Applevale Limited 04430676 false 2022-04-01 2023-07-31 2023-07-31 The principal activity of the company is farming. Digita Accounts Production Advanced 6.30.9574.0 true true 04430676 2022-04-01 2023-07-31 04430676 2023-07-31 04430676 core:AcceleratedTaxDepreciationDeferredTax 2023-07-31 04430676 core:RetainedEarningsAccumulatedLosses 2023-07-31 04430676 core:ShareCapital 2023-07-31 04430676 core:CurrentFinancialInstruments 2023-07-31 04430676 core:CurrentFinancialInstruments core:WithinOneYear 2023-07-31 04430676 core:Non-currentFinancialInstruments 2023-07-31 04430676 core:Non-currentFinancialInstruments core:AfterOneYear 2023-07-31 04430676 core:Goodwill 2023-07-31 04430676 core:FurnitureFittingsToolsEquipment 2023-07-31 04430676 core:LandBuildings 2023-07-31 04430676 core:MotorVehicles 2023-07-31 04430676 core:OtherPropertyPlantEquipment 2023-07-31 04430676 bus:SmallEntities 2022-04-01 2023-07-31 04430676 bus:AuditExemptWithAccountantsReport 2022-04-01 2023-07-31 04430676 bus:FullAccounts 2022-04-01 2023-07-31 04430676 bus:SmallCompaniesRegimeForAccounts 2022-04-01 2023-07-31 04430676 bus:RegisteredOffice 2022-04-01 2023-07-31 04430676 bus:CompanySecretaryDirector1 2022-04-01 2023-07-31 04430676 bus:Director2 2022-04-01 2023-07-31 04430676 bus:Director3 2022-04-01 2023-07-31 04430676 bus:Director4 2022-04-01 2023-07-31 04430676 bus:PrivateLimitedCompanyLtd 2022-04-01 2023-07-31 04430676 core:Goodwill 2022-04-01 2023-07-31 04430676 core:FurnitureFittingsToolsEquipment 2022-04-01 2023-07-31 04430676 core:LandBuildings 2022-04-01 2023-07-31 04430676 core:MotorVehicles 2022-04-01 2023-07-31 04430676 core:OtherPropertyPlantEquipment 2022-04-01 2023-07-31 04430676 core:OtherVehicles 2022-04-01 2023-07-31 04430676 core:PlantMachinery 2022-04-01 2023-07-31 04430676 countries:EnglandWales 2022-04-01 2023-07-31 04430676 2022-03-31 04430676 core:Goodwill 2022-03-31 04430676 core:FurnitureFittingsToolsEquipment 2022-03-31 04430676 core:LandBuildings 2022-03-31 04430676 core:MotorVehicles 2022-03-31 04430676 core:OtherPropertyPlantEquipment 2022-03-31 04430676 2021-04-01 2022-03-31 04430676 2022-03-31 04430676 core:AcceleratedTaxDepreciationDeferredTax 2022-03-31 04430676 core:RetainedEarningsAccumulatedLosses 2022-03-31 04430676 core:ShareCapital 2022-03-31 04430676 core:CurrentFinancialInstruments 2022-03-31 04430676 core:CurrentFinancialInstruments core:WithinOneYear 2022-03-31 04430676 core:Non-currentFinancialInstruments 2022-03-31 04430676 core:Non-currentFinancialInstruments core:AfterOneYear 2022-03-31 04430676 core:Goodwill 2022-03-31 04430676 core:FurnitureFittingsToolsEquipment 2022-03-31 04430676 core:LandBuildings 2022-03-31 04430676 core:MotorVehicles 2022-03-31 04430676 core:OtherPropertyPlantEquipment 2022-03-31 iso4217:GBP xbrli:pure

Registration number: 04430676

Prepared for the registrar

Applevale Limited

Annual Report and Unaudited Financial Statements

for the Period from 1 April 2022 to 31 July 2023

 

Applevale Limited

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 10

 

Applevale Limited

Company Information

Directors

J Appleby

Mrs S Hensley-Appleby

T Appleby

Mrs N Appleby

Company secretary

J Appleby

Registered office

Staverton Court
Staverton
Cheltenham
GL51 0UX

Accountants

Hazlewoods LLP
Staverton Court
Staverton
Cheltenham
GL51 0UX

 

