DROPPING_WELL_VILLAGE_LIM - Accounts


Company Registration No. 2559058 (England and Wales)
DROPPING WELL VILLAGE LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2018
PAGES FOR FILING WITH REGISTRAR
DROPPING WELL VILLAGE LIMITED
CONTENTS
Page
Statement of comprehensive income
1
Balance sheet
2 - 3
Notes to the financial statements
4 - 9
DROPPING WELL VILLAGE LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2018
- 1 -
2018
2017
£
£
(Loss)/profit for the year
(1,465,243)
115,165
Other comprehensive income
Tax relating to other comprehensive income
156,508
21,835
Total comprehensive income for the year
(1,308,735)
137,000
DROPPING WELL VILLAGE LIMITED
BALANCE SHEET
AS AT
31 MARCH 2018
31 March 2018
- 2 -
2018
2017
Notes
£
£
£
£
Fixed assets
Tangible assets
4
1,388,174
2,650,837
Current assets
Debtors
5
56,121
1,300,236
Cash at bank and in hand
522
2,702
56,643
1,302,938
Creditors: amounts falling due within one year
6
(148,170)
(157,179)
Net current (liabilities)/assets
(91,527)
1,145,759
Total assets less current liabilities
1,296,647
3,796,596
Provisions for liabilities
-
(321,998)
Net assets
1,296,647
3,474,598
Capital and reserves
Called up share capital
7
100
100
Revaluation reserve
953,196
1,665,904
Profit and loss reserves
343,351
1,808,594
Total equity
1,296,647
3,474,598

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 31 March 2018 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 Companies Act 2006 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.

DROPPING WELL VILLAGE LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2018
31 March 2018
- 3 -
The financial statements were approved by the board of directors and authorised for issue on 18 December 2018 and are signed on its behalf by:
Mr C H Barton
Director
Company Registration No. 2559058
DROPPING WELL VILLAGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2018
- 4 -
1
Accounting policies
Company information

Dropping Well Village Limited is a private company limited by shares incorporated in England and Wales under registration number 2559058. The registered office is Offices G12-G16, CityLab, 4-6 Dalton Square, Lancaster, LA1 1PP.

 

The place of business of the company is Harrogate Road, Knaresborough, North Yorkshire, HG5 8DP.

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, modified to include the revaluation of freehold properties certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Going concern

After making the appropriate enquiries, the directors have concluded that the company will be able to meet its financial obligations and will continue to generate positive free cash flow for the foreseeable future and therefore have a reasonable expectation the company overall will have adequate resources to continue in operational existence for the foreseeable future and, accordingly, consider it appropriate to adopt the going concern basis in preparing the accounts.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.4
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.

DROPPING WELL VILLAGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
1
Accounting policies
(Continued)
- 5 -

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:

Freehold Property
50 years straight line
Freehold Property - holiday lets
Plant and machinery
15% reducing balance
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.

1.5
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).

Recoverable amount is the higher of fair value less costs to sell and value in use. If the recoverable amount of an asset is estimated to be less than its carrying amount, the carrying amount of the asset is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

1.6
Cash at bank and in hand

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

1.7
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors, cash and bank balances and loans to fellow group companies, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

DROPPING WELL VILLAGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
1
Accounting policies
(Continued)
- 6 -
Basic financial liabilities

Basic financial liabilities, including creditors, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.8
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.9
Taxation

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

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.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.10
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense. The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

DROPPING WELL VILLAGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
1
Accounting policies
(Continued)
- 7 -
1.11
Leases

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

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to the profit and loss account so as to produce a constant periodic rate of interest on the remaining balance of the liability.

1.12

Irrecoverable VAT

Irrecoverable input tax in respect of expenditure on fixed assets is capitalised as part of the cost of the relevant asset. All other irrecoverable input tax is written off to the profit and loss account.

2
Exceptional costs
2018
2017
£
£
Provision against related party debtor
2,375,465
-
3
Employees

The average monthly number of persons (including directors) employed by the company during the year was 1 (2017 - 2).

4
Tangible fixed assets
Freehold Property
Freehold Property - holiday lets
Plant and machinery
Fixtures, fittings & equipment
Total
£
£
£
£
£
Cost or valuation
At 1 April 2017
143,080
2,510,000
91,644
149,466
2,894,190
Additions
55,451
18,724
-
-
74,175
Disposals
(45,945)
(1,271,833)
(45,294)
(73,873)
(1,436,945)
At 31 March 2018
152,586
1,256,891
46,350
75,593
1,531,420
Depreciation and impairment
At 1 April 2017
29,685
-
67,732
145,936
243,353
Depreciation charged in the year
1,534
-
3,255
865
5,654
Eliminated in respect of disposals
(156)
-
(33,477)
(72,128)
(105,761)
At 31 March 2018
31,063
-
37,510
74,673
143,246
Carrying amount
At 31 March 2018
121,523
1,256,891
8,840
920
1,388,174
At 31 March 2017
113,395
2,510,000
23,912
3,530
2,650,837
DROPPING WELL VILLAGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
4
Tangible fixed assets
(Continued)
- 8 -

The freehold property holiday lets were valued on an open market basis by a firm of independent Estate Agents, Dacre, Son & Hartley in September 2016.

