MULBERRYS_INDEPENDENT_EST - Accounts


Company Registration No. 05491224 (England and Wales)
MULBERRYS INDEPENDENT ESTATE AGENTS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 29 OCTOBER 2021
PAGES FOR FILING WITH REGISTRAR
MULBERRYS INDEPENDENT ESTATE AGENTS LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 8
MULBERRYS INDEPENDENT ESTATE AGENTS LIMITED
BALANCE SHEET
AS AT
29 OCTOBER 2021
29 October 2021
- 1 -
2021
2020
Notes
£
£
£
£
Fixed assets
Tangible assets
4
189,492
199,318
Current assets
Debtors
5
117,124
99,674
Cash at bank and in hand
1,259
4,024
118,383
103,698
Creditors: amounts falling due within one year
6
(11,806)
(61,929)
Net current assets
106,577
41,769
Total assets less current liabilities
296,069
241,087
Creditors: amounts falling due after more than one year
7
(370,053)
(305,336)
Net liabilities
(73,984)
(64,249)
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
(74,084)
(64,349)
Total equity
(73,984)
(64,249)

The director of the company has elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 29 October 2021 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The director acknowledges his 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.

MULBERRYS INDEPENDENT ESTATE AGENTS LIMITED
BALANCE SHEET (CONTINUED)
AS AT
29 OCTOBER 2021
29 October 2021
- 2 -
The financial statements were approved and signed by the director and authorised for issue on 29 July 2022
S G Daines
Director
Company Registration No. 05491224
MULBERRYS INDEPENDENT ESTATE AGENTS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 29 OCTOBER 2021
- 3 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 30 October 2019
100
(52,470)
(52,370)
Year ended 29 October 2020:
Loss and total comprehensive income for the year
-
(11,879)
(11,879)
Balance at 29 October 2020
100
(64,349)
(64,249)
Year ended 29 October 2021:
Loss and total comprehensive income for the year
-
(9,735)
(9,735)
Balance at 29 October 2021
100
(74,084)
(73,984)
MULBERRYS INDEPENDENT ESTATE AGENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 29 OCTOBER 2021
- 4 -
1
Accounting policies
Company information

Mulberrys Independent Estate Agents Limited is a private company limited by shares incorporated in England and Wales. The registered office is Gladstone House, 77/79 High Street, Egham, Surrey, United Kingdom, TW20 9HY.

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
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 land and buildings
2% on cost
Leasehold improvements
15% on reducing balance
Fixtures and fittings
20% on reducing balance
Computers
25% on reducing balance
Motor vehicles
25% on 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.

1.3
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.

MULBERRYS INDEPENDENT ESTATE AGENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 29 OCTOBER 2021
1
Accounting policies
(Continued)
- 5 -

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.

1.4
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.

1.5
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.

MULBERRYS INDEPENDENT ESTATE AGENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 29 OCTOBER 2021
1
Accounting policies
(Continued)
- 6 -
1.6
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.

1.7
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.

1.8
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

1.9
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 in the period are included in profit or loss.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the director is required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Employees

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

2021
2020
Number
Number
Total
1
1
MULBERRYS INDEPENDENT ESTATE AGENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 29 OCTOBER 2021
- 7 -
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 30 October 2020 and 29 October 2021
281,143
93,567
374,710
Depreciation and impairment
At 30 October 2020
92,319
83,073
175,392
Depreciation charged in the year
7,303
2,523
9,826
At 29 October 2021
99,622
85,596
185,218
Carrying amount
At 29 October 2021
181,521
7,971
189,492
At 29 October 2020
188,824
10,494
199,318
5
Debtors
2021
2020
Amounts falling due within one year:
£
£
Other debtors
117,124
99,674
6
Creditors: amounts falling due within one year
2021
2020
£
£
Bank loans
4,477
58,741
Taxation and social security
671
368
Other creditors
6,658
2,820
11,806
61,929
7
Creditors: amounts falling due after more than one year
2021
2020
£
£
Bank loans
34,893
134,967
Other creditors
335,160
170,369
370,053
305,336
MULBERRYS INDEPENDENT ESTATE AGENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 29 OCTOBER 2021
- 8 -
8
Related party transactions

The following amounts were outstanding at the reporting end date:

2021
2020
Amounts due from related parties
£
£
Other related parties
117,124
99,674
2021-10-292020-10-30false29 July 2022CCH SoftwareCCH Accounts Production 2022.100No description of principal activityS G Daines054912242020-10-302021-10-29054912242021-10-29054912242020-10-2905491224core:LandBuildings2021-10-2905491224core:OtherPropertyPlantEquipment2021-10-2905491224core:LandBuildings2020-10-2905491224core:OtherPropertyPlantEquipment2020-10-2905491224core:CurrentFinancialInstrumentscore:WithinOneYear2021-10-2905491224core:CurrentFinancialInstrumentscore:WithinOneYear2020-10-2905491224core:Non-currentFinancialInstrumentscore:AfterOneYear2021-10-2905491224core:Non-currentFinancialInstrumentscore:AfterOneYear2020-10-2905491224core:CurrentFinancialInstruments2021-10-2905491224core:CurrentFinancialInstruments2020-10-2905491224core:Non-currentFinancialInstruments2021-10-2905491224core:Non-currentFinancialInstruments2020-10-2905491224core:ShareCapital2021-10-2905491224core:ShareCapital2020-10-2905491224core:RetainedEarningsAccumulatedLosses2021-10-2905491224core:RetainedEarningsAccumulatedLosses2020-10-2905491224core:ShareCapital2019-10-2905491224core:RetainedEarningsAccumulatedLosses2019-10-29054912242019-10-2905491224bus:Director12020-10-302021-10-2905491224core:RetainedEarningsAccumulatedLosses2019-10-302020-10-29054912242019-10-302020-10-2905491224core:RetainedEarningsAccumulatedLosses2020-10-302021-10-2905491224core:LandBuildingscore:LongLeaseholdAssets2020-10-302021-10-2905491224core:LeaseholdImprovements2020-10-302021-10-2905491224core:FurnitureFittings2020-10-302021-10-2905491224core:ComputerEquipment2020-10-302021-10-2905491224core:MotorVehicles2020-10-302021-10-2905491224core:LandBuildings2020-10-2905491224core:OtherPropertyPlantEquipment2020-10-29054912242020-10-2905491224core:LandBuildings2020-10-302021-10-2905491224core:OtherPropertyPlantEquipment2020-10-302021-10-2905491224core:WithinOneYear2021-10-2905491224core:WithinOneYear2020-10-2905491224bus:PrivateLimitedCompanyLtd2020-10-302021-10-2905491224bus:SmallCompaniesRegimeForAccounts2020-10-302021-10-2905491224bus:FRS1022020-10-302021-10-2905491224bus:AuditExempt-NoAccountantsReport2020-10-302021-10-2905491224bus:FullAccounts2020-10-302021-10-29xbrli:purexbrli:sharesiso4217:GBP