The_Manydown_Company_Limi - Accounts


Company Registration No. 00716250 (England and Wales)
The Manydown Company Limited
Unaudited financial statements
for the year ended 31 March 2023
Pages for filing with the registrar
The Manydown Company Limited
Contents
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 11
The Manydown Company Limited
Balance sheet
As at 31 March 2023
1
2023
2022
Notes
£
£
£
£
Fixed assets
Intangible assets
4
-
0
-
0
Tangible assets
5
22,958,728
23,186,230
Investment properties
6
8,788,323
8,597,577
31,747,051
31,783,807
Current assets
Stocks
833,002
766,233
Biological assets
7
490,721
294,789
Debtors
8
2,567,831
1,828,865
Investments
9
1,938,473
2,115,206
Cash at bank and in hand
1,623,947
1,280,555
7,453,974
6,285,648
Creditors: amounts falling due within one year
10
(1,852,367)
(1,180,601)
Net current assets
5,601,607
5,105,047
Total assets less current liabilities
37,348,658
36,888,854
Creditors: amounts falling due after more than one year
11
(1,000,000)
(1,000,000)
Provisions for liabilities
(6,908,019)
(7,108,777)
Net assets
29,440,639
28,780,077
Capital and reserves
Called up share capital
12
300,400
300,400
Revaluation reserve
16,101,414
16,211,129
Other reserves
6,170,721
6,242,747
Profit and loss reserves
6,868,104
6,025,801
Total equity
29,440,639
28,780,077
The Manydown Company Limited
Balance sheet (continued)
As at 31 March 2023
2

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 March 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.

The financial statements were approved by the board of directors and authorised for issue on 18 December 2023 and are signed on its behalf by:
R A Dickinson
Director
Company Registration No. 00716250
The Manydown Company Limited
Notes to the financial statements
For the year ended 31 March 2023
3
1
Accounting policies
Company information

The Manydown Company Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Spark, Drayman's Way, Newcastle Helix, Newcastle Upon Tyne, United Kingdom, NE4 5DE.

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.

The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

1.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for farm produce, property rental and associated property services and returns on investment achieved 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.

 

Farm produce includes wheat, barley and oilseed rape sales which follow the harvest year cycle.

 

Rental income is invoiced on a monthly basis, either in advance or in arrears. Wayleaves are received on a quarterly basis.

 

Returns on investments relate to dividend income for the portfolio held by the company. These are recognised at date of declaration.

1.3
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably.

The Manydown Company Limited
Notes to the financial statements (continued)
For the year ended 31 March 2023
1
Accounting policies (continued)
4

Amortisation 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:

Basic Payment Scheme entitlements
20% straight line
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.

Tangible fixed assets include investment properties valued by the Directors on an existing use open market value basis. Other tangible fixed assets are stated at cost or valuation less depreciation. Depreciation is provided at rates calculated to write off the cost or valuation less estimated residual value of each asset over its expected useful life, as follows:

Freehold land and buildings
2% straight line on buildings and 7 years on improvements
Plant and machinery
10% and 15% straight line
Motor vehicles
20% 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.

1.5
Biological assets
Biological assets held by the company relate to growing crops. Growing crops are measured at cost.
1.6
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.

1.7
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible 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.

The Manydown Company Limited
Notes to the financial statements (continued)
For the year ended 31 March 2023
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.

1.8
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.

 

The cost of crops and produce in store is determined by cost of production. The cost of purchased fertilisers, sprays, seeds, feed, oil and stores is based on purchase price. Cultivations are calculated by reference to purchased inputs and contract charges incurred in respect to growing crops at the year end.

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.

1.9
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.

1.10
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, 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.

The Manydown Company Limited
Notes to the financial statements (continued)
For the year ended 31 March 2023
1
Accounting policies (continued)
6
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.

1.11
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.

The Manydown Company Limited
Notes to the financial statements (continued)
For the year ended 31 March 2023
1
Accounting policies (continued)
7
1.12
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. Where items recognised in other comprehensive income or equity are chargeable to or deductible for tax purposes, the resulting current or deferred tax expense or income is presented in the same component of comprehensive income or equity as the transaction or other event that resulted in the tax expense or income. 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.

1.13
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.

1.14
Government grants

The money receivable for the Basic Payment Scheme is recognised only when there is both compliance with relevant conditions for receipt of the Basic Payment Scheme and reasonable assurance as to its receipt.

2
Critical accounting 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.

The Manydown Company Limited
Notes to the financial statements (continued)
For the year ended 31 March 2023
8
3
Employees

