JOHN_SMITH_AND_COMPANY_(E - Accounts


Company Registration No. SC136832 (Scotland)
JOHN SMITH AND COMPANY (EDINBURGH) LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 19 JANUARY 2022
PAGES FOR FILING WITH REGISTRAR
JOHN SMITH AND COMPANY (EDINBURGH) LIMITED
COMPANY INFORMATION
Directors
J Napier
P Napier
F Napier
N Atkins
R Napier
D McGuffie
Secretary
Morton Fraser Secretaries Limited
Company number
SC136832
Registered office
C/O Morton Fraser LLP
5th Floor, Quartermile Two
2 Lister Square
Edinburgh
EH3 9GL
Accountants
Azets
Exchange Place 3
Semple Street
Edinburgh
United Kingdom
EH3 8BL
Solicitors
Morton Fraser LLP
Quartermile Two
2 Lister Square
Edinburgh
United Kingdom
EH3 9GL
JOHN SMITH AND COMPANY (EDINBURGH) LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
JOHN SMITH AND COMPANY (EDINBURGH) LIMITED
BALANCE SHEET
AS AT
19 JANUARY 2022
19 January 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
3
1,901
4,512
Investment properties
4
10,937,151
10,422,001
Investments
5
85,000
75,000
11,024,052
10,501,513
Current assets
Stocks
-
0
504,330
Debtors
6
45,178
90,896
Cash at bank and in hand
205,693
259,039
250,871
854,265
Creditors: amounts falling due within one year
7
(397,700)
(402,766)
Net current (liabilities)/assets
(146,829)
451,499
Total assets less current liabilities
10,877,223
10,953,012
Creditors: amounts falling due after more than one year
8
(5,005,075)
(5,204,219)
Net assets
5,872,148
5,748,793
Capital and reserves
Called up share capital
9
63,649
63,649
Non-distributable profits reserve
10
2,193,664
2,193,664
Distributable profit and loss reserves
10
3,614,835
3,491,480
Total equity
5,872,148
5,748,793

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 19 January 2022 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.

JOHN SMITH AND COMPANY (EDINBURGH) LIMITED
BALANCE SHEET (CONTINUED)
AS AT
19 JANUARY 2022
19 January 2022
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 1 June 2022 and are signed on its behalf by:
D  McGuffie
Director
Company Registration No. SC136832
JOHN SMITH AND COMPANY (EDINBURGH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 19 JANUARY 2022
- 3 -
1
Accounting policies
Company information

John Smith and Company (Edinburgh) Limited is a private company limited by shares incorporated in Scotland. The registered office is C/O Morton Fraser LLP, 5th Floor, Quartermile Two, 2 Lister Square, Edinburgh, EH3 9GL.

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
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

 

This assessment of going concern includes the expected impact of COVID-19 to the entity in the 12 months following the signing of these financial statements.

1.3
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.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Turnover represents rental income received from investment properties which is recognised in the period it covers.

1.4
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:

Fixtures and fittings
10% 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.

JOHN SMITH AND COMPANY (EDINBURGH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 19 JANUARY 2022
1
Accounting policies
(Continued)
- 4 -
1.5
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. Changes in fair value are recognised in profit or loss.

1.6
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.

1.7
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.8
Cash and cash equivalents

Cash and cash equivalents 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.

1.9
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.

JOHN SMITH AND COMPANY (EDINBURGH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 19 JANUARY 2022
1
Accounting policies
(Continued)
- 5 -
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.

1.10
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.

1.11
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.

JOHN SMITH AND COMPANY (EDINBURGH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 19 JANUARY 2022
1
Accounting policies
(Continued)
- 6 -
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
Retirement benefits

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

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2022
2021
Number
Number
Total
7
7
3
Tangible fixed assets
Fixtures and fittings
£
Cost
At 20 January 2021
10,873
Additions
1,500
Disposals
(9,806)
At 19 January 2022
2,567
Depreciation and impairment
At 20 January 2021
6,361
Depreciation charged in the year
604
Eliminated in respect of disposals
(6,299)
At 19 January 2022
666
Carrying amount
At 19 January 2022
1,901
At 19 January 2021
4,512
JOHN SMITH AND COMPANY (EDINBURGH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 19 JANUARY 2022
- 7 -
4
Investment property
2022
£
Fair value
At 20 January 2021
10,422,001
Additions
515,150
At 19 January 2022
10,937,151

The fair value of the investment property has been arrived at on the basis of a valuation carried out at January 2020 by the Royal Institute of 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. The directors are of the opinion that there has been no material change to the valuation at 19 January 2022. They are also of the opinion that value of investment property additions in the year totaling £515,150 is not materially different from their original cost.

