Magell Ltd NI033711 false 2021-04-01 2022-03-31 2022-03-31 The principal activity of the company is property investment and development Digita Accounts Production Advanced 6.30.9574.0 true false NI033711 2021-04-01 2022-03-31 NI033711 2022-03-31 NI033711 bus:OrdinaryShareClass1 2022-03-31 NI033711 core:CurrentFinancialInstruments 2022-03-31 NI033711 core:CurrentFinancialInstruments core:WithinOneYear 2022-03-31 NI033711 core:Non-currentFinancialInstruments core:AfterOneYear 2022-03-31 NI033711 core:AdditionsToInvestments 2022-03-31 NI033711 core:CostValuation 2022-03-31 NI033711 core:FurnitureFittingsToolsEquipment 2022-03-31 NI033711 core:LandBuildings 2022-03-31 NI033711 core:OtherPropertyPlantEquipment 2022-03-31 NI033711 bus:SmallEntities 2021-04-01 2022-03-31 NI033711 bus:AuditExemptWithAccountantsReport 2021-04-01 2022-03-31 NI033711 bus:FullAccounts 2021-04-01 2022-03-31 NI033711 bus:SmallCompaniesRegimeForAccounts 2021-04-01 2022-03-31 NI033711 bus:RegisteredOffice 2021-04-01 2022-03-31 NI033711 bus:Director2 2021-04-01 2022-03-31 NI033711 bus:OrdinaryShareClass1 2021-04-01 2022-03-31 NI033711 bus:PrivateLimitedCompanyLtd 2021-04-01 2022-03-31 NI033711 core:FurnitureFittingsToolsEquipment 2021-04-01 2022-03-31 NI033711 core:LandBuildings 2021-04-01 2022-03-31 NI033711 core:MotorVehicles 2021-04-01 2022-03-31 NI033711 core:OfficeEquipment 2021-04-01 2022-03-31 NI033711 core:OtherPropertyPlantEquipment 2021-04-01 2022-03-31 NI033711 core:PlantMachinery 2021-04-01 2022-03-31 NI033711 countries:NorthernIreland 2021-04-01 2022-03-31 NI033711 2021-03-31 NI033711 core:CostValuation 2021-03-31 NI033711 core:FurnitureFittingsToolsEquipment 2021-03-31 NI033711 core:LandBuildings 2021-03-31 NI033711 core:OtherPropertyPlantEquipment 2021-03-31 NI033711 2020-04-01 2021-03-31 NI033711 2021-03-31 NI033711 bus:OrdinaryShareClass1 2021-03-31 NI033711 core:CurrentFinancialInstruments 2021-03-31 NI033711 core:CurrentFinancialInstruments core:WithinOneYear 2021-03-31 NI033711 core:Non-currentFinancialInstruments core:AfterOneYear 2021-03-31 NI033711 core:FurnitureFittingsToolsEquipment 2021-03-31 NI033711 core:LandBuildings 2021-03-31 NI033711 core:OtherPropertyPlantEquipment 2021-03-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: NI033711

Magell Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2022

 

Magell Ltd

(Registration number: NI033711)
Balance Sheet as at 31 March 2022

Note

2022
£

2021
£

Fixed assets

 

Tangible assets

4

151,360

185,175

Investment property

5

12,875,224

32,919,674

Investments

6

345,200

200

 

13,371,784

33,105,049

Current assets

 

Stocks

7

-

234,610

Debtors

8

14,406,280

5,626,726

Cash at bank and in hand

 

7,905,039

932,271

 

22,311,319

6,793,607

Creditors: Amounts falling due within one year

9

(1,209,239)

(6,617,834)

Net current assets

 

21,102,080

175,773

Total assets less current liabilities

 

34,473,864

33,280,822

Creditors: Amounts falling due after more than one year

9

(6,367,494)

(6,578,022)

Net assets

 

28,106,370

26,702,800

Capital and reserves

 

Called up share capital

10

2

2

Retained earnings

28,106,368

26,702,798

Shareholders' funds

 

28,106,370

26,702,800

For the financial 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 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.

 

Magell Ltd

(Registration number: NI033711)
Balance Sheet as at 31 March 2022

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

Approved and authorised by the Board on 5 August 2022 and signed on its behalf by:
 

.........................................
Ryan Walker
Director

 

Magell Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022

1

General information

The company is a private company limited by share capital, incorporated in Northern Ireland.

The address of its registered office is: 59 Ballycowan Road, Ballymena, County Antrim, BT42 3DW.

These financial statements were authorised for issue by the Board on 5 August 2022.

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 smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

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.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities, together with rental income. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

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 tax. Tax is recognised in profit or loss, 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.

The current income 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.

