SLADEN_ESTATES_LIMITED - Accounts


Company Registration No. 03772623 (England and Wales)
SLADEN ESTATES LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2017
SLADEN ESTATES LIMITED
COMPANY INFORMATION
Directors
Mr Stephen James
Mr Nicholas Sladen
Mr Nigel Jones
Mrs Rebecca Wright
(Appointed 27 October 2016)
Ms Rachel Wood
(Appointed 18 November 2016)
Secretary
Mrs Rebecca Wright
Company number
03772623
Registered office
Maisie House
Maises Way
The Village
South Normanton
Derbyshire
DE55 2DS
Accountants
Stopford Associates Limited
Synergy House
7 Acorn Business Park
Commercial Gate
Mansfield
Nottinghamshire
NG18 1EX
Business address
Maisie House
Maises Way
The Village
South Normanton
Derbyshire
DE55 2DS
SLADEN ESTATES LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
SLADEN ESTATES LIMITED
BALANCE SHEET
AS AT
31 MAY 2017
31 May 2017
- 1 -
2017
2016
Notes
£
£
£
£
Fixed assets
Tangible assets
3
112,395
149,136
Investments
4
301
350
112,696
149,486
Current assets
Debtors
5
1,767,320
1,246,257
Cash at bank and in hand
258
59
1,767,578
1,246,316
Creditors: amounts falling due within one year
6
(534,895)
(766,760)
Net current assets
1,232,683
479,556
Total assets less current liabilities
1,345,379
629,042
Creditors: amounts falling due after more than one year
7
(750,110)
(823,904)
Net assets/(liabilities)
595,269
(194,862)
Capital and reserves
Called up share capital
8
100
100
Profit and loss reserves
595,169
(194,962)
Total equity
595,269
(194,862)

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 May 2017 the company was entitled to exemption from audit under section 477 of the Companies Act 2006.

T he directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements.he directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements.

T he members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476 .he 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.

SLADEN ESTATES LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MAY 2017
31 May 2017
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 10 August 2017 and are signed on its behalf by:
Mr Nicholas Sladen
Director
Company Registration No. 03772623
SLADEN ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2017
- 3 -
1
Accounting policies
Company information

Sladen Estates Limited is a private company limited by shares incorporated in England and Wales. The registered office is Maisie House, Maises Way, The Village, South Normanton, Derbyshire, DE55 2DS.

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.

These financial statements for the year ended 31 May 2017 are the first financial statements of Sladen Estates 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 June 2015. The reported financial position and financial performance for the previous period are not affected by the transition to FRS 102.

1.2
Turnover
Turnover represents amounts receivable for services net of VAT and trade discounts.
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:

Land and buildings Leasehold
10% Straight Line
Fixtures, fittings & equipment
25% Straight Line
Motor vehicles
25% 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.

1.4
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.

SLADEN ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2017
1
Accounting policies
(Continued)
- 4 -

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.

1.5
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.

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 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.

 

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.

SLADEN ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2017
1
Accounting policies
(Continued)
- 5 -
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.

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.

1.11
Retirement benefits

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

1.12
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases. Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to the profit and loss account so as to produce a constant periodic rate of interest on the remaining balance of the liability.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to the profit and loss account so as to produce a constant periodic rate of interest on the remaining balance of the liability.

SLADEN ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2017
1
Accounting policies
(Continued)
- 6 -

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. Rentals payable under operating leases, including any lease incentives received, are charged to income on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the lease asset are consumed.

Rentals payable under operating leases, including any lease incentives received, are charged to income on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the lease asset are consumed.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 13 (2016 - 11).

3
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 June 2016
18,832
357,039
375,871
Additions
-
14,208
14,208
Disposals
-
(27,572)
(27,572)
At 31 May 2017
18,832
343,675
362,507
Depreciation and impairment
At 1 June 2016
13,404
213,332
226,736
Depreciation charged in the year
1,883
49,167
51,050
Eliminated in respect of disposals
-
(27,674)
(27,674)
At 31 May 2017
15,287
234,825
250,112
Carrying amount
At 31 May 2017
3,545
108,850
112,395
At 31 May 2016
5,427
143,709
149,136
4
Fixed asset investments
2017
2016
£
£
Investments
301
350

Fixed asset investments are stated at cost.

