ACCOUNTS - Final Accounts


Caseware UK (AP4) 2018.0.111 2018.0.111 2018-10-312018-10-31The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.truefalseNo description of principal activityfalse2017-11-01 09552868 2017-11-01 2018-10-31 09552868 2016-11-01 2017-10-31 09552868 2018-10-31 09552868 2017-10-31 09552868 c:Director1 2017-11-01 2018-10-31 09552868 c:Director2 2017-11-01 2018-10-31 09552868 d:Buildings 2017-11-01 2018-10-31 09552868 d:Buildings 2018-10-31 09552868 d:Buildings 2017-10-31 09552868 d:Buildings d:OwnedOrFreeholdAssets 2017-11-01 2018-10-31 09552868 d:Buildings d:LongLeaseholdAssets 2017-11-01 2018-10-31 09552868 d:Buildings d:LongLeaseholdAssets 2018-10-31 09552868 d:Buildings d:LongLeaseholdAssets 2017-10-31 09552868 d:Buildings d:ShortLeaseholdAssets 2017-11-01 2018-10-31 09552868 d:LandBuildings 2018-10-31 09552868 d:LandBuildings 2017-10-31 09552868 d:PlantMachinery 2017-11-01 2018-10-31 09552868 d:PlantMachinery 2018-10-31 09552868 d:PlantMachinery 2017-10-31 09552868 d:PlantMachinery d:OwnedOrFreeholdAssets 2017-11-01 2018-10-31 09552868 d:MotorVehicles 2017-11-01 2018-10-31 09552868 d:MotorVehicles 2018-10-31 09552868 d:MotorVehicles d:LeasedAssetsHeldAsLessee 2017-11-01 2018-10-31 09552868 d:FurnitureFittings 2017-11-01 2018-10-31 09552868 d:FurnitureFittings 2018-10-31 09552868 d:FurnitureFittings 2017-10-31 09552868 d:FurnitureFittings d:OwnedOrFreeholdAssets 2017-11-01 2018-10-31 09552868 d:OfficeEquipment 2017-11-01 2018-10-31 09552868 d:ComputerEquipment 2017-11-01 2018-10-31 09552868 d:ComputerEquipment 2018-10-31 09552868 d:ComputerEquipment 2017-10-31 09552868 d:ComputerEquipment d:OwnedOrFreeholdAssets 2017-11-01 2018-10-31 09552868 d:OwnedOrFreeholdAssets 2017-11-01 2018-10-31 09552868 d:LeasedAssetsHeldAsLessee 2017-11-01 2018-10-31 09552868 d:Goodwill 2017-11-01 2018-10-31 09552868 d:Goodwill 2018-10-31 09552868 d:Goodwill 2017-10-31 09552868 d:CurrentFinancialInstruments 2018-10-31 09552868 d:CurrentFinancialInstruments 2017-10-31 09552868 d:Non-currentFinancialInstruments 2018-10-31 09552868 d:Non-currentFinancialInstruments 2017-10-31 09552868 d:CurrentFinancialInstruments d:WithinOneYear 2018-10-31 09552868 d:CurrentFinancialInstruments d:WithinOneYear 2017-10-31 09552868 d:Non-currentFinancialInstruments d:AfterOneYear 2018-10-31 09552868 d:Non-currentFinancialInstruments d:AfterOneYear 2017-10-31 09552868 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2018-10-31 09552868 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2017-10-31 09552868 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2018-10-31 09552868 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2017-10-31 09552868 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2018-10-31 09552868 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2017-10-31 09552868 d:UKTax 2017-11-01 2018-10-31 09552868 d:UKTax 2016-11-01 2017-10-31 09552868 d:ShareCapital 2018-10-31 09552868 d:ShareCapital 2017-10-31 09552868 d:RetainedEarningsAccumulatedLosses 2018-10-31 09552868 d:RetainedEarningsAccumulatedLosses 2017-10-31 09552868 d:AcceleratedTaxDepreciationDeferredTax 2018-10-31 09552868 d:AcceleratedTaxDepreciationDeferredTax 2017-10-31 09552868 c:OrdinaryShareClass1 2017-11-01 2018-10-31 09552868 c:OrdinaryShareClass1 2018-10-31 09552868 c:FRS102 2017-11-01 2018-10-31 09552868 c:AuditExempt-NoAccountantsReport 2017-11-01 2018-10-31 09552868 c:FullAccounts 2017-11-01 2018-10-31 09552868 c:PrivateLimitedCompanyLtd 2017-11-01 2018-10-31 09552868 d:WithinOneYear 2018-10-31 09552868 d:WithinOneYear 2017-10-31 09552868 d:BetweenOneFiveYears 2018-10-31 09552868 d:BetweenOneFiveYears 2017-10-31 09552868 d:MoreThanFiveYears 2018-10-31 09552868 d:MoreThanFiveYears 2017-10-31 09552868 d:EntityControlledByKeyManagementPersonnel5 2017-11-01 2018-10-31 09552868 d:EntityControlledByKeyManagementPersonnel5 2018-10-31 xbrli:shares iso4217:GBP