If revalued assets were stated on an historical cost basis rather than a fair value basis, the total amounts included would have been as follows:

2018
2017
£
£
Cost
283,151
670,516
Accumulated depreciation
(32,580)
(29,685)
Carrying value
250,571
640,831
5
Debtors
2018
2017
Amounts falling due within one year:
£
£
Trade debtors
-
348
Amounts owed by group undertakings
-
1,222,081
Other debtors
43,366
54,195
Prepayments and accrued income
12,755
23,612
56,121
1,300,236
6
Creditors: amounts falling due within one year
2018
2017
£
£
Obligations under finance leases
-
5,729
Trade creditors
28,813
35,016
Other taxation and social security
2,661
3,337
Other creditors
111,507
84,295
Accruals and deferred income
5,189
28,802
148,170
157,179
7
Called up share capital
2018
2017
£
£
Ordinary share capital
Issued and fully paid
100 Ordinary shares of £1 each
100
100
100
100
DROPPING WELL VILLAGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 9 -
8
Financial commitments, guarantees and contingent liabilities

At the balance sheet date the company had provided a cross company guarantee to the bankers of its parent company, Barton Park Homes Limited.

 

After the balance sheet date the company rebanked, the cross guarantee was removed and a charge was put in place by Reward Capital Limited.

 

At 31 March 2018 bank indebtedness of Barton Park Homes Limited amounted to £nil (2017: £927,363).

 

Other than the above there were no contingent liabilities at 31 March 2018 or 31 March 2017.

9
Related party transactions

During the year Dropping Well Village Limited has had transactions with a company related by common director. Included within other creditors at 31 March 2018 is £110,674 (2017: £84,295) relating to an interest free loan between Dropping Well Village Limited and the company.

 

During the year Dropping Well Village Limited has had transactions with a company related by common director. Included within other debtors at 31 March 2018 is £35,096 (2017: £39,726) relating to an interest free loan between Dropping Well Village Limited and the company.

 

During the year Dropping Well Village Limited has had transactions with a company related by directors and shareholders. Included within other debtors at 31 March 2018 is £8,270 (2017: £8,318) relating to an interest free loan between Dropping Well Village Limited and the company.

 

The company is a wholly owned subsidiary, during the year the company has had transactions with it's parent company. During the year the parent company charged Dropping Well Village Limited motor insurance recharge totalling £179 (2017: £1,794) and a management fee totalling £1,500 (2017: £12,500). During the year the full debtor balance of £2,375,465 was written off. Included within debtors at 31 March 2018 is £nil (2017: £1,222,080) relating to this interest free loan between the company and Barton Park Homes Limited.

 

During the year Dropping Well Village Limited had transaction with a partnership business the directors are partners of. During the year the partnership charged the company an advertising recharge totalling £ (2017: £7,000). Included within other debtors at 31 March 2018 is £384,437 (2017: £nil) relating to an interest free loan between the company and Barton Park Homes Limited.

 

During the year Dropping Well Village Limited has had transactions with a company related by common director. Included within other creditors at 31 March 2018 is £833 (2017: £nil) relating to an interest free loan between Dropping Well Village Limited and the company.

10
Parent company

The company's ultimate parent undertaking is Barton Park Homes Limited, a company registered in England and Wales the principal place of business is Offices G12-G16, CityLab, 4-6 Dalton Square, Lancaster, LA1 1PP.

2018-03-312017-04-01falseCCH SoftwareCCH Accounts Production 2018.300No description of principal activity18 December 2018Mr C H BartonMrs A L BartonMr C H Barton JuniorMr C H Barton Junior25590582017-04-012018-03-3125590582016-04-012017-03-3125590582018-03-3125590582017-03-312559058core:LandBuildingscore:OwnedOrFreeholdAssets2018-03-312559058core:LandBuildingscore:LeasedAssetsHeldAsLessee2018-03-312559058core:PlantMachinery2018-03-312559058core:FurnitureFittings2018-03-312559058core:LandBuildingscore:OwnedOrFreeholdAssets2017-03-312559058core:LandBuildingscore:LeasedAssetsHeldAsLessee2017-03-312559058core:PlantMachinery2017-03-312559058core:FurnitureFittings2017-03-312559058core:CurrentFinancialInstruments2018-03-312559058core:CurrentFinancialInstruments2017-03-312559058core:ShareCapital2018-03-312559058core:ShareCapital2017-03-312559058core:RevaluationReserve2018-03-312559058core:RevaluationReserve2017-03-312559058core:RetainedEarningsAccumulatedLosses2018-03-312559058core:RetainedEarningsAccumulatedLosses2017-03-312559058core:ShareCapitalOrdinaryShares2018-03-312559058core:ShareCapitalOrdinaryShares2017-03-312559058bus:Director12017-04-012018-03-312559058core:LandBuildingscore:OwnedOrFreeholdAssets2017-04-012018-03-312559058core:PlantMachinery2017-04-012018-03-312559058core:FurnitureFittings2017-04-012018-03-312559058core:LandBuildingscore:OwnedOrFreeholdAssets2017-03-312559058core:LandBuildingscore:LeasedAssetsHeldAsLessee2017-03-312559058core:PlantMachinery2017-03-312559058core:FurnitureFittings2017-03-3125590582017-03-312559058core:LandBuildingscore:LeasedAssetsHeldAsLessee2017-04-012018-03-312559058bus:OrdinaryShareClass12017-04-012018-03-312559058bus:OrdinaryShareClass12018-03-312559058bus:PrivateLimitedCompanyLtd2017-04-012018-03-312559058bus:FRS1022017-04-012018-03-312559058bus:AuditExemptWithAccountantsReport2017-04-012018-03-312559058bus:SmallCompaniesRegimeForAccounts2017-04-012018-03-312559058bus:Director22017-04-012018-03-312559058bus:Director32017-04-012018-03-312559058bus:CompanySecretary12017-04-012018-03-312559058bus:FullAccounts2017-04-012018-03-31xbrli:purexbrli:sharesiso4217:GBP