WIRE_MILL_ESTATES_LTD - Accounts


Company Registration No. 08052481 (England and Wales)
WIRE MILL ESTATES LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2017
PAGES FOR FILING WITH REGISTRAR
WIRE MILL ESTATES LTD
COMPANY INFORMATION
Directors
D Elwood
B Elwood
Company number
08052481
Registered office
294 Glossop Road
Sheffield
South Yorkshire
S10 2HS
Accountants
UHY Hacker Young
6 Broadfield Court
Broadfield Way
Sheffield
S8 0XF
WIRE MILL ESTATES LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 13
WIRE MILL ESTATES LTD
BALANCE SHEET
AS AT
30 JUNE 2017
30 June 2017
- 1 -
2017
2016
Notes
£
£
£
£
Fixed assets
Tangible assets
3
54,941
72,847
Investment properties
4
5,835,000
5,518,786
5,889,941
5,591,633
Current assets
Debtors
5
81,796
4,997
Cash at bank and in hand
105,501
76,418
187,297
81,415
Creditors: amounts falling due within one year
6
(471,319)
(444,138)
Net current liabilities
(284,022)
(362,723)
Total assets less current liabilities
5,605,919
5,228,910
Creditors: amounts falling due after more than one year
7
(2,409,734)
(2,517,037)
Provisions for liabilities
(492,439)
(480,000)
Net assets
2,703,746
2,231,873
Capital and reserves
Called up share capital
8
2
2
Non-distributable profits reserve
9
2,346,306
2,032,092
Distributable profit and loss reserves
357,438
199,779
Total equity
2,703,746
2,231,873
WIRE MILL ESTATES LTD
BALANCE SHEET (CONTINUED)
AS AT
30 JUNE 2017
30 June 2017
- 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 30 June 2017 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 Act with respect to accounting records and the preparation of financial statements.

The member has 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 29 March 2018 and are signed on its behalf by:
D Elwood
Director
Company Registration No. 08052481
WIRE MILL ESTATES LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2017
- 3 -
1
Accounting policies
Company information

Wire Mill Estates Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 294 Glossop Road, Sheffield, South Yorkshire, S10 2HS.

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.

These financial statements for the year ended 30 June 2017 are the first financial statements of Wire Mill Estates Ltd 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 2015. An explanation of how transition to FRS 102 has affected the reported financial position and financial performance is given in note 12.

1.2
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided 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.

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.

WIRE MILL ESTATES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2017
1
Accounting policies
(Continued)
- 4 -

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% Reducing Balance
Motor vehicles
25% Reducing balance
1.5
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 profit or loss.

 

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

1.6
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.

1.7
Cash at bank and in hand

Cash at bank and in hand 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.

1.8
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.

WIRE MILL ESTATES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2017
1
Accounting policies
(Continued)
- 5 -
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 and bank loans, 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.

1.9
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.

1.10
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.

WIRE MILL ESTATES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2017
1
Accounting policies
(Continued)
- 6 -
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.

1.11
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.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 2 (2016 - 2).

WIRE MILL ESTATES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2017
- 7 -
3
Tangible fixed assets
Fixtures, fittings, equipment and vehicles
£
Cost
At 1 July 2016
137,554
Additions
1,000
At 30 June 2017
138,554
Depreciation and impairment
At 1 July 2016
64,707
Depreciation charged in the year
18,906
At 30 June 2017
83,613
Carrying amount
At 30 June 2017
54,941
At 30 June 2016
72,847
4
Investment property
2017
£
Fair value
At 1 July 2016
5,518,786
Revaluations
316,214
At 30 June 2017
5,835,000
WIRE MILL ESTATES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2017
4
Investment property
(Continued)
- 8 -

Investment property comprises three properties valued at £4,900,000, £585,000 and £350,000.

 

The property valued at £4,900,000 was valued by an independent professional valuer as at 17 January 2017.

 

The property valued at £585,000 was valued by an independent professional valuer as at 27 September 2017.

 

The property valued at £350,000 was valued by an independent professional valuer as at 14 April 2016.

 

These valuations are considered by the directors to be appropriate as at 30 June 2017.

