Registered number
11091760
The Farmers Arms Cwmdu Limited
Unaudited Filleted Accounts
31 December 2023
The Farmers Arms Cwmdu Limited
Registered number: 11091760
Balance Sheet
as at 31 December 2023
Notes 2023 2022
£ £
Fixed assets
Tangible assets 3 240,468 245,468
Current assets
Debtors 4 5,659 3,595
Cash at bank and in hand 8,278 14,322
13,937 17,917
Creditors: amounts falling due within one year 5 (7,602) (9,872)
Net current assets 6,335 8,045
Total assets less current liabilities 246,803 253,513
Creditors: amounts falling due after more than one year 6 (111,504) (118,973)
Net assets 135,299 134,540
Capital and reserves
Called up share capital 150,000 150,000
Profit and loss account (14,701) (15,460)
Shareholders' funds 135,299 134,540
The directors are satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006.
The members have not required the company to obtain an audit in accordance with section 476 of the Act.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts.
The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies.
Nicholas West
Director
Approved by the board on 5 August 2024
The Farmers Arms Cwmdu Limited
Notes to the Accounts
for the year ended 31 December 2023
1 Accounting policies
Basis of preparation
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard).
Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs.
Intangible fixed assets
Intangible fixed assets are measured at cost less accumulative amortisation and any accumulative impairment losses.
Tangible fixed assets
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows:
Freehold buildings No depreciation on investment property measured at fair value
Plant and machinery at 15% reducing balance
Fixtures, fittings, tools and equipment at 15% reducing balance
Investments
Investments in subsidiaries, associates and joint ventures are measured at cost less any accumulated impairment losses. Listed investments are measured at fair value. Unlisted investments are measured at fair value unless the value cannot be measured reliably, in which case they are measured at cost less any accumulated impairment losses. Changes in fair value are included in the profit and loss account.
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first in first out method. The carrying amount of stock sold is recognised as an expense in the period in which the related revenue is recognised.
Debtors
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts.
Creditors
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method.
Taxation
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. Unrelieved tax losses and other deferred tax assets are recognised only 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 and that are expected to apply to the reversal of the timing difference, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted.
Provisions
Provisions (ie liabilities of uncertain timing or amount) are recognised when there is an obligation at the reporting date as a result of a past event, it is probable that economic benefit will be transferred to settle the obligation and the amount of the obligation can be estimated reliably.
2 Employees 2023 2022
Number Number
Average number of persons employed by the company 0 0
3 Tangible fixed assets
Land and buildings Plant and machinery etc Total
£ £ £
Cost
At 1 January 2023 240,468 5,301 245,769
Disposals - (5,301) (5,301)
At 31 December 2023 240,468 - 240,468
Depreciation
At 1 January 2023 - 301 301
On disposals - (301) (301)
At 31 December 2023 - - -
Net book value
At 31 December 2023 240,468 - 240,468
At 31 December 2022 240,468 5,000 245,468
Freehold land and buildings: 2023 2022
£ £
Historical cost 240,468 240,468
Cumulative depreciation based on historical cost - -
240,468 240,468
The freehold property known as the Farmers Arms Cwmdu is held as an investment property within the company. At the 31st December 2023 yearend the directors carried out a valuation of the property. The estimated current resale value for the property was established by looking at similar properties for sale in and around the immediate location and giving consideration to the original purchase price. Valuation as at 31st December 2023 remains the same as the original purchase cost of £240,468.

The property is not depreciated and any gain or loss under FRS 102 would be transferred to the profit and loss account as non distributable reserves.

The directors also carried out a revlaution of the plant and machinery included within the investment property as at 31st December 2023. Valuation as at 31st December 2023 was £nil (2022 :£5,000), determined from a new tenancy which began during the year on 1st January 2023.
