Company registration number 09197905 (England and Wales)
CITY & COUNTRY BEDMINSTER LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2024
CITY & COUNTRY BEDMINSTER LTD
COMPANY INFORMATION
Directors
T R Sargeant
A I Sargeant
D R Sargeant
S Vernon-Harcourt
W Douglas
S J Marner
Secretary
A I Sargeant
Company number
09197905
Registered office
Bentfield Place
Bentfield Road
Stansted
Essex
CM24 8HL
Auditor
Goodman Jones LLP
1st Floor Arthur Stanley House
40-50 Tottenham Street
London
United Kingdom
W1T 4RN
CITY & COUNTRY BEDMINSTER LTD
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 6
Profit and loss account
7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Notes to the financial statements
11 - 18
CITY & COUNTRY BEDMINSTER LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 31 JULY 2024
- 1 -

The directors present the strategic report for the year ended 31 July 2024.

Review of the business

The principal activity of the company is property development.

Turnover decreased to £15.0m for the year from £19.5m the previous period.

 

For a more detailed review of the business, please see the accounts of the ultimate parent company, City & Country Group Plc.

 

Key performance indicators

 

2024 2023

 

Turnover (£m)                     15.01          19.46             

 

Profit before tax (£m)             5.89         0.24

 

Net assets (£m)                     7.34         1.44            

Principle risks and uncertainties

 

Financial Instruments and risks                

The company uses financial instruments comprising borrowings and various net working capital items such as trade debtors and trade creditors to finance its operations not funded by way of equity. The main risks identified with using these financial instruments are the management of cash flow and exposure to interest rate fluctuations. The company mitigates this risk by managing cash flow and negotiating credit facilities to assist with liquidity as required.

 

Exposure to liquidity and cash flow risk

Liquidity risk is the risk that an entity will encounter difficulty in meeting obligations associated with financial liabilities. The company aims to mitigate liquidity risk by managing cash generation by its operations, applying sales completion targets throughout the Group. The company also manages liquidity risk via credit facilities and long term debt.

 

Cash flow risk is the risk of exposure to variability in cash flows that is attributable to a particular risk associated with a recognised asset or liability such as future interest payments on a variable rate debt. Historically, the Group has managed this risk, where significant, by use of derivatives.

 

Strategic and operational risks

The continued growth of the business is dependent upon the level of activity in the house building industry. The risk is mitigated by keeping abreast of economic conditions and deploying a rigorous process to identify new business opportunities that will continue to generate adequate returns to reflect the risks involved.

By order of the board

A I Sargeant
Secretary
30 January 2025
CITY & COUNTRY BEDMINSTER LTD
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 JULY 2024
- 2 -

The directors present their annual report and financial statements for the year ended 31 July 2024.

Principal activities

The principal activity of the company is property development.

Results and dividends

The results for the year are set out on page 7.

The directors do not recommend payment of an ordinary dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

T R Sargeant
A I Sargeant
D R Sargeant
S Vernon-Harcourt
W Douglas
S J Marner
Financial instruments

The company uses financial instruments comprising borrowings and various net working capital items such as trade debtors and trade creditors, to finance its operations not funded by way of equity. The main risks identified with using these financial instruments are the management of cash flow and exposure to interest rate fluctuations. The company mitigates this risk by managing cash flow and negotiating credit facilities to assist with liquidity as required.

Auditor

In accordance with the company's articles, a resolution proposing that Goodman Jones LLP be deemed reappointed as auditor of the company will be put at a General Meeting.

Statement of directors' responsibilities

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

 

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

CITY & COUNTRY BEDMINSTER LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2024
- 3 -
Strategic report

The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of Financial Instruments and Risks.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

Going concern

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. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

Medium-sized companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.

By order of the board
A I Sargeant
Secretary
30 January 2025
CITY & COUNTRY BEDMINSTER LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF CITY & COUNTRY BEDMINSTER LTD
- 4 -
Opinion

We have audited the financial statements of City & Country Bedminster Ltd (the 'company') for the year ended 31 July 2024 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate. Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue. Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

CITY & COUNTRY BEDMINSTER LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF CITY & COUNTRY BEDMINSTER LTD (CONTINUED)
- 5 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

Based on our understanding of the company and industry, we identified that the principal risks of non-compliance with laws and regulations related to industry sector regulations and unethical and prohibited business practices, and we considered the extent to which non-compliance might have a material effect on the financial statements. We also considered those laws and regulations that have a direct impact on the preparation of the financial statements such as the Companies Act 2006 and UK Tax Legislation. We evaluated management’s incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls). Appropriate audit procedures in response to these risks were carried. These procedures included:

 

We also communicated relevant identified laws and regulations and potential fraud risks to all engagement team members; and remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.

