Folcarn Limited Filleted accounts for Companies House (small and micro)

false false false false false false false false false true false false false false false true false No description of principal activity 2017-04-01 Sage Accounts Production Advanced 2018 - FRS 360,366 5,913 366,279 366,279 360,366 xbrli:pure xbrli:shares iso4217:GBP 02177402 2017-04-01 2018-03-31 02177402 2018-03-31 02177402 2017-03-31 02177402 2016-04-01 2017-03-31 02177402 2017-03-31 02177402 core:LandBuildings 2017-04-01 2018-03-31 02177402 core:PlantMachinery 2017-04-01 2018-03-31 02177402 bus:Director1 2017-04-01 2018-03-31 02177402 core:LandBuildings 2017-03-31 02177402 core:PlantMachinery 2017-03-31 02177402 core:MotorVehicles 2017-03-31 02177402 core:LandBuildings 2018-03-31 02177402 core:PlantMachinery 2018-03-31 02177402 core:MotorVehicles 2018-03-31 02177402 core:MotorVehicles 2017-04-01 2018-03-31 02177402 core:WithinOneYear 2018-03-31 02177402 core:WithinOneYear 2017-03-31 02177402 core:AfterOneYear 2018-03-31 02177402 core:AfterOneYear 2017-03-31 02177402 core:ShareCapital 2018-03-31 02177402 core:ShareCapital 2017-03-31 02177402 core:RetainedEarningsAccumulatedLosses 2018-03-31 02177402 core:RetainedEarningsAccumulatedLosses 2017-03-31 02177402 core:BetweenOneFiveYears 2018-03-31 02177402 core:BetweenOneFiveYears 2017-03-31 02177402 core:CostValuation core:Non-currentFinancialInstruments 2017-03-31 02177402 core:AdditionsToInvestments core:Non-currentFinancialInstruments 2018-03-31 02177402 core:CostValuation core:Non-currentFinancialInstruments 2018-03-31 02177402 core:Non-currentFinancialInstruments 2018-03-31 02177402 core:Non-currentFinancialInstruments 2017-03-31 02177402 core:LandBuildings 2017-03-31 02177402 core:PlantMachinery 2017-03-31 02177402 core:MotorVehicles 2017-03-31 02177402 bus:SmallEntities 2017-04-01 2018-03-31 02177402 bus:AuditExemptWithAccountantsReport 2017-04-01 2018-03-31 02177402 bus:FullAccounts 2017-04-01 2018-03-31 02177402 bus:SmallCompaniesRegimeForAccounts 2017-04-01 2018-03-31 02177402 bus:PrivateLimitedCompanyLtd 2017-04-01 2018-03-31 02177402 core:ToolsEquipment 2017-04-01 2018-03-31 02177402 core:ToolsEquipment 2017-03-31 02177402 core:ToolsEquipment 2018-03-31 02177402 core:CloseFamilyMember1 2017-04-01 2018-03-31 02177402 core:CloseFamilyMember1 2018-03-31 02177402 core:CloseFamilyMember1 2017-03-31

Folcarn Limited

Unaudited financial statements

31 March 2018

Company Registration Number 02177402

Folcarn Limited

Financial statements

year ended 31 March 2018

Contents	Pages

Balance sheet 1 to 2

Notes to the financial statements 3 to 7

Folcarn Limited

Balance sheet

31 March 2018

		2017
Note	£	£

Fixed assets

Tangible assets	4	1,658,776	1,783,589
Investments	5	366,279	360,366
		------------	------------
		2,025,055	2,143,955

Current assets

Debtors	6	491,484	113,010
Cash at bank and in hand		429,315	195,926
		---------	---------
		920,799	308,936

Creditors: amounts falling due within one year	7	497,118		393,430
		---------		---------
Net current assets/(liabilities)			423,681	( 84,494)
			------------	------------
Total assets less current liabilities			2,448,736	2,059,461

Creditors: amounts falling due after more than one year	8		1,144,611	1,194,715

Provisions		33,510	35,274

Accruals and deferred income	5,100	4,728
	------------	------------
Net assets	1,265,515	824,744
	------------	------------

Folcarn Limited

Balance sheet (continued)

31 March 2018

		2017
Note	£	£

Capital and reserves

Called up share capital	100	100
Profit and loss account	1,265,415	824,644
	------------	---------
Shareholders funds	1,265,515	824,744
	------------	---------

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.

In accordance with section 444 of the Companies Act 2006, the profit and loss account and directors' report have not been delivered.

For the year ending 31 March 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 financial statements for the year in question in accordance with section 476 ;

- The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements .

These financial statements were approved by the board of directors and authorised for issue on 16 November 2018 , and are signed on behalf of the board by:

Mr P Coulthard
Director

Company registration number: 02177402

Folcarn Limited

Notes to the financial statements

year ended 31 March 2018

1. Statement of compliance

These financial statements have been prepared in compliance with FRS 102 Section 1A, The Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

2. Accounting policies

2.1 Basis of preparation

The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.