 

The valuations were made on an existing use basis using a rental yield technique on the assumption that current rents receivable would continue.

5
Debtors
2017
2016
Amounts falling due within one year:
£
£
Other debtors
81,796
4,997
6
Creditors: amounts falling due within one year
2017
2016
£
£
Bank loans and overdrafts
104,000
104,000
Trade creditors
13,536
21,937
Other taxation and social security
46,208
20,074
Other creditors
307,575
298,127
471,319
444,138

The amount of secured creditors is £107,303 (2016 £112,707). Security is in the form of charges over the company's investment properties and a fixed and floating charge over the company's assets.

WIRE MILL ESTATES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2017
- 9 -
7
Creditors: amounts falling due after more than one year
2017
2016
£
£
Bank loans and overdrafts
2,393,000
2,497,000
Other creditors
16,734
20,037
2,409,734
2,517,037

The amount of secured creditors is £2,409,734 (2016 £2,517,037). Security is in the form of charges over the company's investment properties and a fixed and floating charge over the company's assets.

8
Called up share capital
2017
2016
£
£
Ordinary share capital
Issued and fully paid
2 Ordinary of £1 each
2
2
2
2
9
Non-distributable profits reserve
2017
2016
£
£
At the beginning of the year
2,032,092
1,464,452
Non distributable profits in the year
314,214
567,640
At the end of the year
2,346,306
2,032,092
WIRE MILL ESTATES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2017
- 10 -
10
Related party transactions

The following loans were outstanding at the reporting end date:

2017
Balance
Amounts owed by related parties
£
D Elwood & M Elwood partnership
36,000
Murray and Freedom Investments Limited
10,000
There were no amounts owed in the previous period.

At the balance sheet date there is a loan owing to B Elwood, a director, of £161,323 (2016 £161,323). There is a deed of Postponement and Subordination in respect of this loan in favour of Handelsbanken SA.

 

D Elwood has guaranteed a bank loan to the sum of £420,000 together with interests and costs.

11
Directors' transactions

The following loan has been granted by the company to a director as follows:

Description
% Rate
Opening balance
Amounts advanced
Interest charged
Amounts repaid
Closing balance
£
£
£
£
£
3.00
-
36,153
113
(11,138)
25,128
-
36,153
113
(11,138)
25,128
WIRE MILL ESTATES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2017
- 11 -
12
Reconciliations on adoption of FRS 102
Reconciliation of equity
At 1 July 2015
At 30 June 2016
Previous UK GAAP
Effect of
transition
FRS 102
Previous UK GAAP
Effect of
transition
FRS 102
Notes
£
£
£
£
£
£
Fixed assets
Tangible assets
61,564
-
61,564
72,847
-
72,847
Investment properties
4,651,740
-
4,651,740
5,518,786
-
5,518,786
4,713,304
-
4,713,304
5,591,633
-
5,591,633
Current assets
Debtors
2,079
-
2,079
2,080
-
2,080
Bank and cash
50,012
-
50,012
76,418
-
76,418
52,091
-
52,091
78,498
-
78,498
Creditors due within one year
Loans and overdrafts
(210,414)
-
(210,414)
(280,646)
-
(280,646)
Finance leases
-
-
-
(8,707)
-
(8,707)
Taxation
-
-
-
(17,157)
-
(17,157)
Other creditors
(112,698)
-
(112,698)
(134,711)
-
(134,711)
(323,112)
-
(323,112)
(441,221)
-
(441,221)
Net current liabilities
(271,021)
-
(271,021)
(362,723)
-
(362,723)
Total assets less current liabilities
4,442,283
-
4,442,283
5,228,910
-
5,228,910
Creditors due after one year
Loans and overdrafts
(2,601,000)
-
(2,601,000)
(2,497,000)
-
(2,497,000)
Finance leases
-
-
-
(20,037)
-
(20,037)
(2,601,000)
-
(2,601,000)
(2,517,037)
-
(2,517,037)
WIRE MILL ESTATES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2017
12
Reconciliations on adoption of FRS 102
At 1 July 2015
At 30 June 2016
Previous UK GAAP
Effect of
transition
FRS 102
Previous UK GAAP
Effect of
transition
FRS 102
Notes
£
£
£
£
£
£
(Continued)
- 12 -
Provisions for liabilities
Deferred tax
-
(354,000)
(354,000)
-
(480,000)
(480,000)
Net assets
1,841,283
(354,000)
1,487,283
2,711,873
(480,000)
2,231,873
Capital and reserves
Share capital
2
-
2
2
-
2
Revaluation reserve
1,818,452
(1,818,452)
-
2,512,092
(2,512,092)
-
Profit and loss
22,829
1,464,452
1,487,281
199,779
2,032,092
2,231,871
Total equity
1,841,283
(354,000)
1,487,283
2,711,873
(480,000)
2,231,873
Reconciliation of profit for the financial period
Year ended 30 June 2016
Previous UK GAAP
Effect of
transition
FRS 102
Notes
£
£
£
Turnover
453,229
-
453,229
Administrative expenses
(171,833)
-
(171,833)
Interest receivable and similar income
2,166
-
2,166
Interest payable and similar expenses
(99,111)
-
(99,111)
Revaluation of investment properties
-
693,640
693,640
Profit before taxation
184,451
693,640
878,091
Taxation
(7,501)
(126,000)
(133,501)
Profit for the financial period
176,950
567,640
744,590
WIRE MILL ESTATES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2017
12
Reconciliations on adoption of FRS 102
(Continued)
- 13 -
Notes to reconciliations on adoption of FRS 102

