Company Registration No. 04780607 (England and Wales)
QUAYSIDE HOMES LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2023
PAGES FOR FILING WITH REGISTRAR
QUAYSIDE HOMES LIMITED
CONTENTS
Page
Statement of financial position
1
Notes to the financial statements
2 - 7
QUAYSIDE HOMES LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
28 FEBRUARY 2023
28 February 2023
- 1 -
2023
2022
Notes
£
£
£
£
Non-current assets
Investment properties
4
88,000
88,000
Current assets
Inventories
5
21,381,807
22,666,594
Trade and other receivables falling due after more than one year
6
2,462,231
429,008
Trade and other receivables falling due within one year
6
53,311
57,958
Cash and cash equivalents
163,243
11,492
24,060,592
23,165,052
Current liabilities
7
(21,862,644)
(21,709,573)
Net current assets
2,197,948
1,455,479
Total assets less current liabilities
2,285,948
1,543,479
Non-current liabilities
8
(901,412)
(901,412)
Provisions for liabilities
9
(1,945,974)
(1,966,974)
Net liabilities
(561,438)
(1,324,907)
Equity
Called up share capital
10
1
1
Retained earnings
11
(561,439)
(1,324,908)
Total equity
(561,438)
(1,324,907)

The directors of the company have elected not to include a copy of the income statement within the financial statements.true

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 20 November 2023 and are signed on its behalf by:
Mr M McGuirk
Mr J D C Hambling
Director
Director
Company Registration No. 04780607
QUAYSIDE HOMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2023
- 2 -
1
Accounting policies
Company information

Quayside Homes Limited is a private company limited by shares incorporated in England and Wales. The registered office is Hardys Yard, London Road, Riverhead, Sevenoaks, Kent, TN13 2DN.

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 £1.

The financial statements have been prepared under the historical cost convention modified to include revaluation of investment property at fair value. The principal accounting policies adopted are set out below.

1.2
Going concern

At the reporting date, the company was in a net liability positiontrue. The directors have considered relevant information, including the company’s principal risks and uncertainties, the annual budget, forecast future cash flows and the impact of subsequent events in making their assessment. 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, on the basis the company will continue to receive financial support from the parent company.

 

Based on these assessments and having regard to the resources available to the entity, the directors have concluded that there is no material uncertainty and that they can continue to adopt the going concern basis in preparing the annual report and financial statements.

1.3
Revenue

Revenue comprises income recognised by the company in respect of the sale of property sold during the year and is recognised upon the date of completion, exclusive of VAT.

1.4
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.

1.5
Inventories

Work in progress represents all direct costs and an appropriate proportion of fixed and variable overheads to date in relation to the housing development still under construction.

 

Properties for resale are valued at the lower of cost and net realisable value. All properties are held for resale.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of inventories 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.

1.6
Cash and cash equivalents

Cash and cash equivalents 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.

QUAYSIDE HOMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2023
1
Accounting policies
(Continued)
- 3 -
1.7
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.

Basic financial assets

Basic financial assets, which include trade and other receivables and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost.

Basic financial liabilities

Basic financial liabilities, including trade and other payables, bank loans and loans from fellow group companies, 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 receipts discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

1.8
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.

 

All called up share capital is allotted and fully paid.

1.9
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.

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.

1.10
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense.

1.11
Leases

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

1.12
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 3 (2022 - 3).

QUAYSIDE HOMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2023
- 4 -
3
Taxation
2023
2022
£
£
Current tax
UK corporation tax on profits for the current period
192,039
159,715
Deferred tax
Origination and reversal of timing differences
(21,000)
(14,737)
Changes in tax rates
-
0
475,611
Total deferred tax
(21,000)
460,874
Total tax charge
171,039
620,589
4
Investment property
2023
£
Fair value
At 1 March 2022 and 28 February 2023
88,000

Investment properties is made up of freehold interests. The directors value the company's investments at the reporting date. Freehold interests are valued by reference to expected ground rental yields of the properties. The historic cost of investment properties is £nil.