Applevale Limited

(Registration number: 04430676)
Balance Sheet as at 31 July 2023

Note

31 July 2023
 £

31 March 2022
 £

Fixed assets

 

Intangible assets

4

361,440

428,040

Tangible assets

5

1,479,296

1,492,093

 

1,840,736

1,920,133

Current assets

 

Stocks

241,220

106,090

Debtors

6

62,463

80,832

Cash at bank and in hand

 

241,137

13,959

 

544,820

200,881

Creditors: Amounts falling due within one year

7

(1,915,212)

(510,500)

Net current liabilities

 

(1,370,392)

(309,619)

Total assets less current liabilities

 

470,344

1,610,514

Creditors: Amounts falling due after more than one year

7

(309,569)

(1,367,117)

Deferred tax liabilities

(49,901)

(68,541)

Net assets

 

110,874

174,856

Capital and reserves

 

Called up share capital

100

100

Profit and loss account

110,774

174,756

Total equity

 

110,874

174,856

For the financial period ending 31 July 2023 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 period 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.

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 17 April 2024 and signed on its behalf by:
 


T Appleby
Director

 

Applevale Limited

Notes to the Unaudited Financial Statements for the Period from 1 April 2022 to 31 July 2023

 

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Staverton Court
Staverton
Cheltenham
GL51 0UX

The principal place of business is:
Bretforton House Farm
Bretforton
Evesham
Worcestershire
WR11 5JH

 

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 for, where disclosed in these accounting policies, certain items that are shown at fair value.

The presentational currency of the financial statements is Pounds Sterling, being the functional currency of the primary economic environment in which the company operates. Monetary amounts in these financial statements are rounded to the nearest Pound.

Going concern

After reviewing the company's forecasts and projections, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. The company therefore continues to adopt the going concern basis in preparing its financial statements.

Critical accounting judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amounts of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.
 

Judgements

No significant judgements have been made by management in preparing these financial statements.

 

Applevale Limited

Notes to the Unaudited Financial Statements for the Period from 1 April 2022 to 31 July 2023

Key sources of estimation uncertainty

No key sources of estimation uncertainty have been identified by management in preparing these financial statements other than those detailed in these accounting policies.

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. Turnover is shown net of sales/value added tax, returns, rebates and discounts and after eliminating sales within the company.

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 and deferred tax. Tax is recognised in the profit and loss account, except that a charge 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.

Deferred income tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred income tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

Tangible assets

Tangible assets are stated in the statement of financial position 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

Land and buildings

Nil / 25 years straight line

Implements and machinery

15/20% reducing balance / 20 years straight line

Fixed equipment

10/15% reducing balance

Tractors and combines

20% reducing balance


Herd
The production herd has been included within the fixed assets at tax value under ITTOIA 2005, s111, as there is a herd basis election in place.


Basic Payment Scheme
The basic payment scheme is recognised evenly in the profit and loss account where the payment scheme year is completed before the balance sheet date.
 

 

Applevale Limited

Notes to the Unaudited Financial Statements for the Period from 1 April 2022 to 31 July 2023

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. All trade debtors are repayable within one year and hence are included at the undiscounted cost of cash expected to be received. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the debtors.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and all are repayable within one year and hence are included at the undiscounted amount of cash expected to be paid.

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.

 

Applevale Limited

Notes to the Unaudited Financial Statements for the Period from 1 April 2022 to 31 July 2023

Financial instruments


Classification
Financial instruments are classified and accounted for according to the substance of the contractual arrangement, as financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. Where shares are issued, any component that creates a financial liability of the company is presented as a liability on the balance sheet. The corresponding dividends relating to the liability component are charged as interest expenses in the profit and loss account.

 Recognition and measurement
All financial assets and liabilities are initially measured at transaction price (including transaction costs), except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value (which is normally the transaction price excluding transaction costs), unless the arrangement constitutes a financing transaction. If an arrangement constitutes a financing transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.

 Impairment
Assets, other than those measured at fair value, are assessed for indicators of impairment at each balance sheet date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss as described below.

A non financial asset is impaired where there is objective evidence that, as a result of one or more events that occurred after initial recognition, the estimated recoverable value of the asset has been reduced. The recoverable amount of an asset is the higher of its fair value less costs to sell and its value in use.