The financial statements are prepared in sterling, which is the functional currency of the entity.

2.2 Revenue recognition

Turnover is measured at the fair value of the consideration received or receivable and represents amounts receivable for services rendered and is exempt Value Added Tax. Where the service period spans the end of a period, it is accrued for accordingly.

2.3 Income tax

The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, tax is recognised in other comprehensive income or directly in equity, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.

Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.

2.4 Tangible assets

Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in equity, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss.

2.5 Depreciation

Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:

Land and buildings	-	2% straight line
Furniture and fittings	-	15% reducing balance
Equipment	-	25% reducing balance

2.6 Investments

Fixed asset investments are initially recorded at cost, and subsequently stated at cost less any accumulated impairment losses.

2.7 Impairment of fixed assets

A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that largely independent of the cash inflows from other assets or groups of assets. For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the company are assigned to those units.

2.8 Finance leases and hire purchase contracts

Assets held under finance leases and hire purchase contracts are recognised in the balance sheet as assets and liabilities at the lower of the fair value of the assets and the present value of the minimum lease payments, which is determined at the inception of the lease term. Any initial direct costs of the lease are added to the amount recognised as an asset. Lease payments are apportioned between the finance charges and reduction of the outstanding lease liability using the effective interest method. Finance charges are allocated to each period so as to produce a constant rate of interest on the remaining balance of the liability.

2.9 Defined contribution plans

Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund. When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

3. Employee numbers

The average number of persons employed by the company during the year amounted to 97 (2017: 66 ).

4. Tangible assets

	Land and buildings	Plant and machinery	Motor vehicles	Equipment	Total

Cost
At 1 April 2017	1,649,277	218,878	97,786	110,017	2,075,958
Additions	27,743	4,697	–	5,755	38,195
Disposals	–	( 41,269)	( 81,286)	( 81,995)	( 204,550)
	------------	---------	--------	---------	------------
At 31 March 2018	1,677,020	182,306	16,500	33,777	1,909,603
	------------	---------	--------	---------	------------
Depreciation
At 1 April 2017	70,404	132,054	58,793	31,118	292,369
Charge for the year	8,386	13,331	5,846	20,750	48,313
Disposals	–	( 8,235)	( 56,647)	( 24,973)	( 89,855)
	------------	---------	--------	---------	------------
At 31 March 2018	78,790	137,150	7,992	26,895	250,827
	------------	---------	--------	---------	------------
Carrying amount
At 31 March 2018	1,598,230	45,156	8,508	6,882	1,658,776
	------------	---------	--------	---------	------------
At 31 March 2017	1,578,873	86,824	38,993	78,899	1,783,589
	------------	---------	--------	---------	------------

5. Investments

	Other investments other than loans
	£

Cost
At 1 April 2017	360,366
Additions	5,913
	---------
At 31 March 2018	366,279
	---------
Impairment
At 1 April 2017 and 31 March 2018	–
	---------

Carrying amount
At 31 March 2018	366,279
	---------
At 31 March 2017	360,366
	---------

The properties at Norfolk Gardens, Duffield road and 13 Parkgate, Reginald Street, Derby, were valued at cost as at 1 April 2016, 31 March 2017 and 31 March 2018 by the directors. There has been no movement in the property value per the directors.

6. Debtors

		2017
	£	£

Trade debtors	124,582	87,246
Other debtors	366,902	25,764
	---------	---------
	491,484	113,010
	---------	---------

7. Creditors: amounts falling due within one year

		2017
	£	£

Bank loans and overdrafts	66,576	72,683
Trade creditors	76,801	79,852
Corporation tax	178,018	73,220
Social security and other taxes	50,316	56,464
Other creditors	125,407	111,211
	---------	---------
	497,118	393,430
	---------	---------

The bank loans are secured on the The Old Lodge Nursing Home and 114 Western Road "New lodge", along with a fixed and floating charge over the assets of the company.

8. Creditors: amounts falling due after more than one year

		2017
	£	£

Bank loans and overdrafts	1,144,611	1,194,715
	------------	------------

The bank loans are secured on the The Old Lodge Nursing Home and 114 Western Road "New lodge"

Creditors includes bank loan repayable by instalments of which £878,307 (2017: £903,980) are due after 5 years.

9. Operating leases

The total future minimum lease payments under non-cancellable operating leases are as follows:

		2017
	£	£

Not later than 1 year	5,124	3,024
Later than 1 year and not later than 5 years	8,190	11,214
	--------	--------
	13,314	14,238
	--------	--------

10. Related party transactions

There was a loan to Lavender Grey Limited for £ 209,078 (2017: £ 25,674 ) at the year end. Lucy Coulthard (the daughter of Mr P & Mrs L Coulthard) owns 51% of the issued share capital of Lavender Grey Limited . The loan is interest free and repayable upon demand.

11. General information

The company is a private company limited by shares, registered in England. The address of the registered office is The Old Lodge Nursing Home, Sandy Pits Lane, Etwall, Derbyshire.