DPM Estate Limited - Period Ending 2017-03-31

DPM Estate Limited - Period Ending 2017-03-31


DPM Estate Limited 02730689 false 2016-04-01 2017-03-31 2017-03-31 The principal activity of the company is that of property letting Digita Accounts Production Advanced 6.20.8420.0 Software true 02730689 2016-04-01 2017-03-31 02730689 2017-03-31 02730689 core:RetainedEarningsAccumulatedLosses 2017-03-31 02730689 core:ShareCapital 2017-03-31 02730689 core:SharePremium 2017-03-31 02730689 core:CurrentFinancialInstruments 2017-03-31 02730689 core:CurrentFinancialInstruments core:WithinOneYear 2017-03-31 02730689 core:Goodwill 2017-03-31 02730689 core:FurnitureFittingsToolsEquipment 2017-03-31 02730689 core:OtherPropertyPlantEquipment 2017-03-31 02730689 bus:SmallEntities 2016-04-01 2017-03-31 02730689 bus:AuditExemptWithAccountantsReport 2016-04-01 2017-03-31 02730689 bus:FullAccounts 2016-04-01 2017-03-31 02730689 bus:RegisteredOffice 2016-04-01 2017-03-31 02730689 bus:CompanySecretaryDirector1 2016-04-01 2017-03-31 02730689 bus:Director2 2016-04-01 2017-03-31 02730689 bus:PrivateLimitedCompanyLtd 2016-04-01 2017-03-31 02730689 core:Goodwill 2016-04-01 2017-03-31 02730689 core:FurnitureFittingsToolsEquipment 2016-04-01 2017-03-31 02730689 core:OfficeEquipment 2016-04-01 2017-03-31 02730689 core:OtherPropertyPlantEquipment 2016-04-01 2017-03-31 02730689 core:OtherRelatedParties 2016-04-01 2017-03-31 02730689 countries:AllCountries 2016-04-01 2017-03-31 02730689 2016-03-31 02730689 core:FurtherSpecificReserve2ComponentTotalEquity 2016-03-31 02730689 core:SharePremium 2016-03-31 02730689 core:Goodwill 2016-03-31 02730689 core:FurnitureFittingsToolsEquipment 2016-03-31 02730689 core:OtherPropertyPlantEquipment 2016-03-31 02730689 2016-03-31 02730689 core:RetainedEarningsAccumulatedLosses 2016-03-31 02730689 core:ShareCapital 2016-03-31 02730689 core:SharePremium 2016-03-31 02730689 core:CurrentFinancialInstruments 2016-03-31 02730689 core:CurrentFinancialInstruments core:WithinOneYear 2016-03-31 02730689 core:FurnitureFittingsToolsEquipment 2016-03-31 02730689 core:OtherPropertyPlantEquipment 2016-03-31 iso4217:GBP

Company registration number: 02730689

DPM Estate Limited

Filleted Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2017

 

DPM Estate Limited

Contents

Balance Sheet

1 to 2

Notes to the Financial Statements

3 to 10

 

DPM Estate Limited

(Registration number: 02730689)
Balance Sheet as at 31 March 2017

Note

2017
 £

2016
 £

Fixed assets

 

Tangible assets

5

20

21

Investment property

6

10,734,483

10,485,532

 

10,734,503

10,485,553

Current assets

 

Debtors

8

2,906,077

2,907,557

Other financial assets

7

9,668

97,391

Cash at bank and in hand

 

1,409,100

763,009

 

4,324,845

3,767,957

Creditors: Amounts falling due within one year

9

(173,620)

(208,277)

Net current assets

 

4,151,225

3,559,680

Total assets less current liabilities

 

14,885,728

14,045,233

Provisions for liabilities

 

Deferred tax liabilities

 

(218,903)

(237,890)

Net assets

 

14,666,825

13,807,343

Capital and reserves

 

Called up share capital

706,159

706,159

Share premium reserve

6,331,585

6,331,585

Fair value reserve

 

2,212,083

1,943,511

Profit and loss reserve

5,416,998

4,826,088

Total equity

 

14,666,825

13,807,343

Page 1

 

DPM Estate Limited

(Registration number: 02730689)
Balance Sheet as at 31 March 2017

For the financial year ending 31 March 2017 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared and delivered in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006. The option not to file the profit and loss account and directors’ report has been taken.

