3 01/04/2023 31/03/2024 2024-03-31 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 2023-04-01 Sage Accounts Production 23.0 - FRS102_2023 xbrli:pure xbrli:shares iso4217:GBP 04693780 2023-04-01 2024-03-31 04693780 2024-03-31 04693780 2023-03-31 04693780 2022-04-01 2023-03-31 04693780 2023-03-31 04693780 2022-03-31 04693780 core:PlantMachinery 2023-04-01 2024-03-31 04693780 core:FurnitureFittingsToolsEquipment 2023-04-01 2024-03-31 04693780 core:MotorVehicles 2023-04-01 2024-03-31 04693780 bus:Director1 2023-04-01 2024-03-31 04693780 core:LandBuildings core:OwnedOrFreeholdAssets 2023-03-31 04693780 core:PlantMachinery 2023-03-31 04693780 core:FurnitureFittingsToolsEquipment 2023-03-31 04693780 core:MotorVehicles 2023-03-31 04693780 core:LandBuildings core:OwnedOrFreeholdAssets 2024-03-31 04693780 core:PlantMachinery 2024-03-31 04693780 core:FurnitureFittingsToolsEquipment 2024-03-31 04693780 core:MotorVehicles 2024-03-31 04693780 core:WithinOneYear 2024-03-31 04693780 core:WithinOneYear 2023-03-31 04693780 core:AfterOneYear 2024-03-31 04693780 core:AfterOneYear 2023-03-31 04693780 core:RetainedEarningsAccumulatedLosses 2022-04-01 2023-03-31 04693780 core:RetainedEarningsAccumulatedLosses 2023-04-01 2024-03-31 04693780 core:ShareCapital 2024-03-31 04693780 core:ShareCapital 2023-03-31 04693780 core:RevaluationReserve 2024-03-31 04693780 core:RevaluationReserve 2023-03-31 04693780 core:RetainedEarningsAccumulatedLosses 2024-03-31 04693780 core:RetainedEarningsAccumulatedLosses 2023-03-31 04693780 core:ShareCapital 2022-03-31 04693780 core:RevaluationReserve 2022-03-31 04693780 core:RetainedEarningsAccumulatedLosses 2022-03-31 04693780 core:PreviouslyStatedAmount core:ShareCapital 2024-03-31 04693780 core:LandBuildings core:OwnedOrFreeholdAssets 2023-03-31 04693780 core:PlantMachinery 2023-03-31 04693780 core:FurnitureFittingsToolsEquipment 2023-03-31 04693780 core:MotorVehicles 2023-03-31 04693780 bus:Director1 2023-03-31 04693780 bus:Director1 2024-03-31 04693780 bus:Director1 2022-03-31 04693780 bus:Director1 2023-03-31 04693780 bus:Director1 2022-04-01 2023-03-31 04693780 bus:SmallEntities 2023-04-01 2024-03-31 04693780 bus:AuditExempt-NoAccountantsReport 2023-04-01 2024-03-31 04693780 bus:SmallCompaniesRegimeForAccounts 2023-04-01 2024-03-31 04693780 bus:PrivateLimitedCompanyLtd 2023-04-01 2024-03-31 04693780 bus:FullAccounts 2023-04-01 2024-03-31
Company registration number: 04693780
Michael Moore Property Developments Limited
Unaudited filleted financial statements
31 March 2024
Michael Moore Property Developments Limited
Contents
Statement of financial position
Statement of changes in equity
Notes to the financial statements
Michael Moore Property Developments Limited
Statement of financial position
31 March 2024
2024 2023
Note £ £ £ £
Fixed assets
Tangible assets 5 3,018,722 3,009,334
_______ _______
3,018,722 3,009,334
Current assets
Debtors 6 438,990 232,116
Cash at bank and in hand 656,010 304,084
_______ _______
1,095,000 536,200
Creditors: amounts falling due
within one year 7 ( 235,839) ( 164,706)
_______ _______
Net current assets 859,161 371,494
_______ _______
Total assets less current liabilities 3,877,883 3,380,828
Creditors: amounts falling due
after more than one year 8 ( 1,476,709) ( 1,044,685)
Provisions for liabilities ( 284,899) ( 284,899)
_______ _______
Net assets 2,116,275 2,051,244
_______ _______
Capital and reserves
Called up share capital 200 200
Revaluation reserve 1,214,571 1,214,571
Profit and loss account 901,504 836,473
_______ _______
Shareholders funds 2,116,275 2,051,244
_______ _______
For the year ending 31 March 2024 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 28 August 2024 , and are signed on behalf of the board by:
Mr Anthony Harry Moore
Director
Company registration number: 04693780
Michael Moore Property Developments Limited
Statement of changes in equity
Year ended 31 March 2024
Called up share capital Revaluation reserve Profit and loss account Total
£ £ £ £
At 1 April 2022 200 1,214,571 718,196 1,932,967
Profit for the year 228,277 228,277
_______ _______ _______ _______
Total comprehensive income for the year - - 228,277 228,277
Dividends paid and payable ( 110,000) ( 110,000)
_______ _______ _______ _______
Total investments by and distributions to owners - - ( 110,000) ( 110,000)
_______ _______ _______ _______
At 31 March 2023 and 1 April 2023 200 1,214,571 836,473 2,051,244
Profit for the year 226,831 226,831
_______ _______ _______ _______
Total comprehensive income for the year - - 226,831 226,831
Dividends paid and payable ( 161,800) ( 161,800)
_______ _______ _______ _______
Total investments by and distributions to owners - - ( 161,800) ( 161,800)
_______ _______ _______ _______
At 31 March 2024 200 1,214,571 901,504 2,116,275
_______ _______ _______ _______
Michael Moore Property Developments Limited
Notes to the financial statements
Year ended 31 March 2024
1. General information
The company is a private company limited by shares, registered in England. The address of the registered office is 2nd Floor, 32-33 Gosfield Street, Fitzrovia, London, W1W 6HL.
