6
31/03/2022
2022-03-31
false
false
false
false
false
false
false
false
false
false
true
false
false
true
false
false
false
false
false
true
false
No description of principal activities is disclosed
2021-04-01
Sage Accounts Production 21.0 - FRS102_2021
xbrli:pure
xbrli:shares
iso4217:GBP
03174518
2021-04-01
2022-03-31
03174518
2022-03-31
03174518
2021-03-31
03174518
2020-04-01
2021-03-31
03174518
2021-03-31
03174518
2020-03-31
03174518
bus:RegisteredOffice
2021-04-01
2022-03-31
03174518
bus:LeadAgentIfApplicable
2021-04-01
2022-03-31
03174518
bus:Director1
2021-04-01
2022-03-31
03174518
bus:Director2
2021-04-01
2022-03-31
03174518
bus:Director3
2021-04-01
2022-03-31
03174518
bus:Director4
2021-04-01
2022-03-31
03174518
bus:Director5
2021-04-01
2022-03-31
03174518
bus:CompanySecretary1
2021-04-01
2022-03-31
03174518
core:LandBuildings
core:OwnedOrFreeholdAssets
2022-03-31
03174518
core:WithinOneYear
2022-03-31
03174518
core:WithinOneYear
2021-03-31
03174518
core:AfterOneYear
2022-03-31
03174518
core:AfterOneYear
2021-03-31
03174518
core:LandBuildings
core:OwnedOrFreeholdAssets
2021-03-31
03174518
core:RetainedEarningsAccumulatedLosses
2020-04-01
2021-03-31
03174518
core:HedgingReserve
2021-04-01
2022-03-31
03174518
core:RetainedEarningsAccumulatedLosses
2021-04-01
2022-03-31
03174518
core:ShareCapital
2022-03-31
03174518
core:ShareCapital
2021-03-31
03174518
core:HedgingReserve
2022-03-31
03174518
core:HedgingReserve
2021-03-31
03174518
core:RetainedEarningsAccumulatedLosses
2022-03-31
03174518
core:RetainedEarningsAccumulatedLosses
2021-03-31
03174518
core:ShareCapital
2020-03-31
03174518
core:HedgingReserve
2020-03-31
03174518
core:RetainedEarningsAccumulatedLosses
2020-03-31
03174518
core:CostValuation
core:Non-currentFinancialInstruments
2021-03-31
03174518
core:DisposalsRepaymentsInvestments
core:Non-currentFinancialInstruments
2022-03-31
03174518
core:Non-currentFinancialInstruments
core:ProvisionsForImpairmentInvestments
2021-03-31
03174518
core:ImpairmentReversalProvisionsForImpairmentInvestments
core:Non-currentFinancialInstruments
2022-03-31
03174518
core:LandBuildings
core:OwnedOrFreeholdAssets
2021-03-31
03174518
core:LandBuildings
core:OwnedOrFreeholdAssets
2021-04-01
2022-03-31
03174518
bus:SmallEntities
2021-04-01
2022-03-31
03174518
bus:AuditExemptWithAccountantsReport
2021-04-01
2022-03-31
03174518
bus:FullAccounts
2021-04-01
2022-03-31
03174518
bus:SmallCompaniesRegimeForAccounts
2021-04-01
2022-03-31
03174518
bus:PrivateLimitedCompanyLtd
2021-04-01
2022-03-31
03174518
core:OtherMiscellaneousReserve
2020-03-31
03174518
core:OtherMiscellaneousReserve
2021-03-31
03174518
core:OtherMiscellaneousReserve
2021-04-01
2022-03-31
03174518
core:OtherMiscellaneousReserve
2022-03-31
03174518
core:OtherRelatedParties
2021-04-01
2022-03-31
03174518
core:OtherRelatedParties
2020-04-01
2021-03-31
03174518
core:OtherRelatedParties
2021-03-31
Company registration number:
03174518
Mayhall Properties Limited
Unaudited filleted financial statements
31 March 2022
Mayhall Properties Limited
Contents
Directors and other information
Accountants report
Statement of financial position
Statement of changes in equity
Notes to the financial statements
Mayhall Properties Limited
Directors and other information
|
|
|
|
Directors |
Mr P K Shadbolt |
|
|
Mrs J N Shadbolt |
|
|
Mr T W Shadbolt |
|
|
Mr M A Shadbolt |
|
|
Mrs C L Simmons |
|
|
|
|
|
|
|
Secretary |
Mr T W Shadbolt |
|
|
|
|
|
|
|
Company number |
03174518 |
|
|
|
|
|
|
|
Registered office |
6 Tilehouse Street |
|
|
Hitchin |
|
|
Hertfordshire |
|
|
SG5 2DW |
|
|
|
|
|
|
|
Accountants |
Hicks and Company |
|
|
Chartered accountants |
|
|
First Floor |
|
|
99 Bancroft |
|
|
Hitchin |
|
|
Hertfordshire |
|
|
SG5 1NQ |
|
|
|
|
|
|
|
|
|
|
|
|
|
Bankers |
Lloyds Bank |
|
|
3 - 5 Town Square |
|
|
Stevenage |
|
|
