge an obligation.

 

The credit risk on liquid funds is limited because a leading high street bank is used.

 

Interest rate risk

 

Interest rate risk arises from cash and cash equivalents and interest bearing investments and loans.

 

Interest is not earned on cash deposits of £7,734.

 

Loan notes included within amounts due to group undertakings are interest free. As a consequence the board does not consider interest rate risk to be relevant.

 

Capital Contribution

 

Amounts due to group undertakings, including loan notes and inter-company loans, have been recognised initially at fair value. The difference between the face value and the fair value of the loans on initial recognition has been recognised as a capital contribution in reserves.

10
Trade and other payables
2018
2017
£
£
Trade payables
1,882
35,711
Accruals
4,866
4,866
Other payables
19,248
19,248
25,996
59,825
A.I.P. (DERWENT RIVERSIDE) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 15 -
11
Share capital
2018
2017
£
£
Ordinary share capital
Issued and fully paid
1 Ordinary of £1 each
1
1
12
Capital reserve
£
At 1 April 2016
160,784
At 31 March 2017 & at 31 March 2018
160,784

The capital reserve represents the difference between face value and amortised cost at initial recognition of the intercompany loans and intercompany loan notes together with an adjustment in 2016 of £61,027 arising from a reassessment of the estimated repayment date.

13
Retained earnings
£
At 1 April 2016
(19,161)
Loss for the period ended 31 March 2017
(129,918)
At 31 March 2017
(149,079)
Loss for the year
(259,872)
At 31 March 2018
(408,951)
14
Ultimate controlling party

Allerdale Investment Partnership LLP has the direct interest by virtue of its shareholding of 100%.

 

Allerdale Investment Partnership LLP has been set up as a 50:50 joint venture partnership between Allerdale Partnership SARL and Allerdale Borough Council.

A.I.P. (DERWENT RIVERSIDE) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 16 -
15
Related party transactions
Other transactions with related parties

During the period ended 31 March 2015 the company issued loan notes to the value of £390,000 to the parent entity Allerdale Investment Partnership LLP and at the statement of financial position date the amount due to the parent was £390,000 (2016: £390,000) at face value.

 

During the year Allerdale Investment Partnership LLP paid additional costs on behalf of the company to the value of £28,536 (2017: £62,214) and at the statement of financial position date the amount outstanding was £182,068 (2017: £153,532) at face value.

 

During the year A.I.P. (Miltoft Field) Limited, a fellow subsidiary company, paid costs on behalf of the company to the value of £72,628 and at the statement of financial position date the amount outstanding was £72,628 at face value.

 

The amounts due at the year-end are disclosed at face value, as follows:

 

Loan notes issued - £390,000

Inter-company loan - £182,068

Loan from fellow subsidiary - £72,628

Total - £644,696

 

No interest is payable by the company on the loan notes or the inter-company loan.

 

The loan notes are to be repaid in full on the twentieth anniversary of 23 September 2014. The company shall be entitled by not less than 30 days' written notice, to prepay some or all of the loan notes in accordance with the members' agreement.

 

During the period ended 31 March 2017 Allerdale Partnership SARL paid expenses on behalf of the company in the sum of £19,248 and at the statement of financial position date the amount outstanding was £19,248 (2017: £19,248). The amount is interest free and repayable on demand.

16
Cash generated from operations
2018
2017
£
£
Loss for the year after tax
(259,872)
(129,918)
Adjustments for:
Movements in working capital:
Decrease/(increase) in inventories
137,000
(3,910)
Finance costs included within inventories
51,569
46,044
Decrease/(increase) in trade and other receivables
8,025
(6,346)
(Decrease)/increase in trade and other payables
(33,829)
32,866
New loans in the period
101,164
62,214
Cash generated from operations
4,057
950
2018-03-312017-04-01Mr M FryerMr E BatteyMr A SmithMr P PavliMr M P MartindalefalseCCH SoftwareiXBRL Review & Tag 2018.2091744402017-04-012018-03-3109174440bus:Director12017-04-012018-03-3109174440bus:Director22017-04-012018-03-3109174440bus:Director32017-04-012018-03-3109174440bus:Director62017-04-012018-03-3109174440bus:Director42017-04-012018-03-3109174440bus:Director52017-04-012018-03-3109174440bus:RegisteredOffice2017-04-012018-03-31091744402018-03-3109174440core:ContinuingOperations2017-04-012018-03-31091744402016-04-012017-03-31091744402017-03-31091744402017-03-31091744402016-03-3109174440core:CurrentFinancialInstruments2018-03-3109174440core:CurrentFinancialInstruments2017-03-3109174440core:Non-currentFinancialInstruments2018-03-3109174440core:Non-currentFinancialInstruments2017-03-3109174440core:FinancialLiabilitiesAmortisedCostcore:Unsecured2018-03-3109174440core:FinancialLiabilitiesAmortisedCostcore:Unsecured2017-03-3109174440core:ShareCapital2018-03-3109174440core:ShareCapital2017-03-3109174440core:CapitalRedemptionReserve2018-03-3109174440core:CapitalRedemptionReserve2017-03-3109174440core:RetainedEarningsAccumulatedLosses2018-03-3109174440core:RetainedEarningsAccumulatedLosses2017-03-3109174440core:ShareCapital2016-03-3109174440core:CapitalRedemptionReserve2016-03-3109174440core:RetainedEarningsAccumulatedLosses2016-03-3109174440core:LoansReceivables2017-04-012018-03-3109174440bus:OrdinaryShareClass12017-04-012018-03-3109174440bus:PrivateLimitedCompanyLtd2017-04-012018-03-3109174440bus:FullIFRS2017-04-012018-03-3109174440bus:Audited2017-04-012018-03-3109174440bus:FullAccounts2017-04-012018-03-31xbrli:purexbrli:sharesiso4217:GBP