KINGSTON_ESTATES_LIMITED - Accounts

Company Registration No. 02885027 (England and Wales)
KINGSTON ESTATES LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2018
PAGES FOR FILING WITH REGISTRAR
KINGSTON ESTATES LIMITED
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 9
KINGSTON ESTATES LIMITED
BALANCE SHEET
AS AT
31 MARCH 2018
31 March 2018
- 1 -
2018
2017
Notes
£
£
£
£
Fixed assets
Tangible assets
3
253,095
267,764
Investments
4
1,355,474
1,355,574
1,608,569
1,623,338
Current assets
Debtors
5
2,334,900
3,247,771
Cash at bank and in hand
2,311,881
1,702,357
4,646,781
4,950,128
Creditors: amounts falling due within one year
6
(973,441)
(1,775,675)
Net current assets
3,673,340
3,174,453
Total assets less current liabilities
5,281,909
4,797,791
Capital and reserves
Called up share capital
7
102
102
Other reserves
440,144
440,144
Profit and loss reserves
4,841,663
4,357,545
Total equity
5,281,909
4,797,791

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.

The financial statements were approved by the board of directors and authorised for issue on 20 December 2018 and are signed on its behalf by:
G Hickman
Director
Company Registration No. 02885027
KINGSTON ESTATES LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2018
- 2 -
Share capital
Revaluation reserve
Other reserves
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 April 2016
102
63,666
376,478
4,918,725
5,358,971
Year ended 31 March 2017:
Loss and total comprehensive income for the year
-
-
-
(421,180)
(421,180)
Dividends
-
-
-
(140,000)
(140,000)
Transfers
-
-
63,666
-
63,666
Other movements
-
(63,666)
-
-
(63,666)
Balance at 31 March 2017
102
-
440,144
4,357,545
4,797,791
Year ended 31 March 2018:
Profit and total comprehensive income for the year
-
-
-
674,118
674,118
Dividends
-
-
-
(190,000)
(190,000)
Balance at 31 March 2018
102
-
440,144
4,841,663
5,281,909
KINGSTON ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2018
- 3 -
1
Accounting policies
Company information

Kingston Estates Limited is a private company limited by shares incorporated in England and Wales. The registered office is 73 Cornhill, London, EC3V 3QQ.

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 and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Turnover
Turnover represents management fees receivable and gross proceeds from sale of properties on completion of sale.Turnover is shown net of Value Added Tax.

Revenue from the sale of property is recognised when the significant risks and rewards of ownership of property have passed to the buyer, 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.

Revenue from the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.

1.3
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.

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:

Land and buildings Freehold
10 years
Fixtures, fittings & equipment
4 - 10 years

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.

1.4
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

KINGSTON ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
1
Accounting policies
(Continued)
- 4 -

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

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). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) 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.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.6
Cash at bank and in hand

Cash at bank and in hand are basic financial assets and 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.

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.

KINGSTON ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
1
Accounting policies
(Continued)
- 5 -
Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, 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.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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
Derivatives

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.

1.10
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.

KINGSTON ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
1
Accounting policies
(Continued)
- 6 -
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.

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

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.

1.12
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation are included in the profit and loss account for the period.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 8 (2017 - 5).

KINGSTON ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 7 -
3
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 April 2017
348,348
173,487
521,835
Additions
-
2,605
2,605
At 31 March 2018
348,348
176,092
524,440
Depreciation and impairment
At 1 April 2017
83,904
170,167
254,071
Depreciation charged in the year
14,835
2,439
17,274
At 31 March 2018
98,739
172,606
271,345
Carrying amount
At 31 March 2018
249,609
3,486
253,095
At 31 March 2017
264,444
3,320
267,764
4
Fixed asset investments
2018
2017
£
£
Investments
1,355,474
1,355,574

Included in investments are connected companies and various sculptures for which the market value is not readily available and directors own valuation is considered to be appropriate.

Movements in fixed asset investments
Shares in group undertakings and participating interests
Other investments other than loans
Total
£
£
£
Cost or valuation
At 1 April 2017
1,272,329
83,245
1,355,574
Disposals
(100)
-
(100)
At 31 March 2018
1,272,229
83,245
1,355,474
Carrying amount
At 31 March 2018
1,272,229
83,245
1,355,474
At 31 March 2017
1,272,329
83,245
1,355,574
KINGSTON ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 8 -
5
Debtors
2018
2017
Amounts falling due within one year:
£
£
Trade debtors
-
42,295
Amounts owed by group undertakings
209,943
707,760
Other debtors
2,124,957
2,497,716
2,334,900
3,247,771
6
Creditors: amounts falling due within one year
2018
2017
£
£
Trade creditors
27,446
22,721
Amounts due to group undertakings
-
483,877
Corporation tax
16,167
-
Other taxation and social security
5,652
28,535
Other creditors
924,176
1,240,542
973,441
1,775,675
7
Called up share capital
2018
2017
£
£
Ordinary share capital
Issued and fully paid
42 Ordinary - A shares of £1 each
42
42
30 Ordinary - B shares of £1 each
30
30
5 Ordinary - C shares of £1 each
5
5
5 Ordinary - D shares of £1 each
5
5
5 Ordinary - E shares of £1 each
5
5
5 Ordinary - F shares of £1 each
5
5
5 Ordinary - G shares of £1 each
5
5
5 Ordinary - H shares of £1 each
5
5
102
102