Registered number: 09552868
















MILL PARK LIMITED


UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 31 OCTOBER 2018

































MILL PARK LIMITED
REGISTERED NUMBER:09552868

STATEMENT OF FINANCIAL POSITION
AS AT 31 OCTOBER 2018

2018
2017
Note
£
£

Fixed assets
  

Intangible assets
 5 
4,000
6,000

Tangible assets
 6 
738,095
628,753

  
742,095
634,753

Current assets
  

Stocks
  
7,765
4,576

Debtors: amounts falling due within one year
 7 
8,228
8,071

Cash at bank and in hand
  
74,291
127,457

  
90,284
140,104

Creditors: amounts falling due within one year
 8 
(605,204)
(573,697)

Net current liabilities
  
 
 
(514,920)
 
 
(433,593)

Total assets less current liabilities
  
227,175
201,160

Creditors: amounts falling due after more than one year
 9 
(195,118)
(130,284)

Provisions for liabilities
  

Deferred tax
 11 
(20,814)
(19,279)

  
 
 
(20,814)
 
 
(19,279)

Net assets
  
11,243
51,597


Capital and reserves
  

Called up share capital 
 12 
100
100

Profit and loss account
  
11,143
51,497

  
11,243
51,597


Page 1


MILL PARK LIMITED
REGISTERED NUMBER:09552868
    
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 OCTOBER 2018

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 Company's financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

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 income and retained earnings 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: 





Mr A Coppin
Mrs K Coppin
Director
Director


Date: 4 March 2019

The notes on pages 3 to 11 form part of these financial statements.

Page 2


MILL PARK LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2018

1.


General information

Mill Park Limited is a private limited company, limited by shares, registered in England and Wales, registered number is 09552868. The registered office is 2nd Floor Strarus House, Exeter Business Park, Exeter, EX1 3QS.

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 Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgment in applying the Company's accounting policies.

The following principal accounting policies have been applied:

 
2.2

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:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Company has transferred the significant risks and rewards of ownership to the buyer;
the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

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.

 
2.3

Finance costs

Finance costs are charged to the Statement of income and retained earnings 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.

Page 3


MILL PARK LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2018

2.Accounting policies (continued)

 
2.4

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in the Statement of income and retained earnings, 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 reporting date in the countries where the Company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the Statement of financial position date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

 
2.5

INTANGIBLE ASSETS

GOODWILL

Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight line basis to the Statement of income and retained earnings over its useful economic life.

OTHER INTANGIBLE ASSETS

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 
2.6

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.

Page 4


MILL PARK LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2018

2.Accounting policies (continued)


2.6
Tangible fixed assets (CONTINUED)

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 and a reducing line method.

Depreciation is provided on the following basis:

Freehold property
-
2% Straight Line
Short-term leasehold property
-
6.67 Straight Line
Plant and machinery
-
25% Reducing Balance
Motor vehicles
-
20% Reducing Balance
Fixtures and fittings
-
25% Reducing Balance
Office equipment
-
25% 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 income and retained earnings.

 
2.7

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first outbasis. Work in progress and finished goods include labour and attributable overheads.

At each reporting date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.8

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.

 
2.9

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.

 
2.10

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

Page 5


MILL PARK LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2018

3.


Employees

The average monthly number of employees, including the directors, during the year was as follows:


        2018
        2017
            No.
            No.







Employees
5
5


4.


