CHASEDENE_LIMITED - Accounts


Company Registration No. 03505178 (England and Wales)
CHASEDENE LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2016
PAGES FOR FILING WITH REGISTRAR
CHASEDENE LIMITED
COMPANY INFORMATION
Director
Mr A Badenoch
Company number
03505178
Registered office
6 Newbury Street
Wantage
Oxfordshire
OX12 8BS
Accountants
Chapman Worth Limited
6 Newbury Street
Wantage
Oxfordshire
OX12 8BS
CHASEDENE LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 12
CHASEDENE LIMITED
BALANCE SHEET
AS AT
30 JUNE 2016
30 June 2016
- 1 -
2016
2015
Notes
£
£
£
£
Fixed assets
Tangible assets
3
327
756
Investment properties
4
4,020,000
3,625,000
4,020,327
3,625,756
Current assets
Debtors
5
866,865
860,698
Cash at bank and in hand
22,080
1,631
888,945
862,329
Creditors: amounts falling due within one year
6
(134,931)
(135,180)
Net current assets
754,014
727,149
Total assets less current liabilities
4,774,341
4,352,905
Creditors: amounts falling due after more than one year
7
(3,600,894)
(3,627,371)
Provisions for liabilities
(422,583)
(343,583)
Net assets
750,864
381,951
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
750,764
381,851
Total equity
750,864
381,951

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

CHASEDENE LIMITED
BALANCE SHEET (CONTINUED)
AS AT
30 JUNE 2016
30 June 2016
- 2 -

For the financial year ended 30 June 2016 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's responsibilities: •    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; •    The director acknowledges his responsibilities for complying with the requirements of the Act 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;

  • The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements.

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 27 September 2016 and are signed on its behalf by:
Mr A Badenoch
Director
Company Registration No. 03505178
CHASEDENE LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 JUNE 2016
- 3 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 July 2014
100
1,592,918
(1,078,185)
514,833
Effect of transition to FRS 102
-
(1,592,918)
1,274,335
(318,583)
As restated
100
-
196,150
196,250
Year ended 30 June 2015:
Profit and total comprehensive income for the year
-
-
185,701
185,701
Balance at 30 June 2015
100
-
381,851
381,951
Year ended 30 June 2016:
Profit and total comprehensive income for the year
-
-
368,913
368,913
Balance at 30 June 2016
100
-
750,764
750,864
CHASEDENE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2016
- 4 -
1
Accounting policies
Company information

Chasedene Limited is a private company limited by shares incorporated in England and Wales. The registered office is 6 Newbury Street, Wantage, Oxfordshire, OX12 8BS.

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 £1.

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.

These financial statements for the year ended 30 June 2016 are the first financial statements of Chasedene Limited prepared in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland. The date of transition to FRS 102 was 1 July 2014. An explanation of how transition to FRS 102 has affected the reported financial position and financial performance is given in note 9. The reported financial position and financial performance for the previous periods are affected by the transition to FRS 102 under section 16 investment property and section 29 income tax. The investment properties are required to be measured at fair value which includes the open market value less a deduction for corporation tax on the expected capital gain if the investment properties were to be sold in future years. A transition statement has been included in the notes to the financial statements.

1.2
Turnover

Turnover represents rental income from investment properties.

Revenue from rental income is recognised in the period to which it relates in accordance with tenancy agreements.

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.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, fittings & equipment
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.

CHASEDENE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2016
1
Accounting policies
(Continued)
- 5 -
1.4
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is measured using the fair value model and stated at its fair value as the reporting end date. The surplus or deficit on revaluation is recognised in the profit and loss account. Where fair value cannot be achieved without undue cost or effort, investment property is accounted for as tangible fixed assets. The surplus or deficit on revaluation is recognised in the profit and loss account.

 

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

1.5
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.

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.

1.6
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. 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.

1.7
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 statement of financial position 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.

 

Financial instruments are recognised in the company's statement of financial position 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.

CHASEDENE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2016
1
Accounting policies
(Continued)
- 6 -
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.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publically traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss , are assessed for indicators of impairment at each reporting end date. Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss. If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

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.

CHASEDENE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2016
1
Accounting policies
(Continued)
- 7 -
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 receipts 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.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value though profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.8
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.9
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.company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

CHASEDENE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2016
1
Accounting policies
(Continued)
- 8 -
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.

 

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.

1.10
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.

 

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.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 1 (2015 - 1).

3
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 July 2015 and 30 June 2016
10,183
Depreciation and impairment
At 1 July 2015
9,428
Depreciation charged in the year
428
At 30 June 2016
9,856
Carrying amount
At 30 June 2016
327
At 30 June 2015
756
CHASEDENE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2016
- 9 -
4
Investment property
2016
£
Fair value
At 1 July 2015
3,625,000
Revaluations
395,000
At 30 June 2016
4,020,000

Investment property comprises rental properties. The fair value of the investment property has been arrived at on the basis of a valuation carried out at 30 June 2016 by Flax & Co, 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.

5
Debtors
2016
2015
Amounts falling due within one year:
£
£
Corporation tax recoverable
84,832
84,830
Other debtors
782,033
775,868
866,865
860,698

Included in other debtors is an amount of £433,929 (2015: 428.055) being sums invested in a joint venture with Mr P Powis, the brother of, Mr M Powis to develop a property in Greece. It also includes a directors loan account to M Powis of £339,307 (2015: £339,307), this was paid back after the balance sheet date.