'A to H' Ordinary shares rank pari-passu except for the declaration of dividends. A dividend declared in respect of one class of shares shall not compel a dividend at the same rate to be declared in respect of any other class of shares.

KINGSTON ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 9 -
8
Related party transactions

Included in other creditors is an amount of £682,484 (2017: £1,164,144 ) due to J Hickman the directors of the company. During the year, advances were made to the directors totalling £532,451 (2017: £103,202) and repayment of £50,791 (2017: £1,191,300). This includes an unsecured loan note of £1,190,000 from J Hickman which is repayable on demand and accumulative interest accrues daily at 5% (above base rate) per annum.

 

Also included in other creditors are the following amounts which are repayable on demand:

 

- £7,471 (2017: £Nil) due to C M C Hickman. These represent funds introduced to the company by the director.

 

- £17,500 (2017: £Nil) due to A J Hickman. These represent funds introduced to the company by the director.

 

- £8,750 (2017: £Nil) due to F C Hickman. These represent funds introduced to the company by the director.

 

- £8,750 (2017: £Nil) due to J M Young. These represent funds introduced to the company by the director.

 

- £3,876 (2017: £3,305) due to G Hickman, one of the directors of the company. During the year, advances were made to the directors totalling £206,929 (2017: £137,111) and repayment of £207,500 (2017: £140,000).

 

During the year net interim dividends of £190,000 (2017: £140,000) were paid to the director G Hickman.

 

The company has taken advantage of the exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

2018-03-312017-04-01falseCCH SoftwareCCH Accounts Production 2018.300No description of principal activity20 December 2018J HickmanC M HickmanG HickmanA HickmanC F HickmanJ M YoungF C HickmanC M C Hickman028850272017-04-012018-03-31028850272018-03-31028850272017-03-3102885027core:LandBuildings2018-03-3102885027core:OtherPropertyPlantEquipment2018-03-3102885027core:LandBuildings2017-03-3102885027core:OtherPropertyPlantEquipment2017-03-3102885027core:CurrentFinancialInstruments2018-03-3102885027core:CurrentFinancialInstruments2017-03-3102885027core:ShareCapital2018-03-3102885027core:ShareCapital2017-03-3102885027core:OtherMiscellaneousReserve2018-03-3102885027core:OtherMiscellaneousReserve2017-03-3102885027core:RetainedEarningsAccumulatedLosses2018-03-3102885027core:RetainedEarningsAccumulatedLosses2017-03-3102885027core:ShareCapitalOrdinaryShares2018-03-3102885027core:ShareCapitalOrdinaryShares2017-03-3102885027bus:Director32017-04-012018-03-31028850272016-04-012017-03-3102885027core:RetainedEarningsAccumulatedLosses2017-04-012018-03-3102885027core:RetainedEarningsAccumulatedLosses2016-04-012017-03-3102885027core:LandBuildingscore:OwnedOrFreeholdAssets2017-04-012018-03-3102885027core:FurnitureFittings2017-04-012018-03-3102885027core:LandBuildings2017-03-3102885027core:OtherPropertyPlantEquipment2017-03-31028850272017-03-3102885027core:OtherPropertyPlantEquipment2017-04-012018-03-3102885027core:LandBuildings2017-04-012018-03-3102885027bus:PrivateLimitedCompanyLtd2017-04-012018-03-3102885027bus:FRS1022017-04-012018-03-3102885027bus:AuditExemptWithAccountantsReport2017-04-012018-03-3102885027bus:SmallCompaniesRegimeForAccounts2017-04-012018-03-3102885027bus:Director12017-04-012018-03-3102885027bus:Director22017-04-012018-03-3102885027bus:Director42017-04-012018-03-3102885027bus:Director52017-04-012018-03-3102885027bus:Director62017-04-012018-03-3102885027bus:Director72017-04-012018-03-3102885027bus:Director82017-04-012018-03-3102885027bus:FullAccounts2017-04-012018-03-31xbrli:purexbrli:sharesiso4217:GBP