Company registration number 04780607 (England and Wales)
QUAYSIDE HOMES LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 29 FEBRUARY 2024
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 29 FEBRUARY 2024
29 February 2024
- 1 -
2024
2023
Notes
£
£
£
£
Non-current assets
Investment properties
4
88,000
88,000
Current assets
Inventories
5
21,642,139
21,381,807
Trade and other receivables falling due after more than one year
6
2,091,130
2,462,231
Trade and other receivables falling due within one year
6
48,932
53,311
Cash and cash equivalents
47,730
163,243
23,829,931
24,060,592
Current liabilities
7
(21,561,546)
(21,862,644)
Net current assets
2,268,385
2,197,948
Total assets less current liabilities
2,356,385
2,285,948
Non-current liabilities
8
(901,412)
(901,412)
Provisions for liabilities
9
(1,945,974)
(1,945,974)
Net liabilities
(491,001)
(561,438)
Equity
Called up share capital
10
1
1
Retained earnings
11
(491,002)
(561,439)
Total equity
(491,001)
(561,438)

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 26 November 2024 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 29 FEBRUARY 2024
- 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 29 FEBRUARY 2024
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.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 3 (2023 - 3).

QUAYSIDE HOMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 29 FEBRUARY 2024
- 4 -
3
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
16,532
192,039
Adjustments in respect of prior periods
(21,174)
-
0
Total current tax
(4,642)
192,039
Deferred tax
Origination and reversal of timing differences
-
0
(21,000)
Total tax (credit)/charge
(4,642)
171,039
4
Investment property
2024
£
Fair value
At 1 March 2023 and 29 February 2024
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
2024
2023
£
£
Land for development / re-sale
17,220,000
17,220,000
Work in progress
3,831,139
3,570,807
Finished goods
591,000
591,000
21,642,139
21,381,807
6
Trade and other receivables
2024
2023
Amounts falling due within one year:
£
£
Trade receivables
26,681
28,455
Other receivables
22,251
24,856
48,932
53,311
QUAYSIDE HOMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 29 FEBRUARY 2024
6
Trade and other receivables
(Continued)
- 5 -
2024
2023
Amounts falling due after more than one year:
£
£
Amounts owed by group undertakings
2,091,130
2,462,231
Total debtors
2,140,062
2,515,542
7
Current liabilities
2024
2023
£
£
Trade payables
47,372
47,613
Amounts owed to group undertakings
20,958,775
20,958,775
Taxation and social security
26,520
353,632
Other payables
528,879
502,624
21,561,546
21,862,644
8
Non-current liabilities
2024
2023
£
£
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
2024
2023
Balances:
£
£
Revaluations
21,974
21,974
Held over gains
1,924,000
1,924,000
1,945,974
1,945,974
There were no deferred tax movements in the year.
10
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary share of £1 each
1
1
1
1
QUAYSIDE HOMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 29 FEBRUARY 2024
10
Called up share capital
(Continued)
- 6 -
11
Retained earnings

Included within retained losses are fair value movements totalling £73,040 (2023 - £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.

Senior Statutory Auditor:
Christopher Reeves ACA FCCA
Statutory Auditor:
Sumer Audit
Date of audit report:
27 November 2024
Sumer Audit is the trading name of Sumer Auditco Limited
13
Operating lease commitments
Lessor

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

2024
2023
£
£
501,500
653,681
14
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.

 

The company has entered into a composite accounting agreement with Barclays Bank plc. The amount due under this agreement has been secured by way of cross guarantee with the parent undertaking, Ramac Holdings (Trading) Limited, and its fellow subsidiary undertakings.

 

The total exposure under this agreement at the year end was £351,611 (2023 - £1,016,985).

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 29 FEBRUARY 2024
- 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.

2024-02-292023-03-01false27 November 2024CCH SoftwareCCH Accounts Production 2024.200No description of principal activityThis audit opinion is unqualifiedMr M McGuirkMr J D C HamblingMr R W A LawrenceMr J D C Hamblingfalsefalse0047806072023-03-012024-02-29047806072024-02-29047806072023-02-2804780607core:Non-currentFinancialInstrumentscore:AfterOneYear2024-02-2904780607core:Non-currentFinancialInstrumentscore:AfterOneYear2023-02-2804780607core:WithinOneYear2024-02-2904780607core:WithinOneYear2023-02-2804780607core:CurrentFinancialInstrumentscore:WithinOneYear2024-02-2904780607core:CurrentFinancialInstrumentscore:WithinOneYear2023-02-2804780607core:CurrentFinancialInstruments2024-02-2904780607core:CurrentFinancialInstruments2023-02-2804780607core:ShareCapital2024-02-2904780607core:ShareCapital2023-02-2804780607core:RetainedEarningsAccumulatedLosses2024-02-2904780607core:RetainedEarningsAccumulatedLosses2023-02-2804780607bus:Director12023-03-012024-02-2904780607bus:CompanySecretaryDirector12023-03-012024-02-2904780607core:UKTax2023-03-012024-02-2904780607core:UKTax2022-03-012023-02-28047806072022-03-012023-02-28047806072023-02-2804780607core:Non-currentFinancialInstruments2024-02-2904780607core:Non-currentFinancialInstruments2023-02-2804780607bus:PrivateLimitedCompanyLtd2023-03-012024-02-2904780607bus:SmallCompaniesRegimeForAccounts2023-03-012024-02-2904780607bus:FRS1022023-03-012024-02-2904780607bus:Audited2023-03-012024-02-2904780607bus:Director22023-03-012024-02-2904780607bus:Director32023-03-012024-02-2904780607bus:CompanySecretary12023-03-012024-02-2904780607bus:FullAccounts2023-03-012024-02-29xbrli:purexbrli:sharesiso4217:GBP