TYSELEY_ENERGY_PARK_LIMIT - Accounts


Company Registration No. 06675834 (England and Wales)
TYSELEY ENERGY PARK LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2018
PAGES FOR FILING WITH REGISTRAR
TYSELEY ENERGY PARK LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 11
TYSELEY ENERGY PARK LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2018
31 December 2018
- 1 -
2018
2017
Notes
£
£
£
£
Fixed assets
Tangible assets
3
422,420
1,050,776
Investment properties
4
4,628,888
2,300,000
Investments
5
-
298,229
5,051,308
3,649,005
Current assets
Debtors
6
391,735
430,785
Cash at bank and in hand
1,225,519
1,289,878
1,617,254
1,720,663
Creditors: amounts falling due within one year
7
(491,831)
(378,367)
Net current assets
1,125,423
1,342,296
Total assets less current liabilities
6,176,731
4,991,301
Creditors: amounts falling due after more than one year
8
(3,068,461)
(192,122)
Provisions for liabilities
(2,707)
(532,516)
Net assets
3,105,563
4,266,663
Capital and reserves
Called up share capital
9
280,637
280,637
Capital redemption reserve
4,250
4,250
Profit and loss reserves
2,820,676
3,981,776
Total equity
3,105,563
4,266,663

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 December 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 member has 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.

TYSELEY ENERGY PARK LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2018
31 December 2018
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 31 May 2019 and are signed on its behalf by:
Mr R Horsfall
Director
Company Registration No. 06675834
TYSELEY ENERGY PARK LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2018
- 3 -
1
Accounting policies
Company information

Tyseley Energy Park Limited is a private company limited by shares incorporated in England and Wales. The registered office is Hay Mills, Coventry Road, Birmingham, West Midlands, B25 8DW.

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 amounts receivable for rent net of VAT.

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:

Leasehold improvements
6.67% Straight line (15 years)
Plant and machinery
6.67% Straight line
Fixtures, fittings & equipment
20% Straight line
Computer equipment
33% Straight line
Motor vehicles
25% Straight line

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.

No depreciation is provided in respect of freehold land and buildings as the market value is in excess of the net book value within the financial statements. An annual impairment review carried out to ensure that no impairment has occurred.

1.4
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. The surplus or deficit on revaluation is recognised in profit or loss.

 

Where fair value cannot be achieved without undue cost or effort, investment property is accounted for as tangible fixed assets.

TYSELEY ENERGY PARK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
1
Accounting policies
(Continued)
- 4 -
1.5
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.

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

1.6
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.

1.7
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.

TYSELEY ENERGY PARK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
1
Accounting policies
(Continued)
- 5 -
1.8
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.

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.

1.9
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.

1.10
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.

1.11
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

TYSELEY ENERGY PARK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
1
Accounting policies
(Continued)
- 6 -
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.

1.12
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.

1.13
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

2
Employees

The wages costs within the company relate solely to recharges from Webster and Horsfall Limited.

TYSELEY ENERGY PARK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
- 7 -
3
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2018
581,431
3,041,135
3,622,566
Additions
7,966
-
7,966
Disposals
(221,660)
(850,232)
(1,071,892)
At 31 December 2018
367,737
2,190,903
2,558,640
Depreciation and impairment
At 1 January 2018
102,975
2,468,815
2,571,790
Depreciation charged in the year
24,041
69,876
93,917
Eliminated in respect of disposals
-
(529,487)
(529,487)
At 31 December 2018
127,016
2,009,204
2,136,220
Carrying amount
At 31 December 2018
240,721
181,699
422,420
At 31 December 2017
478,457
572,319
1,050,776
TYSELEY ENERGY PARK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
- 8 -
4
Investment property
2018
£
Fair value
At 1 January 2018
2,300,000
Additions
2,328,888
At 31 December 2018
4,628,888

The fair value of the investment property has been arrived at on the basis of a valuation carried out at 27 April 2017 by Cushman and Wakefield, Chartered Surveyors, who are not connected with the company. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties. Directors of the company review the land and buildings for any impairment on an annual basis.

The company has agreed a lease with Aviva which relates to the lease premium within the intervening lease that was signed in 2016. In exchange for the lease premium, Aviva will receive the annual rent from Birmingham Biopower, previously received by Tyseley Energy Park Limited formerly known as Webster and Horsfall Holdings Limited, until the end of the term in 2043.

 

The rights to be granted over the Hay Mills estate to Aviva (by the Intervening Lease) are the same as those granted to Birmingham Bio Power Limited (“BBP”) by the existing occupational lease dated 10 December 2013. 

 

If the BBP lease comes to an end (other than by a solvent surrender) – Aviva has an option to acquire the freehold of BBP land for £1.