Hertfordshire |
|
|
SG1 1BG |
|
|
|
Mayhall Properties Limited
Chartered accountants report to the board of directors on the preparation of the
unaudited statutory financial statements of Mayhall Properties Limited
Year ended 31 March 2022
In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Mayhall Properties Limited for the year ended 31 March 2022 which comprise the statement of financial position, statement of changes in equity and related notes from the company's accounting records and from information and explanations you have given us.
As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at http://www.icaew.com /en/members/regulations-standards-and-guidance/.
This report is made solely to the board of directors of Mayhall Properties Limited, as a body, in accordance with the terms of our engagement letter dated 6 June 2022. Our work has been undertaken solely to prepare for your approval the financial statements of Mayhall Properties Limited and state those matters that we have agreed to state to the board of directors of Mayhall Properties Limited as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Mayhall Properties Limited and its board of directors as a body for our work or for this report.
It is your duty to ensure that Mayhall Properties Limited has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and profit of Mayhall Properties Limited. You consider that Mayhall Properties Limited is exempt from the statutory audit requirement for the year.
We have not been instructed to carry out an audit or a review of the financial statements of Mayhall Properties Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.
Hicks and Company
Chartered accountants
First Floor
99 Bancroft
Hitchin
Hertfordshire
SG5 1NQ
5 September 2022
Mayhall Properties Limited
Statement of financial position
31 March 2022
|
|
|
2022 |
|
|
|
2021 |
|
|
|
|
Note |
£ |
|
£ |
|
£ |
|
£ |
|
|
|
|
|
|
|
|
|
|
Fixed assets |
|
|
|
|
|
|
|
|
|
Tangible assets |
|
5 |
3,036,059 |
|
|
|
3,096,059 |
|
|
|
|
|
_________ |
|
|
|
_________ |
|
|
|
|
|
|
|
3,036,059 |
|
|
|
3,096,059 |
|
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
|
Debtors |
|
7 |
1,413,998 |
|
|
|
1,423,446 |
|
|
Cash at bank and in hand |
|
|
1,123,057 |
|
|
|
912,801 |
|
|
|
|
|
_________ |
|
|
|
_________ |
|
|
|
|
|
2,537,055 |
|
|
|
2,336,247 |
|
|
Creditors: amounts falling due |
|
|
|
|
|
|
|
|
|
within one year |
|
8 |
(
194,845) |
|
|
|
(
181,357) |
|
|
|
|
|
_______ |
|
|
|
_______ |
|
|
Net current assets |
|
|
|
|
2,342,210 |
|
|
|
2,154,890 |
|
|
|
|
|
_________ |
|
|
|
_________ |
Total assets less current liabilities |
|
|
|
|
5,378,269 |
|
|
|
5,250,949 |
|
|
|
|
|
|
|
|
|
|
Creditors: amounts falling due |
|
|
|
|
|
|
|
|
|
after more than one year |
|
9 |
|
|
(
466,317) |
|
|
|
(
480,816) |
|
|
|
|
|
|
|
|
|
|
Provisions for liabilities |
|
|
|
|
(
100,700) |
|
|
|
(
106,236) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_________ |
|
|
|
_________ |
Net assets |
|
|
|
|
4,811,252 |
|
|
|
4,663,897 |
|
|
|
|
|
_________ |
|
|
|
_________ |
|
|
|
|
|
|
|
|
|
|
Capital and reserves |
|
|
|
|
|
|
|
|
|
Called up share capital |
|
|
|
|
100 |
|
|
|
100 |
Fair value reserve |
|
|
|
|
1,236,664 |
|
|
|
1,291,128 |
Profit and loss account |
|
|
|
|
3,574,488 |
|
|
|
3,372,669 |
|
|
|
|
|
_________ |
|
|
|
_________ |
Shareholders funds |
|
|
|
|
4,811,252 |
|
|
|
4,663,897 |
|
|
|
|
|
_________ |
|
|
|
_________ |
|
|
|
|
|
|
|
|
|
|
For the year ending 31 March 2022 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 financial statements for the year in question in accordance with section 476;
-
The directors acknowledge their 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 and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the statement of comprehensive income has not been delivered.