1 - Revaluation reserve

There was previously a revaluation reserve included in the accounts (2016: £2,512,092). This related to the revaluation of investment properties. Under FRS 102, the revaluation of investment properties goes through the profit and loss account, therefore there is no longer the requirement for a revaluation reserve. The related balance is now included in the retained profit brought forward.

2 - Deferred taxation

Under FRS 102 deferred tax on investment properties is recognised in the accounts. This was not recognised under pervious UK GAAP.

2017-06-302016-07-01falseCCH SoftwareCCH Accounts Production 2017.410No description of principal activity29 March 20182018-03-29080524812016-07-012017-06-3008052481bus:Director12016-07-012017-06-3008052481bus:Director22016-07-012017-06-3008052481bus:RegisteredOffice2016-07-012017-06-30080524812017-06-30080524812016-06-3008052481core:OtherPropertyPlantEquipment2017-06-3008052481core:OtherPropertyPlantEquipment2016-06-3008052481core:CurrentFinancialInstruments2017-06-3008052481core:CurrentFinancialInstruments2016-06-3008052481core:Non-currentFinancialInstruments2017-06-3008052481core:Non-currentFinancialInstruments2016-06-3008052481core:ShareCapital2017-06-3008052481core:ShareCapital2016-06-3008052481core:ShareCapitalOrdinaryShares2017-06-3008052481core:ShareCapitalOrdinaryShares2016-06-3008052481core:RevaluationReservecore:IncreaseDecreaseDueToTransitionFromPreviousStandard2015-06-3008052481core:RetainedEarningsAccumulatedLossescore:IncreaseDecreaseDueToTransitionFromPreviousStandard2015-06-3008052481core:RetainedEarningsAccumulatedLosses2016-06-3008052481core:FurnitureFittings2016-07-012017-06-3008052481core:MotorVehicles2016-07-012017-06-3008052481core:OtherPropertyPlantEquipment2016-06-3008052481core:OtherPropertyPlantEquipment2016-07-012017-06-3008052481bus:OrdinaryShareClass12016-07-012017-06-3008052481bus:OrdinaryShareClass12017-06-3008052481core:ContinuingOperations2015-07-012016-06-3008052481bus:PrivateLimitedCompanyLtd2016-07-012017-06-3008052481bus:FRS1022016-07-012017-06-3008052481bus:AuditExemptWithAccountantsReport2016-07-012017-06-3008052481bus:SmallCompaniesRegimeForAccounts2016-07-012017-06-3008052481bus:FullAccounts2016-07-012017-06-30xbrli:purexbrli:sharesiso4217:GBP