0 30 September 2023 false false false false false false false false false true false false false false false false No description of principal activity 2022-01-01 Sage Accounts Production Advanced 2021 - FRS102_2021 1,975,000 559,583 197,500 757,083 1,217,917 1,415,417 8,180,750 151,563 95,365 246,928 7,933,822 8,029,187 100 100 100 xbrli:pure xbrli:shares iso4217:GBP 11652305 2022-01-01 2022-12-31 11652305 2022-12-31 11652305 2021-12-31 11652305 2021-01-01 2021-12-31 11652305 2021-12-31 11652305 core:NetGoodwill 2022-01-01 2022-12-31 11652305 core:LandBuildings core:OwnedOrFreeholdAssets 2022-01-01 2022-12-31 11652305 bus:Director2 2022-01-01 2022-12-31 11652305 core:NetGoodwill 2021-12-31 11652305 core:NetGoodwill 2022-12-31 11652305 core:LandBuildings core:OwnedOrFreeholdAssets 2021-12-31 11652305 core:LandBuildings core:OwnedOrFreeholdAssets 2022-12-31 11652305 core:WithinOneYear 2022-12-31 11652305 core:WithinOneYear 2021-12-31 11652305 core:ShareCapital 2022-12-31 11652305 core:ShareCapital 2021-12-31 11652305 core:RevaluationReserve 2022-12-31 11652305 core:RevaluationReserve 2021-12-31 11652305 core:RetainedEarningsAccumulatedLosses 2022-12-31 11652305 core:RetainedEarningsAccumulatedLosses 2021-12-31 11652305 core:NetGoodwill 2021-12-31 11652305 core:CostValuation core:Non-currentFinancialInstruments 2022-12-31 11652305 core:Non-currentFinancialInstruments 2022-12-31 11652305 core:Non-currentFinancialInstruments 2021-12-31 11652305 core:BetweenOneFiveYears 2022-12-31 11652305 core:BetweenOneFiveYears 2021-12-31 11652305 core:LandBuildings core:OwnedOrFreeholdAssets 2021-12-31 11652305 bus:SmallEntities 2022-01-01 2022-12-31 11652305 bus:Audited 2022-01-01 2022-12-31 11652305 bus:FullAccounts 2022-01-01 2022-12-31 11652305 bus:SmallCompaniesRegimeForAccounts 2022-01-01 2022-12-31 11652305 bus:PrivateLimitedCompanyLtd 2022-01-01 2022-12-31 11652305 core:WithinOneYear 1 2022-12-31 11652305 core:WithinOneYear 1 2021-12-31
COMPANY REGISTRATION NUMBER: 11652305
Hampton (Woburn Sands) Limited
Filleted Financial Statements
For the year ended
31 December 2022
Hampton (Woburn Sands) Limited
Statement of Financial Position
31 December 2022
2022
2021
Note
£
£
Fixed assets
Intangible assets
4
1,217,917
1,415,417
Tangible assets
5
7,933,822
8,029,187
Investments
6
100
100
------------
------------
9,151,839
9,444,704
Current assets
Debtors
7
758,582
806,376
Cash at bank and in hand
96
2,086
---------
---------
758,678
808,462
Creditors: amounts falling due within one year
8
7,020,973
7,271,479
------------
------------
Net current liabilities
6,262,295
6,463,017
------------
------------
Total assets less current liabilities
2,889,544
2,981,687
Provisions
609,585
712,109
------------
------------
Net assets
2,279,959
2,269,578
------------
------------
Capital and reserves
Called up share capital
100
100
Revaluation reserve
2,250,000
2,250,000
Profit and loss account
29,859
19,478
------------
------------
Shareholders funds
2,279,959
2,269,578
------------
------------
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 income and retained earnings has not been delivered.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.
Hampton (Woburn Sands) Limited
Statement of Financial Position (continued)
31 December 2022
These financial statements were approved by the board of directors and authorised for issue on 29 September 2023 , and are signed on behalf of the board by:
K U S Sehmi
Director
Company registration number: 11652305
Hampton (Woburn Sands) Limited
Notes to the Financial Statements
Year ended 31 December 2022
1. General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is Burlington House, 369 Wellingborough Road, Northampton, NN1 4EU, United Kingdom.
2. Statement of compliance
These financial statements have been prepared in compliance with Section 1A of FRS 102, 'The Financial Reporting Standard applicable in the UK and the 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.
Going concern
During the year the company has made a loss but has net assets at the statement of financial position date. Support is available by other group companies, who have indicated that they will support the company for the foreseeable future. The directors, having considered the above, continue to adopt the going concern basis in preparing the financial statements which assumes that the company will continue in operation for the foreseeable future.