4 Debtors 2023 2022
£ £
Trade debtors 5,000 3,000
Prepayments 659 595
5,659 3,595
5 Creditors: amounts falling due within one year 2023 2022
£ £
Secure loan @ 0% per annum 6,750 -
Loan interest 272 7,488
Income tax deducted at 20% on loan interest 68 1,872
Other creditors 512 512
7,602 9,872
6 Creditors: amounts falling due after one year 2023 2022
£ £
Secure loan @ 0% per annum 93,250 100,000
Friends loans @ 2% per annum 17,000 17,000
Directors loan account - Kathryn Silk 209 209
Directors loan account - Nicholas West 209 928
Directors loan account - Richard Renshaw 209 209
Other loans 627 627
111,504 118,973
The loans from Friends of 'The Farmers Arms Cwmdu Limited' are long term borrowing without a timescale for repayment however it is anticipated that the loan will be repaid from the proceeds generated from the sale of the goodwill and fixtures and fittings on commencement of the full lease tenancy.
7 Loans 2023 2022
£ £
Creditors include:
Instalments falling due for payment after more than five years 66,500 -
Secured bank loans 100,000 100,000
The loan is secured over the title of the freehold property of the Farmers Arms Cwmdu. The loan loans have been amended and the loan is now interest free and repayable over 15 years. Repayments are to commence during 2024, set at a minimum of £6,666.67 per annum or half of the annual rental income due for the year.
8 Related party transactions
None Noted.
9 Controlling party
There is no majority shareholder of The Farmers Arms Cwmdu Limited. The highest shareholding held by a single individual only amounts to 16.67% of the total issued share capital. The Board of Directors of The Farmers Arms Cwmdu Limited are collectively the ultimate controlling party of The Farmers Arms Cwmdu Limited.
10 Other information
The Farmers Arms Cwmdu Limited is a private company limited by shares and incorporated in England and Wales. Its registered office is:
The Crindau
Cwmdu
Crickhowell
Powys
NP8 1RS
The Farmers Arms Cwmdu Limited 11091760 false 2023-01-01 2023-12-31 2023-12-31 VT Final Accounts April 2024 Nicholas West No description of principal activity 11091760 2022-01-01 2022-12-31 11091760 core:WithinOneYear 2022-12-31 11091760 core:AfterOneYear 2022-12-31 11091760 core:ShareCapital 2022-12-31 11091760 core:RetainedEarningsAccumulatedLosses 2022-12-31 11091760 1 core:AfterOneYear 2022-12-31 11091760 2 core:AfterOneYear 2022-12-31 11091760 3 core:AfterOneYear 2022-12-31 11091760 4 core:AfterOneYear 2022-12-31 11091760 5 core:AfterOneYear 2022-12-31 11091760 6 core:AfterOneYear 2022-12-31 11091760 2023-01-01 2023-12-31 11091760 bus:PrivateLimitedCompanyLtd 2023-01-01 2023-12-31 11091760 bus:AuditExemptWithAccountantsReport 2023-01-01 2023-12-31 11091760 bus:Director40 2023-01-01 2023-12-31 11091760 1 2023-01-01 2023-12-31 11091760 2 2023-01-01 2023-12-31 11091760 core:LandBuildings 2023-01-01 2023-12-31 11091760 core:PlantMachinery 2023-01-01 2023-12-31 11091760 countries:England 2023-01-01 2023-12-31 11091760 bus:FRS102 2023-01-01 2023-12-31 11091760 bus:FilletedAccounts 2023-01-01 2023-12-31 11091760 2023-12-31 11091760 core:WithinOneYear 2023-12-31 11091760 core:AfterOneYear 2023-12-31 11091760 core:ShareCapital 2023-12-31 11091760 core:RetainedEarningsAccumulatedLosses 2023-12-31 11091760 core:LandBuildings 2023-12-31 11091760 core:PlantMachinery 2023-12-31 11091760 1 core:WithinOneYear 2023-12-31 11091760 1 core:AfterOneYear 2023-12-31 11091760 2 core:AfterOneYear 2023-12-31 11091760 3 core:AfterOneYear 2023-12-31 11091760 4 core:AfterOneYear 2023-12-31 11091760 5 core:AfterOneYear 2023-12-31 11091760 6 core:AfterOneYear 2023-12-31 11091760 2022-12-31 11091760 core:LandBuildings 2022-12-31 11091760 core:PlantMachinery 2022-12-31 iso4217:GBP xbrli:pure