If investment properties were stated on an historical cost basis rather than a fair value basis, the amounts would have been included as follows:
2022
2021
£
£
Cost
8,743,487
8,228,337
Accumulated depreciation
-
-
Carrying amount
8,743,487
8,228,337
5
Fixed asset investments
2022
2021
£
£
Other investments other than loans
85,000
75,000
Movements in fixed asset investments
Investments
£
Cost or valuation
At 20 January 2021
75,000
Additions
10,000
At 19 January 2022
85,000
Carrying amount
At 19 January 2022
85,000
At 19 January 2021
75,000
JOHN SMITH AND COMPANY (EDINBURGH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 19 JANUARY 2022
- 8 -
6
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
9,538
40,379
Amounts owed by group undertakings
2,615
1,940
Other debtors
33,025
48,577
45,178
90,896
7
Creditors: amounts falling due within one year
2022
2021
£
£
Bank loans
199,145
198,160
Trade creditors
8,846
450
Corporation tax
54,693
58,416
Other taxation and social security
21,480
34,526
Other creditors
113,536
111,214
397,700
402,766

Security for the loan facilities comprises legal securities on certain properties, heritable securities on certain properties and a floating charge over assets of the company.

8
Creditors: amounts falling due after more than one year
2022
2021
£
£
Bank loans and overdrafts
5,005,075
5,204,219

Security for the loan facilities comprises legal securities on certain properties, heritable securities on certain properties and a floating charge over assets of the company.

Creditors which fall due after five years are as follows:
2022
2021
£
£
Payable by instalments
3,208,495
3,411,579
JOHN SMITH AND COMPANY (EDINBURGH) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 19 JANUARY 2022
- 9 -
9
Called up share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A shares of £1 each
48,649
48,649
48,649
48,649
Ordinary B shares of £1 each
15,000
15,000
15,000
15,000
63,649
63,649
63,649
63,649
10
Reserves
Profit and loss reserves

The distributable profit & loss reserve represents reserves which can be withdrawn when profits are made.

The non-distributable profit reserve represents gains on the revaluation of investment property.

2022-01-192021-01-20false09 June 2022CCH SoftwareCCH Accounts Production 2022.100No description of principal activityJ NapierP NapierF NapierN AtkinsR NapierD McGuffieG KerrMorton Fraser Secretaries LimitedSC1368322021-01-202022-01-19SC136832bus:Director12021-01-202022-01-19SC136832bus:Director22021-01-202022-01-19SC136832bus:Director32021-01-202022-01-19SC136832bus:Director42021-01-202022-01-19SC136832bus:Director52021-01-202022-01-19SC136832bus:Director62021-01-202022-01-19SC136832bus:CompanySecretary12021-01-202022-01-19SC136832bus:Director72021-01-202022-01-19SC136832bus:RegisteredOffice2021-01-202022-01-19SC136832bus:Agent12021-01-202022-01-19SC1368322022-01-19SC1368322021-01-19SC136832core:FurnitureFittings2022-01-19SC136832core:FurnitureFittings2021-01-19SC136832core:CurrentFinancialInstrumentscore:WithinOneYear2022-01-19SC136832core:CurrentFinancialInstrumentscore:WithinOneYear2021-01-19SC136832core:Non-currentFinancialInstrumentscore:AfterOneYear2022-01-19SC136832core:Non-currentFinancialInstrumentscore:AfterOneYear2021-01-19SC136832core:CurrentFinancialInstruments2022-01-19SC136832core:CurrentFinancialInstruments2021-01-19SC136832core:ShareCapital2022-01-19SC136832core:ShareCapital2021-01-19SC136832core:FurtherSpecificReserve1ComponentTotalEquity2022-01-19SC136832core:FurtherSpecificReserve1ComponentTotalEquity2021-01-19SC136832core:RetainedEarningsAccumulatedLosses2022-01-19SC136832core:RetainedEarningsAccumulatedLosses2021-01-19SC136832core:ShareCapitalOrdinaryShares2022-01-19SC136832core:ShareCapitalOrdinaryShares2021-01-19SC136832core:FurnitureFittings2021-01-202022-01-19SC1368322020-01-202021-01-19SC136832core:FurnitureFittings2021-01-19SC1368322021-01-19SC136832core:WithinOneYear2022-01-19SC136832core:WithinOneYear2021-01-19SC136832core:Non-currentFinancialInstruments2022-01-19SC136832core:Non-currentFinancialInstruments2021-01-19SC136832bus:PrivateLimitedCompanyLtd2021-01-202022-01-19SC136832bus:SmallCompaniesRegimeForAccounts2021-01-202022-01-19SC136832bus:FRS1022021-01-202022-01-19SC136832bus:AuditExemptWithAccountantsReport2021-01-202022-01-19SC136832bus:FullAccounts2021-01-202022-01-19xbrli:purexbrli:sharesiso4217:GBP