SF_REAL_ESTATES_LIMITED - Accounts


Company Registration No. 05116316 (England and Wales)
SF REAL ESTATES LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2018
PAGES FOR FILING WITH REGISTRAR
SF REAL ESTATES LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
SF REAL ESTATES LIMITED
BALANCE SHEET
AS AT
31 MARCH 2018
31 March 2018
Company Registration No. 05116316
- 1 -
2018
2017
Notes
£
£
£
£
Fixed assets
Tangible assets
3
102,345
121,642
Investments
4
180,000
180,000
282,345
301,642
Current assets
Debtors
5
151,674
198,774
Cash at bank and in hand
20
4,900
151,694
203,674
Creditors: amounts falling due within one year
6
(385,866)
(451,016)
Net current liabilities
(234,172)
(247,342)
Total assets less current liabilities
48,173
54,300
Creditors: amounts falling due after more than one year
7
(43,166)
(25,889)
Provisions for liabilities
(4,688)
(3,348)
Net assets
319
25,063
Capital and reserves
Called up share capital
8
2
2
Profit and loss reserves
317
25,061
Total equity
319
25,063

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.

SF REAL ESTATES LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2018
31 March 2018
Company Registration No. 05116316
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 29 November 2018 and are signed on its behalf by:
Mr A  Frigo
Director
SF REAL ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2018
- 3 -
1
Accounting policies
Company information

SF Real Estates Limited is a private company limited by shares incorporated in England and Wales. The registered office is 85 Rochester Row, London, SW1P 1LJ.

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. The principal accounting policies adopted are set out below.

1.2
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.

The company is an estate agent. Commission earned on sales of residential property is recognised on exchange of contract. Commission earned from letting and management is recognised monthly at a fixed percentage of the monthly rental.

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 Leasehold
Over 10 years
Fixtures, fittings & equipment
20% 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.

1.4
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.

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.

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

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.

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.

SF REAL ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
1
Accounting policies
(Continued)
- 5 -
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 transaction 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.

SF REAL ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
1
Accounting policies
(Continued)
- 6 -
1.10
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.

1.11
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.12
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to income on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the lease asset are consumed.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 7 (2017 - 8).

3
Tangible fixed assets
Land and buildings Leasehold
Fixtures, fittings & equipment
Total
£
£
£
Cost
At 1 April 2017
101,938
73,998
175,936
Disposals
-
(6,230)
(6,230)
At 31 March 2018
101,938
67,768
169,706
Depreciation and impairment
At 1 April 2017
17,378
36,917
54,295
Depreciation charged in the year
10,194
6,994
17,188
Eliminated in respect of disposals
-
(4,122)
(4,122)
At 31 March 2018
27,572
39,789
67,361
Carrying amount
At 31 March 2018
74,366
27,979
102,345
At 31 March 2017
84,560
37,082
121,642
SF REAL ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 7 -
4
Fixed asset investments
2018
2017
£
£
Loans
180,000
180,000
Fixed asset investments not carried at market value

During the year, the company subscribed 7.5% unsecured loan note of £180,000 at par.

 

The unsecured loan note is redeemable at par on 30 June 2021.

 

Loan was measured at cost less impairment at the reporting date as it does not have a quoted market price in an active market. Accordingly the directors are of the opinion that fairly value cannot be reliably measured.

Movements in fixed asset investments
Other investments
£
Cost or valuation
At 1 April 2017 & 31 March 2018
180,000
Carrying amount
At 31 March 2018
180,000
At 31 March 2017
180,000
5
Debtors
2018
2017
Amounts falling due within one year:
£
£
Trade debtors
21,543
58,719
Other debtors
84,701
106,625
Prepayments and accrued income
28,430
16,430
134,674
181,774
2018
2017
Amounts falling due after more than one year:
£
£
Other debtors
17,000
17,000
Total debtors
151,674
198,774
SF REAL ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 8 -
6
Creditors: amounts falling due within one year
2018
2017
£
£
Bank loans and overdrafts
38,535
26,705
Trade creditors
145,197
118,698
Corporation tax
-
6,817
Other taxation and social security
82,676
66,055
Other creditors
119,458
232,741
385,866
451,016
7
Creditors: amounts falling due after more than one year
2018
2017
£
£
Bank loans and overdrafts
43,166
25,889

The bank loan is secured by a debenture granted by the company.

 

Directors of the company also provide guarantees on the bank loan which is supported by the freehold 2nd legal charge over the property at 83 Brancaster Lane, Purley, Surrey, CR8 1HL and its associated assets.

8
Called up share capital
2018
2017
£
£
Ordinary share capital
Issued and fully paid
2 Ordinary of £1 each
2
2
2
2
9
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2018
2017
£
£
240,000
264,000
10
Related party transactions
Transactions with related parties

Included in other debtors was loan provided to NH Capital Ltd, a company controlled by the director Mr A Frigo. At the balance sheet date, £68,189 (2016: £68,189) was outstanding. The loan is interest free and repayable on demand.

SF REAL ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2018
- 9 -
11
Directors' transactions

Dividends totalling £0 (2017 - £0) were paid in the year in respect of shares held by the company's directors.

The directors have given personal guarantee for £100,000 to the company's banker for the loan.

2018-03-312017-04-01falseCCH SoftwareCCH Accounts Production 2018.300No description of principal activity20 December 2018Mr A FrigoMrs P SuMrs P  Su051163162017-04-012018-03-31051163162018-03-31051163162017-03-3105116316core:LandBuildingscore:LeasedAssetsHeldAsLessee2018-03-3105116316core:FurnitureFittings2018-03-3105116316core:LandBuildingscore:LeasedAssetsHeldAsLessee2017-03-3105116316core:FurnitureFittings2017-03-3105116316core:CurrentFinancialInstruments2018-03-3105116316core:CurrentFinancialInstruments2017-03-3105116316core:Non-currentFinancialInstruments2018-03-3105116316core:Non-currentFinancialInstruments2017-03-3105116316core:ShareCapital2018-03-3105116316core:ShareCapital2017-03-3105116316core:RetainedEarningsAccumulatedLosses2018-03-3105116316core:RetainedEarningsAccumulatedLosses2017-03-3105116316core:ShareCapitalOrdinaryShares2018-03-3105116316core:ShareCapitalOrdinaryShares2017-03-3105116316bus:Director12017-04-012018-03-3105116316core:LandBuildingscore:LeasedAssetsHeldAsLessee2017-04-012018-03-3105116316core:FurnitureFittings2017-04-012018-03-3105116316core:LandBuildingscore:LeasedAssetsHeldAsLessee2017-03-3105116316core:FurnitureFittings2017-03-31051163162017-03-3105116316bus:OrdinaryShareClass12017-04-012018-03-3105116316bus:OrdinaryShareClass12018-03-3105116316bus:PrivateLimitedCompanyLtd2017-04-012018-03-3105116316bus:FRS1022017-04-012018-03-3105116316bus:AuditExemptWithAccountantsReport2017-04-012018-03-3105116316bus:SmallCompaniesRegimeForAccounts2017-04-012018-03-3105116316bus:Director22017-04-012018-03-3105116316bus:CompanySecretary12017-04-012018-03-3105116316bus:FullAccounts2017-04-012018-03-31xbrli:purexbrli:sharesiso4217:GBP