Taxation


2018
2017
£
£



Current tax on profits for the year
(3,220)
3,220


(3,220)
3,220


Total current tax
(3,220)
3,220

Deferred tax


Origination and reversal of timing differences
1,535
11,567

Total deferred tax
1,535
11,567


Taxation on (loss)/profit on ordinary activities
(1,685)
14,787








Page 6


MILL PARK LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2018

5.


Intangible assets




Goodwill

£



Cost


At 1 November 2017
10,000



At 31 October 2018

10,000



Amortisation


At 1 November 2017
4,000


Charge for the year
2,000



At 31 October 2018

6,000



Net book value



At 31 October 2018
4,000



At 31 October 2017
6,000

Page 7


MILL PARK LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2018

6.


Tangible fixed assets





Freehold property
Long-term leasehold property
Plant and machi-nery
Motor vehicles
Fixtures and fittings
Computer equipment
Total

£
£
£
£
£
£
£



Cost or valuation


At 1 November 2017
478,034
118,388
78,071
-
29,085
1,625
705,203


Additions
-
44,837
3,472
110,980
2,125
1,208
162,622


Disposals
-
-
(3,000)
-
-
-
(3,000)



At 31 October 2018

478,034
163,225
78,543
110,980
31,210
2,833
864,825



Depreciation


At 1 November 2017
31,838
2,839
31,734
-
9,225
814
76,450


Charge for the year on owned assets
9,560
10,885
12,454
-
5,474
709
39,082


Charge for the year on financed assets
-
-
-
12,948
-
-
12,948


Disposals
-
-
(1,750)
-
-
-
(1,750)



At 31 October 2018

41,398
13,724
42,438
12,948
14,699
1,523
126,730



Net book value



At 31 October 2018
436,636
149,501
36,105
98,032
16,511
1,310
738,095



At 31 October 2017
446,196
115,549
46,337
-
19,860
811
628,753




The net book value of land and buildings may be further analysed as follows:


2018
2017
£
£

Freehold
436,636
446,196

Long leasehold
149,502
115,549

586,138
561,745


Page 8


MILL PARK LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2018

7.


Debtors

2018
2017
£
£


Other debtors
3,220
-

Prepayments and accrued income
5,008
8,071

8,228
8,071



8.


Creditors: AMOUNTS FALLING DUE WITHIN ONE YEAR

2018
2017
£
£

Bank loans
8,418
14,801

Trade creditors
16,962
17,319

Corporation tax
-
3,220

Other taxation and social security
5,650
3,284

Obligations under finance lease and hire purchase contracts
9,228
-

Pension fund loan payable
-
(1)

Other creditors
546,829
510,879

Accruals and deferred income
18,117
24,195

605,204
573,697



9.


Creditors: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR

2018
2017
£
£

Bank loans
128,249
130,284

Net obligations under finance leases and hire purchase contracts
66,869
-

195,118
130,284


Page 9


MILL PARK LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2018

10.


Loans


Analysis of the maturity of loans is given below:


2018
2017
£
£

Amounts falling due within one year

Bank loans
8,418
14,801


8,418
14,801

Amounts falling due 1-2 years

Bank loans
8,418
14,801


8,418
14,801

Amounts falling due 2-5 years

Bank loans
25,254
44,404


25,254
44,404

Amounts falling due after more than 5 years

Bank loans
94,578
71,078

94,578
71,078

136,668
145,084


Page 10


MILL PARK LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2018

11.


Deferred taxation




2018


£






At beginning of year
(19,279)


Charged to profit or loss
(1,535)



At end of year
(20,814)

The provision for deferred taxation is made up as follows:

2018
2017
£
£


Accelerated capital allowances
(20,814)
(19,279)

(20,814)
(19,279)


12.


Share capital

2018
2017
£
£
ALLOTTED, CALLED UP AND FULLY PAID



100 (2017: 100) Ordinary shares of £1.00 each
100
100



13.


Commitments under operating leases

At 31 October 2018 the Company had future minimum lease payments under non-cancellable operating leases as follows:

2018
2017
£
£


Not later than 1 year
17,829
17,829

Later than 1 year and not later than 5 years
71,316
71,316

Later than 5 years
124,314
142,143

213,459
231,288


14.


Related party transactions

During the year the year the directors mainatained a loan with the company. At the end of the year the company owed the directors £546,829 (2017: £510,879). There is no fixed repayment terms and no interest is charged.

 
Page 11