ACCOUNTS - Final Accounts


Caseware UK (AP4) 2016.0.181 2016.0.181 2017-12-312017-12-31true2017-01-01falsetrueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.Management consultancy activities 07620849 2017-01-01 2017-12-31 07620849 2016-01-01 2016-12-31 07620849 2017-12-31 07620849 2016-12-31 07620849 c:Director2 2017-01-01 2017-12-31 07620849 d:FurnitureFittings 2017-01-01 2017-12-31 07620849 d:FurnitureFittings 2017-12-31 07620849 d:FurnitureFittings 2016-12-31 07620849 d:FurnitureFittings d:OwnedOrFreeholdAssets 2017-01-01 2017-12-31 07620849 d:ComputerEquipment 2017-01-01 2017-12-31 07620849 d:ComputerEquipment 2017-12-31 07620849 d:ComputerEquipment 2016-12-31 07620849 d:ComputerEquipment d:OwnedOrFreeholdAssets 2017-01-01 2017-12-31 07620849 d:OwnedOrFreeholdAssets 2017-01-01 2017-12-31 07620849 d:CurrentFinancialInstruments 2017-12-31 07620849 d:CurrentFinancialInstruments 2016-12-31 07620849 d:Non-currentFinancialInstruments 2017-12-31 07620849 d:Non-currentFinancialInstruments 2016-12-31 07620849 d:CurrentFinancialInstruments d:WithinOneYear 2017-12-31 07620849 d:CurrentFinancialInstruments d:WithinOneYear 2016-12-31 07620849 d:ShareCapital 2017-12-31 07620849 d:ShareCapital 2016-12-31 07620849 d:RetainedEarningsAccumulatedLosses 2017-12-31 07620849 d:RetainedEarningsAccumulatedLosses 2016-12-31 07620849 c:FRS102 2017-01-01 2017-12-31 07620849 c:AuditExempt-NoAccountantsReport 2017-01-01 2017-12-31 07620849 c:FullAccounts 2017-01-01 2017-12-31 07620849 c:PrivateLimitedCompanyLtd 2017-01-01 2017-12-31 iso4217:GBP xbrli:pure

Registered number: 07620849









XENIA MANAGEMENT LIMITED







UNAUDITED

FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2017

 
XENIA MANAGEMENT LIMITED
REGISTERED NUMBER: 07620849

BALANCE SHEET
AS AT 31 DECEMBER 2017

2017
2016
Note
£
£

Fixed assets
  

Tangible assets
 4 
532
2,894

Investments
 5 
180,015
180,000

  
180,547
182,894

Current assets
  

Debtors: amounts falling due within one year
 6 
1,101,084
375,288

Cash at bank and in hand
 7 
705,696
65,344

  
1,806,780
440,632

Creditors: amounts falling due within one year
 8 
(514,847)
(138,587)

Net current assets
  
 
 
1,291,933
 
 
302,045

Total assets less current liabilities
  
1,472,480
484,939

  

Net assets
  
1,472,480
484,939


Capital and reserves
  

Called up share capital 
 9 
20
20

Profit and loss account
  
1,472,460
484,919

  
1,472,480
484,939


Page 1

 
XENIA MANAGEMENT LIMITED
REGISTERED NUMBER: 07620849
    
BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2017

The directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of Companies Act 2006.

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 financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The Company has opted not to file the statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




P Norman
Director

Date: 20 December 2018

The notes on pages 3 to 8 form part of these financial statements.

Page 2

 
XENIA MANAGEMENT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2017

1.


General information

Xenia Management Limited is a private company limited by shares, incorporated in England and Wales (registered number 07620849). Its registered office is at 64 New Cavendish Street, London, W1G 8TB, and the principal place of business address is 1 Knightsbridge Green, London, SW1X 7QA.
The principal activity of the company is that of development management services.
The financial statements are presented in Sterling, which is the functional currency of the company.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

 
2.2

Associates and joint ventures

Associates and Joint Ventures are held at cost less impairment.

 
2.3

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

Page 3

 
XENIA MANAGEMENT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2017

2.Accounting policies (continued)

 
2.4

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

The Company adds to the carrying amount of an item of fixed assets the cost of replacing part of such an item when that cost is incurred, if the replacement part is expected to provide incremental future benefits to the Company. The carrying amount of the replaced part is derecognised. Repairs and maintenance are charged to profit or loss during the period in which they are incurred.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Fixtures and fittings
-
25%
Straight Line
Computer equipment
-
33%
Straight Line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in the Statement of comprehensive income.

 
2.5

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

 
2.6

Debtors

Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.7

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.8

Creditors

Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

Page 4

 
XENIA MANAGEMENT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2017

2.Accounting policies (continued)

 
2.9

Finance costs

Finance costs are charged to the Statement of comprehensive income over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.10

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in the Statement of comprehensive income when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the Company in independently administered funds.

 
2.11

Interest income

Interest income is recognised in the Statement of comprehensive income using the effective interest method.

 
2.12

Taxation

Tax is recognised in the Statement of comprehensive income, except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income.


3.


Employees

The average monthly number of employees, including directors, during the year was 3 (2016 - 3).

Page 5

 
XENIA MANAGEMENT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2017

4.


Tangible fixed assets





Fixtures and fittings
Computer equipment
Total

£
£
£



Cost or valuation


At 1 January 2017
30,872
14,515
45,387



At 31 December 2017

30,872
14,515
45,387



Depreciation


At 1 January 2017
29,492
13,001
42,493


Charge for the year on owned assets
1,256
1,106
2,362



At 31 December 2017

30,748
14,107
44,855



Net book value



At 31 December 2017
124
408
532



At 31 December 2016
1,380
1,514
2,894


5.


Fixed asset investments





Investments in associates

£



Cost or valuation


At 1 January 2017
180,000


Additions
15



At 31 December 2017

180,015






Net book value



At 31 December 2017
180,015



At 31 December 2016
180,000

Page 6

 
XENIA MANAGEMENT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2017

6.


Debtors

2017
2016
£
£


Trade debtors
154,790
32,108

Amounts owed by group undertakings
126,275
-

Other debtors
819,826
343,180

Prepayments and accrued income
193
-

1,101,084
375,288



7.


Cash and cash equivalents

2017
2016
£
£

Cash at bank and in hand
705,696
65,344

705,696
65,344



8.


Creditors: Amounts falling due within one year

2017
2016
£
£

Trade creditors
13,811
17,254

Corporation tax
236,483
113,045

Other taxation and social security
10,825
1,380

Other creditors
228
2,890

Accruals and deferred income
253,500
4,018

514,847
138,587


Page 7

 
XENIA MANAGEMENT LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2017

9.


Share capital

2017
2016
£
£
Allotted, called up and fully paid



100 (2016 - 100) A shares of £0.10 each
10
10
100 (2016 - 100) B shares of £0.10 each
10
10
1 (2016 - 1) C share of £0.10
-
-

20

20


 
Page 8