These financial statements were approved by the
board of directors
and authorised for issue on
05 September 2022
, and are signed on behalf of the board by:
Mr T W Shadbolt
Director
Company registration number:
03174518
Mayhall Properties Limited
Statement of changes in equity
Year ended 31 March 2022
|
|
Called up share capital |
|
Fair value reserve |
|
Profit and loss account |
Total |
|
|
|
|
|
£ |
|
£ |
|
£ |
£ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 1 April 2020 |
|
100 |
|
1,291,128 |
|
3,192,249 |
4,483,477 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the year |
|
|
|
|
|
180,420 |
180,420 |
|
|
|
|
|
_______ |
|
_______ |
|
_______ |
_______ |
|
|
|
Total comprehensive income for the year |
|
- |
|
- |
|
180,420 |
180,420 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_______ |
|
_______ |
|
_______ |
_______ |
|
|
|
At 31 March 2021 and 1 April 2021 |
|
100 |
|
1,291,128 |
|
3,372,669 |
4,663,897 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the year |
|
|
|
|
|
147,355 |
147,355 |
|
|
|
Other comprehensive income for the year: |
|
|
|
|
|
|
|
|
|
|
Fair value adjustments to investment property |
|
- |
|
(
60,000) |
|
60,000 |
- |
|
|
|
Tax relating to components of other comprehensive income |
|
|
|
5,536 |
|
(
5,536) |
- |
|
|
|
|
|
_______ |
|
_______ |
|
_______ |
_______ |
|
|
|
Total comprehensive income for the year |
|
- |
|
(
54,464) |
|
201,819 |
147,355 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_______ |
|
_______ |
|
_______ |
_______ |
|
|
|
At 31 March 2022 |
|
100 |
|
1,236,664 |
|
3,574,488 |
4,811,252 |
|
|
|
|
|
_______ |
|
_______ |
|
_______ |
_______ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mayhall Properties Limited
Notes to the financial statements
Year ended 31 March 2022
1.
General information
The company is a private company limited by shares, registered in England & Wales. The address of the registered office is 6 Tilehouse Street, Hitchin, Hertfordshire, SG5 2DW.
2.
Statement of compliance
These financial statements have been prepared in compliance with the provisions of FRS 102, Section 1A, 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
3.
Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Turnover
Turnover represents the rents of properties, recharged expenses and management fees which are included on an accruals basis.
Taxation
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in the statement of comprehensive income, except to the extent that it relates to items recognised in other comprehensive income or directly in capital and reserves. In this case, tax is recognised in other comprehensive income or directly in capital and reserves, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.
Tangible assets
tangible assets are initially recorded at cost, and are subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in capital and reserves, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in capital and reserves in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in capital and reserves in respect of that asset, the excess shall be recognised in profit or loss.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
If there is an indication that there has been a significant change in depreciation rate, useful life or residual value of tangible assets, the depreciation is revised prospectively to reflect the new estimates.
Investment property
Investment property is measured initially at cost, which includes purchase price and any directly attributable expenditure. Investment property is revalued to its fair value at each reporting date and any changes in fair value are recognised in profit or loss.
Fixed asset investments
Fixed asset investments are initially recorded at cost, and subsequently stated at cost less any accumulated impairment losses.Unlisted investments are valued by the directors on an appropriate valuation basis, with due consideration for the size of the holding.
Impairment
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. When it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that are largely independent of the cash inflows from other assets or groups of assets.