6
Creditors: amounts falling due within one year
2016
2015
£
£
Bank loans and overdrafts
20,000
25,000
Trade creditors
-
36
Corporation tax
-
13,353
Other taxation and social security
-
26,464
Other creditors
114,931
70,327
134,931
135,180
7
Creditors: amounts falling due after more than one year
2016
2015
£
£
Bank loans and overdrafts
2,688,705
2,706,563
Other creditors
912,189
920,808
3,600,894
3,627,371
CHASEDENE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2016
- 10 -
8
Provisions for liabilities
2016
2015
£
£
Deferred tax liabilities
422,583
343,583
422,583
343,583
9
Reconciliations on adoption of FRS 102

Reconciliations and descriptions of the effect of the transition to FRS 102 on; (i) equity at the date of transition to FRS 102; (ii) equity at the end of the comparative period; and (iii) profit or loss for the comparative period reported under previous UK GAAP are given below.

Reconciliation of equity
At 1 July 2014
At 30 June 2015
Previous UK GAAP
Effect of
transition
FRS 102
Previous UK GAAP
Effect of
transition
FRS 102
Notes
£
£
£
£
£
£
Fixed assets
Tangible assets
1,446
-
1,446
756
-
756
Investment properties
3,650,000
-
3,650,000
3,625,000
-
3,625,000
3,651,446
-
3,651,446
3,625,756
-
3,625,756
Current assets
Debtors
738,433
-
738,433
860,698
-
860,698
Bank and cash
1,453
-
1,453
1,631
-
1,631
739,886
-
739,886
862,329
-
862,329
Creditors due within one year
Loans and overdrafts
(29,650)
-
(29,650)
(25,000)
-
(25,000)
Taxation
(34,005)
-
(34,005)
(39,817)
-
(39,817)
Other creditors
(58,068)
-
(58,068)
(70,363)
-
(70,363)
(121,723)
-
(121,723)
(135,180)
-
(135,180)
Net current assets
618,163
-
618,163
727,149
-
727,149
Total assets less current liabilities
4,269,609
-
4,269,609
4,352,905
-
4,352,905
Creditors due after one year
Loans and overdrafts
(3,754,776)
-
(3,754,776)
(3,627,371)
-
(3,627,371)
CHASEDENE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2016
9
Reconciliations on adoption of FRS 102
At 1 July 2014
At 30 June 2015
Previous UK GAAP
Effect of
transition
FRS 102
Previous UK GAAP
Effect of
transition
FRS 102
Notes
£
£
£
£
£
£
(Continued)
- 11 -
Provisions for liabilities
Deferred tax
8
-
(318,583)
(318,583)
-
(343,583)
(343,583)
Net assets
514,833
(318,583)
196,250
725,534
(343,583)
381,951
Capital and reserves
Share capital
100
-
100
100
-
100
Revaluation reserve
1,592,918
(1,592,918)
-
1,642,523
(1,642,523)
-
Profit and loss
(1,078,185)
1,274,335
196,150
(917,089)
1,298,940
381,851
Total equity
514,833
(318,583)
196,250
725,534
(343,583)
381,951
Reconciliation of profit for the financial period
Year ended 30 June 2015
Previous UK GAAP
Effect of
transition
FRS 102
£
£
£
Turnover
219,702
-
219,702
Cost of sales
(73,002)
-
(73,002)
Gross profit
146,700
-
146,700
Administrative expenses
(42,646)
-
(42,646)
Income from other fixed asset investments
-
125,000
125,000
Interest receivable and similar income
73,260
-
73,260
Interest payable and similar expenses
(91,221)
-
(91,221)
Profit before taxation
86,093
125,000
211,093
Taxation
(392)
(25,000)
(25,392)
Profit for the financial period
85,701
100,000
185,701
Notes to reconciliations on adoption of FRS 102
Investment property

On implementing FRS102 changes in the fair value of the investment property are reflected in the profit and loss account where as previously the movement was recorded through the revaluation equity reserve.

CHASEDENE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2016
9
Reconciliations on adoption of FRS 102
(Continued)
- 12 -
Deferred taxation

As a consequence of the transition to FRS102 on investment property, it is now a requirement to include deferred taxation relating to the expected tax to be paid on the future sale of the property. The deferred tax value is included at the balance sheet date as a liability and the deferred tax charge is stated on the income statement. Deferred tax is reassessed each year including any changes in tax rates.

2016-06-302015-07-01falseCCH SoftwareCCH Accounts Production 2016.210Director's responsibilities: •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; •The director acknowledges his responsibilities for complying with the requirements of the Act 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; •The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements.035051782015-07-012016-06-3003505178bus:Director22015-07-012016-06-3003505178bus:RegisteredOffice2015-07-012016-06-30035051782016-06-30035051782015-06-3003505178core:OtherPropertyPlantEquipment2016-06-3003505178core:OtherPropertyPlantEquipment2015-06-3003505178core:ShareCapital2016-06-3003505178core:ShareCapital2015-06-3003505178core:RetainedEarningsAccumulatedLosses2016-06-3003505178core:RetainedEarningsAccumulatedLosses2015-06-3003505178core:ShareCapital2014-06-3003505178core:RevaluationReserve2014-06-3003505178core:RevaluationReservecore:IncreaseDecreaseDueToTransitionFromPreviousStandard2014-06-3003505178core:RetainedEarningsAccumulatedLossescore:IncreaseDecreaseDueToTransitionFromPreviousStandard2014-06-30035051782014-07-012015-06-3003505178core:FurnitureFittings2015-07-012016-06-3003505178core:OtherPropertyPlantEquipment2015-06-3003505178core:OtherPropertyPlantEquipment2015-07-012016-06-3003505178core:CurrentFinancialInstruments2015-06-3003505178core:Non-currentFinancialInstruments2015-06-3003505178bus:AuditExemptWithAccountantsReport2015-07-012016-06-3003505178bus:FullAccounts2015-07-012016-06-3003505178bus:FRS1022015-07-012016-06-30xbrli:purexbrli:sharesiso4217:GBP