Consolidation
The company has taken advantage of the option not to prepare consolidated financial statements contained in Section 398 of the Companies Act 2006 on the basis that the company and its subsidiary undertakings comprise a small group.
Judgements and key sources of estimation uncertainty
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. The judgements (apart from those involving estimations) that management has made in the process of applying the entity's accounting policies and that have the most significant effect on the amounts recognised in the financial statements are as disclosed in the accounting policies. Accounting estimates and assumptions are made concerning the future and, by their nature, will rarely equal the related actual outcome. The key assumptions and other sources of estimation uncertainty that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are as disclosed in the accounting policies note. Property revaluation The Property owned by the company is considered to be investment property and as such is included in the financial statements at its market value. The directors consider that the latest valuation, carried out in the year by professional valuers, is an appropriate reflection of the market value of the property as at the year end date. Judgement is made in respect of the condition and longevity of the properties to determine this valuation.
Revenue recognition
Turnover is measured at the fair value of the consideration received or receivable and represents amounts receivable for goods supplied and services rendered, stated net of discounts and of Value Added Tax.
Income tax
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, tax is recognised in other comprehensive income or directly in equity, 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.
Goodwill
Goodwill arises on business acquisitions and represents the excess of the cost of the acquisition over the company's interest in the net amount of the identifiable assets, liabilities and contingent liabilities of the acquired business. Goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. It is amortised on a straight-line basis over its useful life. Where a reliable estimate of the useful life of goodwill or intangible assets cannot be made, the life is presumed not to exceed ten years.
Amortisation
Amortisation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful life of that asset as follows:
Goodwill
-
10% straight line
If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised prospectively to reflect the new estimates.
Tangible assets
Tangible assets are initially recorded at cost, and 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.
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:
Freehold property
-
2% straight line
Investments
Fixed asset investments are initially recorded at cost, and subsequently stated at cost less any accumulated impairment losses.
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.
Financial instruments
The company holds basic financial instruments as defined in FRS102. The financial assets and financial liabilities of the company and their measurement basis are as follows: Financial assets - trade and other debtors are basic financial instruments and are debt instruments measured at amortised cost. Prepayments are not financial instruments. Cash at bank is classified as a basic financial instrument and is measured at amortised cost. Financial liabilities - trade creditors, accruals and other creditors are financial instruments, and are measured at amortised cost. Taxation and social security are not included in the financial instruments disclosure definition.
4. Intangible assets
Goodwill
£
Cost
At 1 January 2022 and 31 December 2022
1,975,000
------------
Amortisation
At 1 January 2022
559,583
Charge for the year
197,500
------------
At 31 December 2022
757,083
------------
Carrying amount
At 31 December 2022
1,217,917
------------
At 31 December 2021
1,415,417
------------
5. Tangible assets
Freehold property
£
Cost
At 1 January 2022 and 31 December 2022
8,180,750
------------
Depreciation
At 1 January 2022
151,563
Charge for the year
95,365
------------
At 31 December 2022
246,928
------------
Carrying amount
At 31 December 2022
7,933,822
------------
At 31 December 2021
8,029,187
------------
6. Investments
Shares in group undertakings
£
Cost
At 1 January 2022 and 31 December 2022
100
----
Impairment
At 1 January 2022 and 31 December 2022
----
Carrying amount
At 31 December 2022
100
----
At 31 December 2021
100
----
7. Debtors
2022
2021
£
£
Amounts owed by group undertakings
758,582
806,376
---------
---------
8. Creditors: amounts falling due within one year
2022
2021
£
£
Bank loans and overdrafts
3,203,334
3,549,777
Amounts owed to group undertakings
3,693,355
3,654,466
Social security and other taxes
122,846
65,798
Other creditors
1,438
1,438
------------
------------
7,020,973
7,271,479
------------
------------
Bank loans and overdrafts are secured against the assets to which they relate.
9. Operating leases
As lessor
The total future minimum lease payments receivable under non-cancellable operating leases are as follows:
2022
2021
£
£
Not later than 1 year
375,000
375,000
Later than 1 year and not later than 5 years
192,123
567,123
---------
---------
567,123
942,123
---------
---------
10. Summary audit opinion
The auditor's report for the year dated 30 September 2023 was unqualified .
The senior statutory auditor was Jonathon Day , for and on behalf of Streets Audit LLP .
11. Related party transactions
Exemption is taken from disclosing group related party transactions as set out in FRS 102 section 1A.
12. Controlling party
The company is a wholly owned subsidiary of Rochmills (Holdings) Limited, a company registered in England and Wales. Rochmills (Holdings) Limited prepares group consolidated financial statements. The address of the registered office is Burlington House, 369 Wellingborough Road, Northampton, England, NN1 4EU. The ultimate controlling party is J S Sehmi.