WRACKLEFORD_FARMS_LIMITED - Accounts


Company Registration No. 00708829 (England and Wales)
WRACKLEFORD FARMS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2017
PAGES FOR FILING WITH REGISTRAR
WRACKLEFORD FARMS LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 11
WRACKLEFORD FARMS LIMITED
BALANCE SHEET
AS AT
30 SEPTEMBER 2017
30 September 2017
- 1 -
2017
2016
Notes
£
£
£
£
Fixed assets
Intangible assets
3
56,112
74,816
Tangible assets
4
263,563
263,649
Biological assets
5
101,870
94,814
421,545
433,279
Current assets
Stocks
310,506
313,303
Debtors
6
99,253
102,723
Cash at bank and in hand
56,259
16,567
466,018
432,593
Creditors: amounts falling due within one year
7
(360,253)
(351,008)
Net current assets
105,765
81,585
Total assets less current liabilities
527,310
514,864
Creditors: amounts falling due after more than one year
8
(51,393)
(64,387)
Provisions for liabilities
Provisions
6,000
6,000
(6,000)
(6,000)
Net assets
469,917
444,477
Capital and reserves
Called up share capital
25,000
25,000
Profit and loss reserves
444,917
419,477
Total equity
469,917
444,477
WRACKLEFORD FARMS LIMITED
BALANCE SHEET (CONTINUED)
AS AT
30 SEPTEMBER 2017
30 September 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 September 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 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 27 June 2018 and are signed on its behalf by:
Mr T C R Pope
Director
Company Registration No. 00708829
WRACKLEFORD FARMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2017
- 3 -
1
Accounting policies
Company information

Wrackleford Farms Limited is a private company limited by shares incorporated in England and Wales. The registered office is Stratton Mill Farmhouse, Stratton, DORCHESTER, Dorset, DT2 9TY.

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 September 2017 are the first financial statements of Wrackleford Farms 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 October 2015. An explanation of how transition to FRS 102 has affected the reported financial position and financial performance is given in note 9.

1.2
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.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Revenue from contracts for the provision of services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.

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 if the fair value can be measured reliably.

WRACKLEFORD FARMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2017
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:

BPS Entitlements
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.

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:

Improvements to property
5% straight line basis
Plant and machinery
Variable rates on a reducing balance basis
Office equipment
33% reducing balance basis
Motor vehicles
25% reducing balance basis

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 are recognised only when three recognition criteria have been fulfilled:

  •     the entity has control over the asset as a result of past events;

  •     it is probable that future economic benefits associated with the asset will flow to the entity; and

  •     the fair value or cost of the asset can be measured reliably.

The company measures biological assets at cost less accumulated depreciation and accumulated impairment losses.

 

In respect of agricultural produce harvested from a biological asset, this is measured at the point of harvest at either,

  •     lower of cost and estimated selling price less costs to complete and sell; or

  •     fair value less costs to sell with any gain or loss arising on initial recognition of agricultural produce at fair value less costs to sell being included in profit or loss.

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 basis:

Dairy
Over 5 years
1.6
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.

WRACKLEFORD FARMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2017
1
Accounting policies
(Continued)
- 5 -

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.

1.7
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.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of replacement cost and cost, adjusted where applicable for any loss of service potential.

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.

1.8
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.

1.9
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.

WRACKLEFORD FARMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2017
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.

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.

1.10
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.

1.11
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.

WRACKLEFORD FARMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2017
1
Accounting policies
(Continued)
- 7 -
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.

1.12
Provisions

Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

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
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.

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.

WRACKLEFORD FARMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2017
- 8 -
2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 6(2016 - 5).

3
Intangible fixed assets
BPS Entitlements
£
Cost
At 1 October 2016 and 30 September 2017
93,520
Amortisation and impairment
At 1 October 2016
18,704
Amortisation charged for the year
18,704
At 30 September 2017
37,408
Carrying amount
At 30 September 2017
56,112
At 30 September 2016
74,816
4
Tangible fixed assets
Improvements to property
Plant and machinery
Office equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 October 2016
334,181
609,970
4,352
9,350
957,853
Additions
733
47,352
-
700
48,785
Disposals
-
(12,550)
-
-
(12,550)
At 30 September 2017
334,914
644,772
4,352
10,050
994,088
Depreciation and impairment
At 1 October 2016
307,413
373,999
3,764
9,028
694,204
Depreciation charged in the year
1,360
43,985
196
95
45,636
Eliminated in respect of disposals
-
(9,315)
-
-
(9,315)
At 30 September 2017
308,773
408,669
3,960
9,123
730,525
Carrying amount
At 30 September 2017
26,141
236,103
392
927
263,563
At 30 September 2016
26,768
235,971
588
322
263,649
WRACKLEFORD FARMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2017
- 9 -
5
Biological assets
Dairy
£
Cost
At 1 October 2016
130,990
Additions - procreation or planting
29,000
Additions - purchases
1,400
Disposals
(21,990)
At 30 September 2017
139,400
Depreciation and impairment
At 1 October 2016
36,176
Depreciation charged for the year
9,770
Disposals
(8,416)
At 30 September 2017
37,530
Carrying amount
At 30 September 2017
101,870
At 30 September 2016
94,814
6
Debtors
2017
2016
Amounts falling due within one year:
£
£
Trade debtors
74,331
51,361
Other debtors
24,922
51,362
99,253
102,723
7
Creditors: amounts falling due within one year
2017
2016
£
£
Trade creditors
157,739
151,570
Other creditors
202,514
199,438
360,253
351,008

The hire purchase liabilities of £18,130 (2016 - £30,991) are secured on the assets to which they relate.