The recoverable amount of goodwill is derived from measurement of the present value of the future cash flows of the cash-generating units ('CGUs') of which the goodwill is a part. Any impairment loss in respect of a CGU is allocated first to the goodwill attached to that CGU, and then to other assets within that CGU on a pro-rata basis.

Where indicators exist for a decrease in impairment loss, the prior impairment loss is tested to determine reversal. An impairment loss is reversed on an individual impaired asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised. Where a reversal of impairment occurs in respect of a CGU, the reversal is applied first to the assets (other than goodwill) of the CGU on a pro-rata basis and then to any goodwill allocated to that CGU.

For financial assets carried at amortised cost, the amount of an impairment is the difference between the asset’s carrying amount and the present value of estimated future cash flows, discounted at the financial asset’s original effective interest rate.

For financial assets carried at cost less impairment, the impairment loss is the difference between the asset’s carrying amount and the best estimate of the amount that would be received for the asset if it were to be sold at the reporting date.

Where indicators exist for a decrease in impairment loss, and the decrease can be related objectively to an event occurring after the impairment was recognised, the prior impairment loss is tested to determine reversal. An impairment loss is reversed on an individual impaired financial asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised.

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.

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.

 

Applevale Limited

Notes to the Unaudited Financial Statements for the Period from 1 April 2022 to 31 July 2023

 

3

Staff numbers

The average number of persons employed by the company (including directors) during the period, was 8 (2022 - 5).

 

4

Intangible assets

Herd
 £

Cost

At 1 April 2022

428,040

Disposals

(66,600)

At 31 July 2023

361,440

Carrying amount

At 31 July 2023

361,440

At 31 March 2022

428,040

 

Applevale Limited

Notes to the Unaudited Financial Statements for the Period from 1 April 2022 to 31 July 2023

 

5

Tangible assets

Land and buildings
£

Implements and machinery
 £

Fixed equipment
 £

Tractors and combines
 £

Total
£

Cost

At 1 April 2022

994,894

361,481

672,332

145,321

2,174,028

Additions

14,483

158,824

19,577

-

192,884

Disposals

-

(106,900)

-

(4,420)

(111,320)

At 31 July 2023

1,009,377

413,405

691,909

140,901

2,255,592

Depreciation

At 1 April 2022

62,951

198,301

380,774

39,909

681,935

Charge for the year

11,991

18,111

44,566

28,009

102,677

Eliminated on disposal

-

(4,276)

-

(4,040)

(8,316)

At 31 July 2023

74,942

212,136

425,340

63,878

776,296

Carrying amount

At 31 July 2023

934,435

201,269

266,569

77,023

1,479,296

At 31 March 2022

931,943

163,180

291,558

105,412

1,492,093

 

Applevale Limited

Notes to the Unaudited Financial Statements for the Period from 1 April 2022 to 31 July 2023

 

6

Debtors

31 July 2023
 £

31 March 2022
 £

Trade debtors

33,873

68,945

Other debtors

25,123

10,276

Prepayments

3,467

1,611

 

62,463

80,832

 

7

Creditors

Note

31 July 2023
 £

31 March 2022
 £

Due within one year

 

Loans and borrowings

9

72,210

346,714

Trade creditors

 

151,395

90,840

Amounts due to related parties

10

1,685,551

60,749

Social security and other taxes

 

399

159

Other creditors

 

3,639

4,698

Accrued expenses

 

3,600

3,600

Corporation tax liability

(1,582)

3,740

 

1,915,212

510,500

 

8

Deferred tax

Deferred tax assets and liabilities

2023

Liability
£

Fixed asset timing differences

49,901

49,901

2022

Liability
£

Fixed asset timing differences

68,541

68,541

 

Applevale Limited

Notes to the Unaudited Financial Statements for the Period from 1 April 2022 to 31 July 2023

 

9

Loans and borrowings

2023
£

2022
£

Current loans and borrowings

Bank borrowings

24,392

110,526

Bank overdrafts

-

182,516

HP and finance lease liabilities

47,818

53,672

72,210

346,714

2023
£

2022
£

Non-current loans and borrowings

Bank borrowings

225,608

1,217,449

HP and finance lease liabilities

83,961

149,668

309,569

1,367,117

Loans and borrowings
Loans and borrowings are secured over the related assets.

 

10

Related party transactions

Transactions with directors

At the balance sheet date the amount due to directors was £1,685,551 (2022 - £60,749).