SLADEN ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2017
4
Fixed asset investments
(Continued)
- 7 -
Movements in fixed asset investments
Shares in group undertakings and participating interests
£
Cost or valuation
At 1 June 2016
350
Disposals
(49)
At 31 May 2017
301
Carrying amount
At 31 May 2017
301
At 31 May 2016
350
5
Debtors
2017
2016
Amounts falling due within one year:
£
£
Trade debtors
699,320
83,355
Corporation tax recoverable
87,250
84,931
Amounts due from group undertakings
265,069
255,565
Other debtors
715,681
822,406
1,767,320
1,246,257
6
Creditors: amounts falling due within one year
2017
2016
£
£
Bank loans and overdrafts
65,865
197,455
Trade creditors
58,582
135,617
Corporation tax
101,560
10,145
Other taxation and social security
203,327
91,065
Other creditors
105,561
332,478
534,895
766,760
SLADEN ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2017
- 8 -
7
Creditors: amounts falling due after more than one year
2017
2016
£
£
Other creditors
750,110
823,904
8
Called up share capital
2017
2016
£
£
Ordinary share capital
Issued and fully paid
100 Ordinary of £1 each
100
100
9
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2017
2016
£
£
1,066,756
954,408
10
Related party transactions

The company operates from offices owned by Sladen Estates (Management) Ltd, registered in England, a company in which Mr Nicholas Sladen is a director and shareholder. The rental charge for the year was £99,000 (2016: £99,000). The company also leases motor vehicles from Sladen Estates (Management) Ltd, the charge for the year was £63,628 (2016: £60,539). Included in trade creditors is £18,973 (2016: £45,373) in relation to these transactions.

Included in other creditors is £3,615 (2016: £12,628) in respect of cashflow support from Sladen Estates (Management) Ltd.

During the year the company charged management fees amounting to £87,917 (2016: £140,431) to SEL Design Ltd, registered in England, a company in which Mr Nicholas Sladen is a director. Included in trade debtors is £6,795 (2016: £7,102) in relation to these transactions. Included in other debtors is £265,069 (2016: £255,449) in respect of cashflow support given to SEL Design Ltd.

 

The bank overdraft is secured by way of a debenture over Mr Nicholas Sladen's personal property.

 

Included in other creditors due after one year is a loan of £668,540, due to S & M Chantler Investments Ltd, registered in England, in which shareholder and former director Mr S Chantler is a director and shareholder. Interest is charged on the loan at 8% above National Westminster Bank base rate.

SLADEN ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2017
- 9 -
11
Directors' transactions

Advances or credits have been granted by the company to its directors as follows:

Description
% Rate
Opening balance
Amounts advanced
Closing balance
£
£
£
Mr Nicholas Sladen - Advances
-
348,363
7,135
355,498
348,363
7,135
355,498
2017-05-312016-06-01falseCCH SoftwareCCH Accounts Production 2017.110037726232016-06-012017-05-3103772623bus:Director22016-06-012017-05-3103772623bus:Director32016-06-012017-05-3103772623bus:Director42016-06-012017-05-3103772623bus:Director52016-06-012017-05-3103772623bus:Director62016-06-012017-05-3103772623bus:CompanySecretary12016-06-012017-05-3103772623bus:RegisteredOffice2016-06-012017-05-31037726232017-05-31037726232016-05-3103772623core:LandBuildings2017-05-3103772623core:OtherPropertyPlantEquipment2017-05-3103772623core:LandBuildings2016-05-3103772623core:OtherPropertyPlantEquipment2016-05-3103772623core:CurrentFinancialInstruments2017-05-3103772623core:CurrentFinancialInstruments2016-05-3103772623core:ShareCapital2017-05-3103772623core:ShareCapital2016-05-3103772623core:RetainedEarningsAccumulatedLosses2017-05-3103772623core:RetainedEarningsAccumulatedLosses2016-05-3103772623core:LandBuildingscore:LeasedAssetsHeldAsLessee2016-06-012017-05-3103772623core:FurnitureFittings2016-06-012017-05-3103772623core:MotorVehicles2016-06-012017-05-3103772623core:LandBuildings2016-05-3103772623core:OtherPropertyPlantEquipment2016-05-31037726232016-05-3103772623core:OtherPropertyPlantEquipment2016-06-012017-05-3103772623core:LandBuildings2016-06-012017-05-3103772623core:Non-currentFinancialInstruments2017-05-3103772623core:Non-currentFinancialInstruments2016-05-3103772623bus:PrivateLimitedCompanyLtd2016-06-012017-05-3103772623bus:FRS1022016-06-012017-05-3103772623bus:AuditExemptWithAccountantsReport2016-06-012017-05-3103772623bus:FullAccounts2016-06-012017-05-31xbrli:purexbrli:sharesiso4217:GBP