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 is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer (usually on despatch of the goods); the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably.
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:
Plant and machinery - 25 % reducing balance
Fittings fixtures and equipment - 25 % reducing balance
Motor vehicles - 25 % reducing balance
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.
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 company 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. Where investments in non-convertible preference shares and non-puttable ordinary shares or preference shares are publicly traded or their fair value can otherwise be measured reliably, the investment is subsequently measured at fair value with changes in fair value recognised in profit or loss. All other such investments are subsequently measured at cost less impairment. Other financial instruments, including derivatives, are initially recognised at fair value, unless payment for an asset is deferred beyond normal business terms or financed at a rate of interest that is not a market rate, in which case the asset is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Other financial instruments are subsequently measured at fair value, with any changes recognised in profit or loss, with the exception of hedging instruments in a designated hedging relationship.
Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss immediately. For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets or either assessed individually or grouped on the basis of similar credit risk characteristics. Any reversals of impairment are recognised in profit or loss immediately, to the extent that the reversal does not result in a carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously been recognised.
4. Employee numbers
The average number of persons employed by the company during the year amounted to 3 (2023: 3 ).
5. Tangible assets
Freehold property Plant and machinery Fixtures, fittings and equipment Motor vehicles Total
£ £ £ £ £
Cost
At 1 April 2023 3,000,000 242,089 9,177 28,935 3,280,201
Additions - - 7,628 8,000 15,628
_______ _______ _______ _______ _______
At 31 March 2024 3,000,000 242,089 16,805 36,935 3,295,829
_______ _______ _______ _______ _______
Depreciation
At 1 April 2023 - 234,584 8,421 27,862 270,867
Charge for the year - 1,876 2,096 2,268 6,240
_______ _______ _______ _______ _______
At 31 March 2024 - 236,460 10,517 30,130 277,107
_______ _______ _______ _______ _______
Carrying amount
At 31 March 2024 3,000,000 5,629 6,288 6,805 3,018,722
_______ _______ _______ _______ _______
At 31 March 2023 3,000,000 7,505 756 1,073 3,009,334
_______ _______ _______ _______ _______
Tangible assets held at valuation
The freehold property was professionally valued on behalf of Lloyds Bank. The property has therefore been revalued in the financial statement in line with this professional valuation.
6. Debtors
2024 2023
£ £
Amounts owed by group undertakings and undertakings in which the company has a participating interest 415,510 208,636
Other debtors 23,480 23,480
_______ _______
438,990 232,116
_______ _______
7. Creditors: amounts falling due within one year
2024 2023
£ £
Bank loans and overdrafts 68,045 47,543
Corporation tax 143,494 88,570
Social security and other taxes 20,223 22,837
Other creditors 4,077 5,756
_______ _______
235,839 164,706
_______ _______
8. Creditors: amounts falling due after more than one year
2024 2023
£ £
Bank loans and overdrafts 1,465,154 1,023,088
Other creditors 11,555 21,597
_______ _______
1,476,709 1,044,685
_______ _______
Lloyds Bank PLC - loan principal amount of £1,111,000 was drawn down in October 2021 with a total Interest Rate of 4.8% p a, secured by a way of a fixed and floating charge over the assets of the company. As at the Balance Sheet date the company owed £1,023,089 (2023 - £1,060,560). A Bank Bounce Back Loan of £50,000 was drawn in May 2020 with a total Interest Rate of 2.5% p.a. after an interest free period of 12 months. As at the Balance Sheet date the company owed £ 21,665 (2023-£ 31,669).
Lloyds Bank PLC - a new loan of £500,000 was received by the company in March 2024, with a total interest rate of 8.36% pa, secured by a way of a fixed and floating charge over the assets of the company. As at the Balance Sheet date the amount of the loan owed was £500,000.
9. Directors advances, credits and guarantees
During the year the directors entered into the following advances and credits with the company:
2024
Balance brought forward Advances /(credits) to the directors Balance o/standing
£ £ £
Mr Anthony Harry Moore ( 2,242) 1,679 ( 563)
_______ _______ _______
2023
Balance brought forward Advances /(credits) to the directors Balance o/standing
£ £ £
Mr Anthony Harry Moore ( 486) ( 1,756) ( 2,242)
_______ _______ _______
10. Related party transactions
Moores Auto Engineering Limited - -
Moores Auto Engineering Ltd is a company in which Mr A Moore is a Director and Shareholder. As at 31/3/24 Moores Auto Engineering Ltd owed the company £415,510 (2023 - £208,636).