 

WRACKLEFORD FARMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2017
- 10 -
8
Creditors: amounts falling due after more than one year
2017
2016
£
£
Other creditors
51,393
64,387

The hire purchase liabilities of £13,985 (2016 - £8,275) are secured on the assets to which they relate.

 

WRACKLEFORD FARMS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2017
- 11 -
9
Reconciliations on adoption of FRS 102
Reconciliation of equity
1 October
30 September
2015
2016
Notes
£
£
Equity as reported under previous UK GAAP
514,853
391,271
Adjustments arising from transition to FRS 102:
Biological assets
1
62,150
53,206
Equity reported under FRS 102
577,003
444,477
Notes to reconciliations on adoption of FRS 102
1 Biological assets

On adoption of FRS 102, the company has reviewed their policy for accounting for biological assets under section 34 of FRS 102, and have concluded that carrying the breeding herd at depreciated cost within 'other assets' is the most appropriate policy. Consequently, an adjustment was made at 1 October 2015 to increase the value of these assets by £62,150, in order to reflect the appropriate cost at that date, with a corresponding increase to the profit and loss reserve. In the year ended 30 September 2017, there was a depreciation charge in relation to these assets of £10,048 which has been charged to the profit and loss account.

2017-09-302016-10-01falseCCH SoftwareCCH Accounts Production 2018.100No description of principal activity28 June 2018Mr T C R PopeMrs A PopeMrs S Wingfield DigbyBaroness Kate RockMr T C R Pope007088292016-10-012017-09-30007088292017-09-30007088292016-09-3000708829core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2017-09-3000708829core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2016-09-3000708829core:LandBuildingscore:LeasedAssetsHeldAsLessee2017-09-3000708829core:PlantMachinery2017-09-3000708829core:FurnitureFittings2017-09-3000708829core:MotorVehicles2017-09-3000708829core:LandBuildingscore:LeasedAssetsHeldAsLessee2016-09-3000708829core:PlantMachinery2016-09-3000708829core:FurnitureFittings2016-09-3000708829core:MotorVehicles2016-09-3000708829core:CurrentFinancialInstruments2017-09-3000708829core:CurrentFinancialInstruments2016-09-3000708829core:Non-currentFinancialInstruments2017-09-3000708829core:Non-currentFinancialInstruments2016-09-3000708829core:ShareCapital2017-09-3000708829core:ShareCapital2016-09-3000708829core:RetainedEarningsAccumulatedLosses2017-09-3000708829core:RetainedEarningsAccumulatedLosses2016-09-3000708829bus:CompanySecretaryDirector12016-10-012017-09-3000708829core:LandBuildingscore:LeasedAssetsHeldAsLessee2016-10-012017-09-3000708829core:PlantMachinery2016-10-012017-09-3000708829core:FurnitureFittings2016-10-012017-09-3000708829core:MotorVehicles2016-10-012017-09-3000708829core:BearerBiologicalAssetClass12016-10-012017-09-3000708829core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2016-09-3000708829core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2016-10-012017-09-3000708829core:LandBuildingscore:LeasedAssetsHeldAsLessee2016-09-3000708829core:PlantMachinery2016-09-3000708829core:FurnitureFittings2016-09-3000708829core:MotorVehicles2016-09-30007088292016-09-3000708829core:BearerBiologicalAssetClass12016-09-3000708829core:BearerBiologicalAssetClass12017-09-3000708829core:BearerBiologicalAssetClass1core:RestatedAmount2016-09-3000708829core:BearerBiologicalAssetClass1core:ImmatureBiologicalAssets2016-10-012017-09-3000708829bus:PrivateLimitedCompanyLtd2016-10-012017-09-3000708829bus:FRS1022016-10-012017-09-3000708829bus:AuditExemptWithAccountantsReport2016-10-012017-09-3000708829bus:SmallCompaniesRegimeForAccounts2016-10-012017-09-3000708829bus:Director12016-10-012017-09-3000708829bus:Director22016-10-012017-09-3000708829bus:Director32016-10-012017-09-3000708829bus:Director42016-10-012017-09-3000708829bus:CompanySecretary12016-10-012017-09-3000708829bus:FullAccounts2016-10-012017-09-30xbrli:purexbrli:sharesiso4217:GBP