Approved and authorised by the Board on 14 December 2017 and signed on its behalf by:
 


Mrs K Jones
Company secretary and director


Mr M Jones
Director

 

Page 2

 

DPM Estate Limited

Notes to the Financial Statements
for the Year Ended 31 March 2017

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Unit C, Oxford Court Cambridge Road
Granby Industrial Estate
Weymouth
Dorset
DT4 9GH
England

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

As part of the first time adoption of FRS 102 Section 1A, property and financial asset revaluations have been recognised as fair value movements and deferred tax has been recognised on these, as shown in note 12.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

These financial statements are presented in Sterling (£).

Turnover recognition

Turnover comprises the fair value of the consideration received or receivable from the rental of property in the ordinary course of the company’s activities.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in the profit and loss account, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

Page 3

 

DPM Estate Limited

Notes to the Financial Statements
for the Year Ended 31 March 2017

The current tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Deferred tax is recognised on timing differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

Deferred tax liabilities are presented within provisions for liabilities on the balance sheet.

Tangible assets

Tangible assets are stated at cost, less accumulated depreciation and accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation of tangible assets

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Furniture, fittings and equipment

25% of written down value

Investment property

Investment property is carried at fair value, derived from the current market prices for comparable real estate determined annually by external valuers. The valuers use observable market prices, adjusted if necessary for any difference in the nature, location or condition of the specific asset. Changes in fair value are recognised in profit or loss.

Investments

Financial assets held as fixed assets are carried at fair value which is derived from their current listed market price.

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Page 4

 

DPM Estate Limited

Notes to the Financial Statements
for the Year Ended 31 March 2017

Debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

3

Staff numbers

The company is run and administered by the directors of the company for whom no contracts of service are in place. The company therefore has no employees in the current or comparative year.

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 April 2016

2

2

At 31 March 2017

2

2

Amortisation

At 1 April 2016

2

2

At 31 March 2017

2

2

Carrying amount

At 31 March 2017

-

-

Page 5

 

DPM Estate Limited

Notes to the Financial Statements
for the Year Ended 31 March 2017

5

Tangible assets

Furniture, fittings and equipment
 £

Other assets
£

Total
£

Cost or valuation

At 1 April 2016

3,190

14

3,204

At 31 March 2017

3,190

14

3,204

Depreciation

At 1 April 2016

3,183

-

3,183

Charge for the year

1

-

1

At 31 March 2017

3,184

-

3,184

Carrying amount

At 31 March 2017

6

14

20

At 31 March 2016

7

14

21

6

Investment properties

2017
 £

At 1 April 2016

10,485,532

Fair value adjustments

248,951

At 31 March 2017

10,734,483

The investment properties class of fixed assets were adjusted on 31 March 2017 to fair value by Mr M Jones who is internal to the company. The basis of this valuation was based upon a rental yield.

The class of asset has a current value of £10,734,483 (2016 - £10,485,532) and a carrying amount at historical cost of £8,280,563 (2016 - £8,280,563). The depreciation on this historical cost is nil (2016 - £nil).

There has been no valuation of investment property by an independent valuer.

Page 6

 

DPM Estate Limited

Notes to the Financial Statements
for the Year Ended 31 March 2017

7

Other financial assets (current and non-current)

Financial assets at fair value through profit and loss
£

Total
£

Current financial assets

Cost or valuation

At 1 April 2016

97,391

97,391

Fair value adjustments

(248)

(248)

Disposals

(87,475)

(87,475)

At 31 March 2017

9,668

9,668

8

Debtors

2017
 £

2016
 £

Trade debtors

39

3,555

Other debtors

2,906,038

2,904,002

Total current trade and other debtors

2,906,077

2,907,557

9

Creditors

Creditors: amounts falling due within one year

2017
£

2016
£

Due within one year

Trade creditors

903

2,127

Corporation tax

139,738

182,760

Other creditors

32,979

23,390

173,620

208,277

Page 7

 