TYSELEY ENERGY PARK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
- 9 -
5
Fixed asset investments
2018
2017
£
£
Investments
-
298,229
Movements in fixed asset investments
Shares in group undertakings and participating interests
£
Cost or valuation
At 1 January 2018
298,229
Disposals
(298,229)
At 31 December 2018
-
Carrying amount
At 31 December 2018
-
At 31 December 2017
298,229

During the year

6
Debtors
2018
2017
Amounts falling due within one year:
£
£
Trade debtors
107,336
430,785
Corporation tax recoverable
1,971
-
Other debtors
240,765
-
350,072
430,785
Deferred tax asset
41,663
-
391,735
430,785
TYSELEY ENERGY PARK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
- 10 -
7
Creditors: amounts falling due within one year
2018
2017
£
£
Trade creditors
196,404
41,331
Amounts owed to group undertakings
154,043
93,250
Corporation tax
-
1,971
Other taxation and social security
-
74,017
Other creditors
141,384
167,798
491,831
378,367
8
Creditors: amounts falling due after more than one year
2018
2017
£
£
Other creditors
3,068,461
192,122
9
Called up share capital
2018
2017
£
£
Ordinary share capital
Issued and fully paid
149,308 Ordinary A of £1 each
149,308
149,308
131,329 Ordinary B of £1 each
131,329
131,329
280,637
280,637
10
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

Included within other creditors is a balance due to Webster & Horsfall Limited, a company related due to common shareholding of £154,043

 

Included within other debtors are the following balances, due to companies with common shareholding;

 

AJ Wilcock Pty Limited £26,426

Green Chain Limited £747

 

During the year dividends totalling £1,304,594 were paid to parent company Webster and Horsfall Holdings Limited

 

TYSELEY ENERGY PARK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2018
- 11 -
11
Parent company

The ultimate controlling party and parent company is Webster and Horsfall Holdings Limited, who own 100% of the share capital.

2018-12-312018-01-01falseCCH SoftwareCCH Accounts Production 2019.100No description of principal activity31 May 2019Mr C A Coldwell-HorsfallMr D A Coldwell-HorsfallMr R HorsfallMr J P C RobinsonMr M LiddingtonMr J C Coldwell-HorsfallMr A HelliwellMr R Horsfall2019-05-31066758342018-01-012018-12-31066758342018-12-31066758342017-12-3106675834core:LandBuildings2018-12-3106675834core:OtherPropertyPlantEquipment2018-12-3106675834core:LandBuildings2017-12-3106675834core:OtherPropertyPlantEquipment2017-12-3106675834core:CurrentFinancialInstruments2018-12-3106675834core:CurrentFinancialInstruments2017-12-3106675834core:Non-currentFinancialInstruments2018-12-3106675834core:Non-currentFinancialInstruments2017-12-3106675834core:ShareCapital2018-12-3106675834core:ShareCapital2017-12-3106675834core:CapitalRedemptionReserve2018-12-3106675834core:CapitalRedemptionReserve2017-12-3106675834core:RetainedEarningsAccumulatedLosses2018-12-3106675834core:RetainedEarningsAccumulatedLosses2017-12-3106675834core:ShareCapitalOrdinaryShares2018-12-3106675834core:ShareCapitalOrdinaryShares2017-12-3106675834bus:CompanySecretary12018-01-012018-12-3106675834core:LeaseholdImprovementscore:LeasedAssetsHeldAsLessee2018-01-012018-12-3106675834core:PlantMachinery2018-01-012018-12-3106675834core:FurnitureFittings2018-01-012018-12-3106675834core:ComputerEquipment2018-01-012018-12-3106675834core:MotorVehicles2018-01-012018-12-3106675834core:LandBuildings2017-12-3106675834core:OtherPropertyPlantEquipment2017-12-31066758342017-12-3106675834core:LandBuildings2018-01-012018-12-3106675834core:OtherPropertyPlantEquipment2018-01-012018-12-3106675834bus:PrivateLimitedCompanyLtd2018-01-012018-12-3106675834bus:FRS1022018-01-012018-12-3106675834bus:AuditExemptWithAccountantsReport2018-01-012018-12-3106675834bus:SmallCompaniesRegimeForAccounts2018-01-012018-12-3106675834bus:Director12018-01-012018-12-3106675834bus:Director22018-01-012018-12-3106675834bus:Director32018-01-012018-12-3106675834bus:Director42018-01-012018-12-3106675834bus:Director52018-01-012018-12-3106675834bus:Director62018-01-012018-12-3106675834bus:Director72018-01-012018-12-3106675834bus:FullAccounts2018-01-012018-12-31xbrli:purexbrli:sharesiso4217:GBP