Provisions
Provisions are recognised when the entity has an obligation at the reporting date as a result of a past event; it is probable that the entity will be required to transfer economic benefits in settlement and the amount of the obligation can be estimated reliably. Provisions are recognised as a liability in the statement of financial position and the amount of the provision as an expense. Provisions are initially measured at the best estimate of the amount required to settle the obligation at the reporting date and subsequently reviewed at each reporting date and adjusted to reflect the current best estimate of the amount that would be required to settle the obligation. Any adjustments to the amounts previously recognised are recognised in profit or loss unless the provision was originally recognised as part of the cost of an asset. When a provision is measured at the present value of the amount expected to be required to settle the obligation, the unwinding of the discount is recognised in finance costs in profit or loss in the period it arises.
Financial instruments
A financial asset or a financial liability is recognised only when the entity becomes a party to the contractual provisions of the instrument. Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.Debt instruments are subsequently measured at amortised cost.
4.
Employee numbers
The average number of persons employed by the company during the year amounted to
6
(2021:
6
).
5.
Tangible assets
|
|
Freehold investment properties |
Total |
|
|
|
|
|
|
|
£ |
£ |
|
|
|
|
|
|
Cost or valuation |
|
|
|
|
|
|
|
|
At 1 April 2021 |
3,096,059 |
3,096,059 |
|
|
|
|
|
|
Revaluation |
(
60,000) |
(
60,000) |
|
|
|
|
|
|
|
_________ |
_________ |
|
|
|
|
|
|
At 31 March 2022 |
3,036,059 |
3,036,059 |
|
|
|
|
|
|
|
_________ |
_________ |
|
|
|
|
|
|
Depreciation |
|
|
|
|
|
|
|
|
At 1 April 2021 and 31 March 2022 |
- |
- |
|
|
|
|
|
|
|
_________ |
_________ |
|
|
|
|
|
|
Carrying amount |
|
|
|
|
|
|
|
|
At 31 March 2022 |
3,036,059 |
3,036,059 |
|
|
|
|
|
|
|
_________ |
_________ |
|
|
|
|
|
|
At 31 March 2021 |
3,096,059 |
3,096,059 |
|
|
|
|
|
|
|
_________ |
_________ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment property
The fair value of the freehold investment properties have been arrived at on the basis of valuations carried out by the directors of the company
. The valuations were made on an open market value basis for existing us
e on 31 March 2022.
Tangible assets held at valuation
In respect of tangible assets held at valuation, the aggregate cost, depreciation and comparable carrying amount that would have been recognised if the assets had been carried under the historical cost model are as follows:
|
|
|
|
|
|
|
|
|
|
|
Freehold investment properties |
Total |
|
|
|
|
|
|
|
£ |
£ |
|
|
|
|
|
|
At 31 March 2022 |
|
|
|
|
|
|
|
|
Aggregate cost |
1,698,695 |
1,698,695 |
|
|
|
|
|
|
Aggregate depreciation |
- |
- |
|
|
|
|
|
|
|
_________ |
_________ |
|
|
|
|
|
|
Carrying amount |
1,698,695 |
1,698,695 |
|
|
|
|
|
|
|
_________ |
_________ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 31 March 2021 |
|
|
|
|
|
|
|
|
Aggregate cost |
1,698,695 |
1,698,695 |
|
|
|
|
|
|
Aggregate depreciation |
- |
- |
|
|
|
|
|
|
|
_________ |
_________ |
|
|
|
|
|
|
Carrying amount |
1,698,695 |
1,698,695 |
|
|
|
|
|
|
|
_________ |
_________ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.
Investments
|
|
Other investments other than loans |
Total |
|
|
|
|
|
|
£ |
£ |
|
|
|
|
|
Cost |
|
|
|
|
|
|
|
At 1 April 2021 |
43,285 |
43,285 |
|
|
|
|
|
Disposals |
(
43,285) |
(
43,285) |
|
|
|
|
|
|
_______ |
_______ |
|
|
|
|
|
At 31 March 2022 |
- |
- |
|
|
|
|
|
|
_______ |
_______ |
|
|
|
|
|
Impairment |
|
|
|
|
|
|
|
At 1 April 2021 |
43,285 |
43,285 |
|
|
|
|
|
Reversal of impairment loss |
(
43,285) |
(
43,285) |
|
|
|
|
|
|
_______ |
_______ |
|
|
|
|
|
At 31 March 2022 |
- |
- |
|
|
|
|
|
|
_______ |
_______ |
|
|
|
|
|
Carrying amount |
|
|
|
|
|
|
|
At 31 March 2022 |
- |
- |
|
|
|
|
|
|
_______ |
_______ |
|
|
|
|
|
At 31 March 2021 |
- |
- |
|
|
|
|
|
|
_______ |
_______ |
|
|
|
|
|
|
|
|
|
|
|
|
7.
Debtors
|
|
|
2022 |
2021 |
|
|
|
£ |
£ |
|
Rent, insurance and service charge arrears |
|
11,766 |
35,458 |
|
Other debtors |
|
1,402,232 |
1,387,988 |
|
|
|
_______ |
_______ |
|
|
|
1,413,998 |
1,423,446 |
|
|
|
_______ |
_______ |
|
|
|
|
|
The debtors above include the following amounts falling due after more than one year:
|
|
|
2022 |
2021 |
|
|
|
£ |
£ |
|
Other debtors |
|
1,215,000 |
1,215,000 |
|
|
|
_______ |
_______ |
|
|
|
|
|
8.
Creditors: amounts falling due within one year
|
|
|
2022 |
2021 |
|
|
|
£ |
£ |
|
Other loan (secured) |
|
14,499 |
13,613 |
|
Rent, insurance and service charge in advance |
|
52,314 |
47,265 |
|
Corporation tax |
|
47,739 |
52,347 |
|
Social security and other taxes |
|
22,871 |
24,345 |
|
Other creditors |
|
57,422 |
43,787 |
|
|
|
_______ |
_______ |
|
|
|
194,845 |
181,357 |
|
|
|
_______ |
_______ |
|
|
|
|
|
9.
Creditors: amounts falling due after more than one year
|
|
|
2022 |
2021 |
|
|
|
£ |
£ |
|
Other loan (secured) |
|
466,317 |
480,816 |
|
|
|
_______ |
_______ |
|
|
|
|
|
Included within creditors: amounts falling due after more than one year is an amount of £ 398,261
(2021 £ 416,915 ) in respect of liabilities payable or repayable by instalments which fall due for payment after more than five years from the reporting date.
The other loan is secured by a first legal charge over a freehold investment property.
10.
Contingencies
The freehold investment property, known as Regal Chambers, is held with Ecoterms Limited in equal shares as tenants in common.The loan for assisting with the refurbishment of Regal Chambers is subject to a legal mortgage given by Mayhall Properties Limited and Ecoterms Limited.Mayhall Properties Limited and Ecoterms Limited and are jointly and severally liable for the loan which has been established for this transaction alone, and not any other facility that the individual companies may enter into.
11.
Related party transactions
During the year the company entered into the following transactions with related parties:
|
|
Transaction value |
|
Balance owed by/(owed to) |
|
|
|
2022 |
2021 |
2022 |
2021 |
|
|
£ |
£ |
£ |
£ |
|
Joint Venture Gainsford Properties Ltd and Walnut Tree Holdings Limited - Loan interest receivable |
15,000 |
17,722 |
- |
17,722 |
|
|
_______ |
_______ |
_______ |
_______ |
|
|
|
|
|
|
Included in other debtors is the following loan to a company in which certain directors have an interest:Joint Venture Gainsford Properties Ltd and Walnut Tree Holdings Limited £750,000 (2021 £750,000).The above loan is unsecured and repayable on demand after the 10 year initial term. Subject to interest in line with the HMRC prescribed rate of interest, currently 2% per annum.
12.
Ultimate parent company
In the opinion of the directors the parent undertaking is
Tilehouse Properties Limited
, a company incorporated in England and Wales.In the opinion of the directors the ultimate parent undertaking is Opensale Limited
, a company incorporated in England and Wales. The ultimate parent undertaking is controlled by Mr P K Shadbolt
.The directors of Mayhall Properties Limited are the shareholders of Opensale Limited. Mr P K Shadbolt
and Mrs J N Shadbolt
are the directors of Opensale Limited.