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

2023
2022
Number
Number
Total
6
6
4
Intangible fixed assets
Basic Payment Scheme entitlements
£
Cost
At 1 April 2022 and 31 March 2023
16,832
Amortisation and impairment
At 1 April 2022 and 31 March 2023
16,832
Carrying amount
At 31 March 2023
-
0
At 31 March 2022
-
0
The Manydown Company Limited
Notes to the financial statements (continued)
For the year ended 31 March 2023
9
5
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 April 2022
22,596,736
1,462,493
24,059,229
Additions
-
0
27,656
27,656
Disposals
(147,752)
(8,300)
(156,052)
At 31 March 2023
22,448,984
1,481,849
23,930,833
Depreciation and impairment
At 1 April 2022
288,829
584,170
872,999
Depreciation charged in the year
50,528
56,878
107,406
Eliminated in respect of disposals
-
0
(8,300)
(8,300)
At 31 March 2023
339,357
632,748
972,105
Carrying amount
At 31 March 2023
22,109,627
849,101
22,958,728
At 31 March 2022
22,307,907
878,323
23,186,230
6
Investment property
2023
£
Fair value
At 1 April 2022
8,597,577
Additions
215,746
Disposals
(25,000)
At 31 March 2023
8,788,323
The Manydown Company Limited
Notes to the financial statements (continued)
For the year ended 31 March 2023
10
7
Biological assets
Growing Crops
£
Cost
At 1 April 2022
294,789
Additions - procreation or planting
490,721
Harvest
(294,789)
At 31 March 2023
490,721
8
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
1,635,788
1,091,766
Amounts owed by group undertakings
76,185
5,876
Other debtors
855,858
731,223
2,567,831
1,828,865
9
Current asset investments
2023
2022
£
£
Other investments
1,938,473
2,115,206
10
Creditors: amounts falling due within one year
2023
2022
£
£
Bank loans
400,000
400,000
Trade creditors
1,283,271
437,861
Taxation and social security
19,156
180
Other creditors
149,940
342,560
1,852,367
1,180,601
The Manydown Company Limited
Notes to the financial statements (continued)
For the year ended 31 March 2023
11
11
Creditors: amounts falling due after more than one year
2023
2022
£
£
Bank loans and overdrafts
1,000,000
1,000,000

Included in the bank loans is a short term loan of £400,000 (2022: £400,000) which is subject to a fixed rate of interest of 12% per annum.

 

The balance of the loans, £1,000,000, is subject to a variable rate of rate of 2.25% above the base rate. This loan is repayable in full in 2045.

 

12
Called up share capital
2023
2022
2023
2022
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
300,400
300,400
300,400
300,400
13
Parent company

The immediate parent company is Manydown 2007 Limited and the ultimate parent company is Manydown Holdings Limited, companies registered in England and Wales.

14
Related party transactions

As at 31 March 2023, The Manydown Company Limited was owed £76,185 (2022: £5,876) by a related company, Manydown 2018 Limited.

2023-03-312022-04-01falseCCH SoftwareCCH Accounts Production 2023.100No description of principal activityRobert DickinsonIan MonksFrancis MoorePeter ThomsonS M BrownePrima Secretary Limited007162502022-04-012023-03-31007162502023-03-31007162502022-03-3100716250core:IntangibleAssetsOtherThanGoodwill2023-03-3100716250core:IntangibleAssetsOtherThanGoodwill2022-03-3100716250core:LandBuildings2023-03-3100716250core:OtherPropertyPlantEquipment2023-03-3100716250core:LandBuildings2022-03-3100716250core:OtherPropertyPlantEquipment2022-03-3100716250core:CurrentFinancialInstrumentscore:WithinOneYear2023-03-3100716250core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-3100716250core:ShareCapital2023-03-3100716250core:ShareCapital2022-03-3100716250core:RevaluationReserve2023-03-3100716250core:RevaluationReserve2022-03-3100716250core:OtherMiscellaneousReserve2023-03-3100716250core:OtherMiscellaneousReserve2022-03-3100716250core:RetainedEarningsAccumulatedLosses2023-03-3100716250core:RetainedEarningsAccumulatedLosses2022-03-3100716250bus:Director12022-04-012023-03-3100716250core:IntangibleAssetsOtherThanGoodwill2022-04-012023-03-3100716250core:LandBuildingscore:OwnedOrFreeholdAssets2022-04-012023-03-3100716250core:PlantMachinery2022-04-012023-03-3100716250core:MotorVehicles2022-04-012023-03-31007162502021-04-012022-03-3100716250core:IntangibleAssetsOtherThanGoodwill2022-03-3100716250core:LandBuildings2022-03-3100716250core:OtherPropertyPlantEquipment2022-03-31007162502022-03-3100716250core:LandBuildings2022-04-012023-03-3100716250core:OtherPropertyPlantEquipment2022-04-012023-03-3100716250core:CurrentFinancialInstruments2023-03-3100716250core:CurrentFinancialInstruments2022-03-3100716250core:WithinOneYear2023-03-3100716250core:WithinOneYear2022-03-3100716250core:Non-currentFinancialInstruments2023-03-3100716250core:Non-currentFinancialInstruments2022-03-3100716250bus:PrivateLimitedCompanyLtd2022-04-012023-03-3100716250bus:SmallCompaniesRegimeForAccounts2022-04-012023-03-3100716250bus:FRS1022022-04-012023-03-3100716250bus:AuditExemptWithAccountantsReport2022-04-012023-03-3100716250bus:Director22022-04-012023-03-3100716250bus:Director32022-04-012023-03-3100716250bus:Director42022-04-012023-03-3100716250bus:Director52022-04-012023-03-3100716250bus:CompanySecretary12022-04-012023-03-3100716250bus:FullAccounts2022-04-012023-03-31xbrli:purexbrli:sharesiso4217:GBP