 

 

5
Inventories
2023
2022
£
£
Land for development / re-sale
17,220,000
17,220,000
Work in progress
3,570,807
4,855,594
Finished goods
591,000
591,000
21,381,807
22,666,594
6
Trade and other receivables
2023
2022
Amounts falling due within one year:
£
£
Trade receivables
28,455
25,026
Other receivables
24,856
32,932
53,311
57,958
2023
2022
QUAYSIDE HOMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2023
6
Trade and other receivables
(Continued)
- 5 -
Amounts falling due after more than one year:
£
£
Amounts owed by group undertakings
2,462,231
429,008
Total debtors
2,515,542
486,966
7
Current liabilities
2023
2022
£
£
Trade payables
47,613
32,866
Amounts owed to group undertakings
20,958,775
20,958,775
Taxation and social security
353,632
159,995
Other payables
502,624
557,937
21,862,644
21,709,573
8
Non-current liabilities
2023
2022
£
£
Other payables
901,412
901,412
9
Deferred taxation

Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Liabilities
Liabilities
2023
2022
Balances:
£
£
Revaluations
21,974
21,974
Held over gains
1,924,000
1,945,000
1,945,974
1,966,974
2023
Movements in the year:
£
Liability at 1 March 2022
1,966,974
Credit to profit or loss
(21,000)
Liability at 28 February 2023
1,945,974
QUAYSIDE HOMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2023
- 6 -
10
Called up share capital
2023
2022
2023
2022
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary share of £1 each
1
1
1
1
11
Retained earnings

Included within retained losses are fair value movements totalling £73,040 (2022 - £73,040), which are non-distributable.

12
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

The senior statutory auditor was Christopher Reeves ACA FCCA.
The auditor was Carpenter Box.
Carpenter Box is a trading name of Carpenter Box Limited
13
Financial commitments, guarantees and contingent liabilities

A contingent liability exists in respect of amounts owed towards education and highways contributions. An amount of £300,000 is payable in stages on completion as the company meet milestones based on number of dwellings built. In the event these milestones are not met, no amount is due.

14
Operating lease commitments
Lessor

At the reporting end date the company had contracted with tenants for the following minimum lease payments:

2023
2022
£
£
653,681
611,687
15
Related party transactions
Transactions with related parties

In accordance with the requirements in Section 33.1A of FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland the company has not disclosed transactions with the ultimate parent company or any wholly owned subsidiary undertaking of the group.

QUAYSIDE HOMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2023
- 7 -
16
Parent company

The ultimate parent company is Ramac Holdings (Trading) Limited by virtue of 100% shareholding in the immediate parent company. The registered office and principal place of business is Hardys Yard, London Road, Riverhead, Sevenoaks, Kent, TN13 2DN.

 

The financial statements of the company are consolidated in the financial statements of Ramac Holdings (Trading) Limited. Copies of the consolidated financial statements are available from Companies House.

2023-02-282022-03-01false23 November 2023CCH SoftwareCCH Accounts Production 2023.300No description of principal activityThis audit opinion is unqualifiedMr M McGuirkMr J D C HamblingMr R W A LawrenceMr J D C Hamblingfalse047806072022-03-012023-02-28047806072023-02-28047806072022-02-2804780607core:Non-currentFinancialInstrumentscore:AfterOneYear2023-02-2804780607core:Non-currentFinancialInstrumentscore:AfterOneYear2022-02-2804780607core:CurrentFinancialInstrumentscore:WithinOneYear2023-02-2804780607core:CurrentFinancialInstrumentscore:WithinOneYear2022-02-2804780607core:CurrentFinancialInstruments2023-02-2804780607core:CurrentFinancialInstruments2022-02-2804780607core:ShareCapital2023-02-2804780607core:ShareCapital2022-02-2804780607core:RetainedEarningsAccumulatedLosses2023-02-2804780607core:RetainedEarningsAccumulatedLosses2022-02-2804780607bus:Director12022-03-012023-02-2804780607bus:CompanySecretaryDirector12022-03-012023-02-28047806072021-03-012022-02-2804780607core:UKTax2022-03-012023-02-2804780607core:UKTax2021-03-012022-02-28047806072022-02-2804780607core:WithinOneYear2023-02-2804780607core:WithinOneYear2022-02-2804780607core:Non-currentFinancialInstruments2023-02-2804780607core:Non-currentFinancialInstruments2022-02-2804780607bus:PrivateLimitedCompanyLtd2022-03-012023-02-2804780607bus:SmallCompaniesRegimeForAccounts2022-03-012023-02-2804780607bus:FRS1022022-03-012023-02-2804780607bus:Audited2022-03-012023-02-2804780607bus:Director22022-03-012023-02-2804780607bus:Director32022-03-012023-02-2804780607bus:CompanySecretary12022-03-012023-02-2804780607bus:FullAccounts2022-03-012023-02-28xbrli:purexbrli:sharesiso4217:GBP