There are inherent limitations in the audit procedures described above. The further removed instances of non-compliance are with laws and regulations from the events and transactions reflected in the financial statements, the less likely we are to become aware of them. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.

CITY & COUNTRY BEDMINSTER LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF CITY & COUNTRY BEDMINSTER LTD (CONTINUED)
- 6 -

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

Matthew Cook
Senior Statutory Auditor
For and on behalf of Goodman Jones LLP
30 January 2025
Chartered Accountants
Statutory Auditor
1st Floor Arthur Stanley House
40-50 Tottenham Street
London
United Kingdom
W1T 4RN
CITY & COUNTRY BEDMINSTER LTD
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 JULY 2024
- 7 -
2024
2023
Notes
£
£
Turnover
3
15,007,350
19,462,568
Cost of sales
(7,375,600)
(17,377,916)
Gross profit
7,631,750
2,084,652
Administrative expenses
(1,455,777)
(1,476,286)
Operating profit
6,175,973
608,366
Interest payable and similar expenses
5
(285,934)
(368,675)
Profit before taxation
5,890,039
239,691
Tax on profit
6
(15,706)
-
0
Profit for the financial year
5,874,333
239,691

The profit and loss account has been prepared on the basis that all operations are continuing operations.

CITY & COUNTRY BEDMINSTER LTD
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 JULY 2024
- 8 -
2024
2023
£
£
Profit for the year
5,874,333
239,691
Other comprehensive income
-
-
Total comprehensive income for the year
5,874,333
239,691
CITY & COUNTRY BEDMINSTER LTD
BALANCE SHEET
AS AT
31 JULY 2024
31 July 2024
- 9 -
2024
2023
Notes
£
£
£
£
Fixed assets
Investment property
7
544,500
525,750
Current assets
Stocks
8
14,153,531
17,750,562
Debtors
9
2,094,601
11,844,077
Cash at bank and in hand
1,117,314
2,357,813
17,365,446
31,952,452
Creditors: amounts falling due within one year
10
(10,595,656)
(31,038,245)
Net current assets
6,769,790
914,207
Net assets
7,314,290
1,439,957
Capital and reserves
Called up share capital
12
100
100
Profit and loss reserves
7,314,190
1,439,857
Total equity
7,314,290
1,439,957

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

The financial statements were approved by the board of directors and authorised for issue on 30 January 2025 and are signed on its behalf by:
A I Sargeant
W Douglas
Director
Director
Company registration number 09197905 (England and Wales)
CITY & COUNTRY BEDMINSTER LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 JULY 2024
- 10 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 August 2022
100
1,200,166
1,200,266
Year ended 31 July 2023:
Profit and total comprehensive income
-
239,691
239,691
Balance at 31 July 2023
100
1,439,857
1,439,957
Year ended 31 July 2024:
Profit and total comprehensive income
-
5,874,333
5,874,333
Balance at 31 July 2024
100
7,314,190
7,314,290
CITY & COUNTRY BEDMINSTER LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2024
- 11 -
1
Accounting policies
Company information

City & Country Bedminster Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Bentfield Place, Bentfield Road, Stansted, Essex, CM24 8HL.

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.

The financial statements are prepared in pounds sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest pound.

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

This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:

 

 

City & Country Bedminster Ltd is a wholly owned subsidiary of City & Country Group Plc and the results of City & Country Bedminster Ltd are included in the consolidated financial statements of City & Country Group Plc which are available from Bentfield Place, Bentfield Road, Stansted, Essex, CM24 8HL.

1.2
Going concern

Atruet 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. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover is recognised to the extent that it is probable that the economic benefits will flow to the company and the turnover can be reliably measured. Turnover is measured at the fair value of the consideration received or receivable, excluding discounts and net of VAT.

 

Turnover comprises sales of private housing and development properties during the year, gross rents receivable recognised in the period to which they relate and the invoiced value of other sales net of VAT. Properties are treated as sold and profits recognised when contracts are exchanged and the company has transferred the significant risks and rewards of ownership to the buyer, the building works are substantially completed at the year end and the properties legally complete within three months of the year end ensuring that the amount of turnover can be reliably measured.

