WOODGATE_(E1)_LIMITED - Accounts


Company registration number 05265728 (England and Wales)
WOODGATE (E1) LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2023
PAGES FOR FILING WITH REGISTRAR
WOODGATE (E1) LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 7
WOODGATE (E1) LIMITED
BALANCE SHEET
AS AT 28 FEBRUARY 2023
28 February 2023
- 1 -
2023
2022
Notes
£
£
£
£
Fixed assets
Investment property
4
3,249,790
3,249,790
Investments
5
1
1
3,249,791
3,249,791
Current assets
Debtors
6
936,652
976,379
Cash at bank and in hand
4,075
781
940,727
977,160
Creditors: amounts falling due within one year
7
(96,820)
(113,289)
Net current assets
843,907
863,871
Total assets less current liabilities
4,093,698
4,113,662
Creditors: amounts falling due after more than one year
8
(1,276,779)
(1,344,581)
Provisions for liabilities
(289,794)
(289,794)
Net assets
2,527,125
2,479,287
Capital and reserves
Called up share capital
9
1
1
Fair value reserve
1,369,914
1,369,914
Profit and loss reserves
1,157,210
1,109,372
Total equity
2,527,125
2,479,287

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 28 February 2023 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.

WOODGATE (E1) LIMITED
BALANCE SHEET (CONTINUED)
AS AT 28 FEBRUARY 2023
28 February 2023
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 30 November 2023 and are signed on its behalf by:
Mr J A Baker
Director
Company Registration No. 05265728
WOODGATE (E1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2023
- 3 -
1
Accounting policies
Company information

Woodgate (E1) Limited is a private company limited by shares incorporated in England and Wales. The registered office is Swiss House, Beckingham Street, Tolleshunt Major, Maldon, Essex, CM9 8LZ.

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 investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
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 the profit and loss account. Fair value adjustments together with the related deferred tax is transferred from the profit and loss reserve to the fair value reserve in order to distinguish between distributable and non distributable reserves.

 

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

1.3
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.

1.4
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.

WOODGATE (E1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2023
1
Accounting policies
(Continued)
- 4 -
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.

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
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.

WOODGATE (E1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2023
1
Accounting policies
(Continued)
- 5 -
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.

1.8
Leases

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are 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:

2023
2022
Number
Number
Total
-
0
-
0
4
Investment property
2023
£
Fair value
At 1 March 2022 and 28 February 2023
3,249,790

Investment property has been revalued to it's open market value at the balance sheet date by the directors.

WOODGATE (E1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2023
- 6 -
5
Fixed asset investments
2023
2022
£
£
Shares in group undertakings and participating interests
1
1
6
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
3,922
5,161
Amounts owed by group undertakings
928,730
967,218
Other debtors
4,000
4,000
936,652
976,379
7
Creditors: amounts falling due within one year
2023
2022
£
£
Bank loans
67,802
65,219
Trade creditors
844
18,538
Corporation tax
9,283
11,883
Other creditors
18,891
17,649
96,820
113,289
8
Creditors: amounts falling due after more than one year
2023
2022
£
£
Bank loans and overdrafts
1,276,779
1,344,581

Bank loans repayable by instalments falling due after five years amounted to £988,724 (2022: £1,061,781).

 

The bank loan is secured by way of a legal mortgage over investment property, fixed and floating charges over the other assets of the company and an omnibus guarantee and set off arrangement dated 2nd April 2008.

 

 

9
Called up share capital
2023
2022
£
£
Ordinary share capital
Issued and fully paid
1 Ordinary of £1 each
1
1
WOODGATE (E1) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2023
9
Called up share capital
(Continued)
- 7 -
2023-02-282022-03-01false30 November 2023CCH SoftwareCCH Accounts Production 2023.100No description of principal activityMr J BuchanBarryMrs M BuchanMr J BakerMr B Buchan052657282022-03-012023-02-28052657282023-02-28052657282022-02-2805265728core:CurrentFinancialInstrumentscore:WithinOneYear2023-02-2805265728core:CurrentFinancialInstrumentscore:WithinOneYear2022-02-2805265728core:Non-currentFinancialInstrumentscore:AfterOneYear2023-02-2805265728core:Non-currentFinancialInstrumentscore:AfterOneYear2022-02-2805265728core:CurrentFinancialInstruments2023-02-2805265728core:CurrentFinancialInstruments2022-02-2805265728core:ShareCapital2023-02-2805265728core:ShareCapital2022-02-2805265728core:OtherMiscellaneousReserve2023-02-2805265728core:OtherMiscellaneousReserve2022-02-2805265728core:RetainedEarningsAccumulatedLosses2023-02-2805265728core:RetainedEarningsAccumulatedLosses2022-02-2805265728bus:Director32022-03-012023-02-28052657282021-03-012022-02-28052657282022-02-2805265728core:WithinOneYear2023-02-2805265728core:WithinOneYear2022-02-2805265728core:Non-currentFinancialInstruments2023-02-2805265728core:Non-currentFinancialInstruments2022-02-2805265728bus:PrivateLimitedCompanyLtd2022-03-012023-02-2805265728bus:SmallCompaniesRegimeForAccounts2022-03-012023-02-2805265728bus:FRS1022022-03-012023-02-2805265728bus:AuditExemptWithAccountantsReport2022-03-012023-02-2805265728bus:Director12022-03-012023-02-2805265728bus:Director22022-03-012023-02-2805265728bus:Director42022-03-012023-02-2805265728bus:CompanySecretary12022-03-012023-02-2805265728bus:FullAccounts2022-03-012023-02-28xbrli:purexbrli:sharesiso4217:GBP