 

Magell Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

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

Depreciation

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

Office equipment

25% straight line

Plant and machinery

10% straight line

Motor vehicles

25% reducing balance

Investment property

Investment property is carried at fair value, derived from the current market prices for comparable real estate determined annually. The values reflect 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.

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.


Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

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.

 

Magell Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022

Short term debtors and creditors

Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the income statement in operating expenses.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

 

Magell Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022

Consolidation
Under section 399 of the Companies Act 2006, the Group is exempt from the requirement to prepare group accounts by virtue of its size. Therefore the accounts present information about the Company as an individual undertaking and not about its group.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 1 (2021 - 1).

 

Magell Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022

4

Tangible assets

Freehold land and buildings
£

Office equipment
 £

Plant and machinery
 £

Total
£

Cost or valuation

At 1 April 2021

151,166

18,267

65,291

234,724

Additions

-

174

-

174

Disposals

-

-

(56,000)

(56,000)

At 31 March 2022

151,166

18,441

9,291

178,898

Depreciation

At 1 April 2021

-

18,138

31,411

49,549

Charge for the year

-

109

280

389

Eliminated on disposal

-

-

(22,400)

(22,400)

At 31 March 2022

-

18,247

9,291

27,538

Carrying amount

At 31 March 2022

151,166

194

-

151,360

At 31 March 2021

151,166

129

33,880

185,175

5

Investment properties

2022
£

At 1 April 2018

32,919,674

Additions

2,955,548

Disposals

(22,684,998)

Fair value adjustments

(315,000)

At 31 March 2021

12,875,224

 

Magell Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022

6

Investments

2022
£

2021
£

Investments in subsidiaries

345,200

200

Subsidiaries

£

Cost or valuation

At 1 April 2021

200

Additions

345,000

At 31 March 2022

345,200

Provision

Carrying amount

At 31 March 2022

345,200

At 31 March 2021

200


At the balance sheet date, details of subsidiaries are as follows:

 

Company name

Country of incorporation

Accounting year end

Business activity

Equity holding

Magell (Offices) Limited

N. Ireland

31 Mar

Serviced office provider

100%

Magell (Magheramorne Estate) Limited

N. Ireland

31 Mar

Investment property

100%

Magmel (Ballymena) Limited

N. Ireland

31 Mar

Investment property

50%

7

Stocks

2022
£

2021
£

Work in progress

-

234,610

 

Magell Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022

8

Debtors

2022
£

2021
£

Other debtors

14,406,280

5,626,726

 

14,406,280

5,626,726

9

Creditors

Creditors: amounts falling due within one year

2022
£

2021
£

Bank loans and overdrafts

1,158,673

6,234,937

Trade creditors

11,081

38,153

Directors current account

1,734

5,624

Taxation and social security

671

37,003

Accruals and deferred income

24,930

61,517

Other creditors

12,150

240,600

1,209,239

6,617,834

Creditors: amounts falling due after more than one year

2022
£

2021
£

Due after one year

Other creditors

6,367,494

6,578,022

10

Share capital

Allotted, called up and fully paid shares

 

2022

2021

 

No.

£

No.

£

Ordinary shares of £1 each

2

2

2

2

         
 

Magell Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2022

11

Loans and borrowings

2022
£

2021
£

Current loans and borrowings

Bank borrowings

1,158,673

6,234,937

12

Related party transactions

Included in debtors is an amount of £3,684,164 due from an associated company, Oxley Square Holdings Limited (2021: £3,187,012). Mr Ryan Walker, a director of Magell Limited, is also a director of Oxley Square Holdings Limited. During the year the Company paid £69,600 (2021:£60,935) in consultancy fees to Oxley Square Holdings Limited.

Included in debtors is an amount of £554,263 due from a wholly owned subsidiary, Magell (Offices) Limited (2021: £624,087).

Included in debtors is an amount of £1,709,982 due from a wholly owned subsidiary, Magell (Magheramorne Estate) Limited (2021:£1,703,982).

Included in debtors is an amount of £5,872,113 due from a 50% subsidiary, Magmel (Ballymena) Limited.

Included in creditors due within one year is an amount of £1,734 (2021:£5,624) due to the director. No interest is charged in respect of this balance.

Included in creditors due after one year is an amount of £6,367,494 (2021: £6,578,022) due to the unlimited company Robert John Walker, a company controlled by the directors of Magell Ltd.

During the year, a management charge of £112,000 (2021:£80,000) was charged by Magell Limited to the unlimited company Robert John Walker.

13

Profit and loss reserve

2022

2021

£

£

Distributable reserves

29,181,402

31,489,367

Non-distributable reserves

(1,100,000)

(4,786,567)

28,081,402

26,702,800