DPM Estate Limited

Notes to the Financial Statements
for the Year Ended 31 March 2017

10

Reserves reconciliation

Share premium
£

Fair value reserve
£

At 1 April 2016

6,331,585

1,943,511

Movement in year :

Transfer of fair value adjustment

-

268,572

At 31 March 2017

6,331,585

2,212,083

11

Related party transactions

Summary of transactions with other related parties

Within debtors is a loan, which is repayable on demand, to a company in which the directors are members of the key management personnel. Interest is charged at H M Revenue & Customs beneficial loan rate. At the balance sheet date the amount due was £2,265,000 (2016 - £2,265,000).
 

12

Transition to FRS 102

This is the first set of financial statements that have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006. FRS 102 Section 1A, requires investment properties and financial assets to be measured at fair value with changes in fair value being presented in the profit and loss. Deferred tax is also recognised on investment property and financial assets value movements. At the date of transition the revaluation reserve relating to the investment property and financial assets have been reclassified as a fair value reserve and deferred tax recognised. The impact, including any taxation implications from the transition, is as follows:

Page 8

 

DPM Estate Limited

Notes to the Financial Statements
for the Year Ended 31 March 2017

Balance Sheet at 1 April 2015
 

As originally reported
£

Re-
classification
£

Re-
measurement
£

As restated
£

Fixed assets

Tangible assets

22

-

-

22

Investment property

10,324,924

-

-

10,324,924

Investments

24,000

-

-

24,000

10,348,946

-

-

10,348,946

Current assets

Debtors

1,588,751

-

-

1,588,751

Current investments

111,450

-

-

111,450

Cash at bank and in hand

1,192,200

-

-

1,192,200

2,892,401

-

-

2,892,401

Creditors: Amounts falling due within one year

(56,728)

-

-

(56,728)

Net current assets

2,835,673

-

-

2,835,673

Total assets less current liabilities

13,184,619

-

-

13,184,619

Provisions for liabilities

(7,930)

-

(226,654)

(234,584)

Net assets/(liabilities)

13,176,689

-

(226,654)

12,950,035

Capital and reserves

Called up share capital

706,159

-

-

706,159

Share premium reserve

6,331,585

-

-

6,331,585

Revaluation reserve

2,054,206

(2,054,206)

-

-

Fair value reserve

-

2,035,013

(226,654)

1,808,359

Profit and loss reserve

4,084,739

19,193

-

4,103,932

Total equity

13,176,689

-

(226,654)

12,950,035

Page 9

 

DPM Estate Limited

Notes to the Financial Statements
for the Year Ended 31 March 2017

Balance Sheet at 31 March 2016
 

As originally reported
£

Re-
classification
£

Re-
measurement
£

As restated
£

Fixed assets

Tangible assets

21

-

-

21

Investment property

10,485,532

-

-

10,485,532

10,485,553

-

-

10,485,553

Current assets

Debtors

2,907,557

-

-

2,907,557

Current investments

97,391

-

-

97,391

Cash at bank and in hand

763,009

-

-

763,009

3,767,957

-

-

3,767,957

Creditors: Amounts falling due within one year

(208,277)

-

-

(208,277)

Net current assets

3,559,680

-

-

3,559,680

Total assets less current liabilities

14,045,233

-

-

14,045,233

Provisions for liabilities

(9,684)

-

(228,206)

(237,890)

Net assets/(liabilities)

14,035,549

-

(228,206)

13,807,343

Capital and reserves

Called up share capital

706,159

-

-

706,159

Share premium reserve

6,331,585

-

-

6,331,585

Revaluation reserve

2,204,969

(2,204,969)

-

-

Fair value reserve

-

2,204,969

(261,458)

1,943,511

Profit and loss reserve

4,792,836

-

33,252

4,826,088

Total equity

14,035,549

-

(228,206)

13,807,343

Page 10