CITY & COUNTRY BEDMINSTER LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2024
1
Accounting policies
(Continued)
- 12 -
1.4
Investment property

Investment properties whose fair value can be measured reliably are measured at fair value. The surplus or deficit on revaluation is accumulated and recognised in the revaluation reserve net of deferred tax and released to the profit and loss reserve upon disposal of the investment property.

1.5
Stocks

Stock is valued at the lower of cost and net realisable value. Cost comprises of direct costs that have been incurred in bringing the stocks to their present location and condition. Land held for development, including land in the course of development, is initially recorded at cost.

1.6
Cash and cash equivalents

Cash and cash equivalents 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.

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.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

CITY & COUNTRY BEDMINSTER LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2024
1
Accounting policies
(Continued)
- 13 -
Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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 payments discounted at a market rate of interest.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.8
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

 

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in

profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are

attributable to the hedged risk.

1.9
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

CITY & COUNTRY BEDMINSTER LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2024
1
Accounting policies
(Continued)
- 14 -
Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

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.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.10

Bank borrowings

Interest bearing bank loans and overdrafts are recorded at the proceeds received, net of direct issue costs.

Where bank agreements include a legal right of offset for in hand and overdraft balances, and the company intends to settle the net outstanding position, the offset arrangements are applied to record the net position in the Balance Sheet.

 

Finance income and charges are accounted for using the ‘effective interest rate’ method in the Profit and Loss Account.

 

Finance costs are recognised as an expense in the Profit and Loss Account in the period to which they relate.

CITY & COUNTRY BEDMINSTER LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2024
- 15 -
2
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 amount 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 where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

 

Estimation of costs to complete

 

In order to determine the profit that the company is able to recognise on its developments in a specific period, the company has to allocate site-wide development costs between units built in the current year and in future years. It also has to estimate costs to complete on such developments. In making these assessments there is a degree of inherent uncertainty. The company has developed internal controls to assess and review carrying values and the appropriateness of estimates made.

 

Carrying value of land and work in progress

 

The company’s principal activity is residential property development. The majority of the development activity is not contracted prior to the development commencing. Accordingly, the company has in its Balance Sheet at 31 July 2024 current assets that are not covered by a forward sale. The company’s internal controls are designed to identify any developments where the estimated net realisable value of a site is less than its current carrying value within the Balance Sheet. The key judgements in these reviews were estimating the realisable value of a site, which is determined by forecast sales rates, expected sales prices and estimated costs to complete. Furthermore, for sites where planning permission has not yet been obtained, forecast sales include an expectation that reasonable planning permission will be successfully obtained. If the UK housing market were to change beyond management expectations in the future, in particular with regards to the assumptions around sales prices and estimated costs to complete, further adjustments to the carrying value of land and work in progress may be required.

 

Valuation of Investment Property

 

Investment properties are valued to fair value annually. The company recognises the property at fair value, defined as the estimated amount for which a property should exchange on the date of the valuation between a willing buyer and seller in an arm's length transaction, through the use of comparable values of similar properties observable in the market. The directors of the company assess the carrying value at each reporting date to ensure that the carrying value is adjusted to fair value.

 

3
Turnover

An analysis of the company's turnover is as follows:

2024
2023
£
£
Turnover analysed by class of business
Rental income
17,846
52,744
Property sales
14,970,020
19,408,827
Other income
19,484
997
15,007,350
19,462,568
CITY & COUNTRY BEDMINSTER LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2024
3
Turnover
(Continued)
- 16 -
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
15,007,350
19,462,568

The total turnover of the company for the period has been derived from its principle activity wholly undertaken in the United Kingdom.

4
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
12,800
13,440
5
Interest payable and similar expenses
2024
2023
£
£
Interest on bank overdrafts and loans
285,934
368,675
6
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
15,706
-
0

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2024
2023
£
£
Profit before taxation
5,890,039
239,691
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 25.00%)
1,472,510
59,923
Tax effect of expenses that are not deductible in determining taxable profit
(98,389)
-
0
Group relief
(1,358,415)
(59,923)
Taxation charge for the year
15,706
-
CITY & COUNTRY BEDMINSTER LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2024
- 17 -
7
Investment property
2024
£
Fair value
At 1 August 2023
525,750
Transfers from inventories
18,750
At 31 July 2024
544,500

The investment properties have been shown in the balance sheet at fair value in accordance with FRS 102 Section 16 'Investment Property'. The directors have valued the investment properties using a property yield basis.

 

The directors are satisfied as to the values at 31 July 2024.

The historical cost of these properties are £544,500 (2023: £525,750).

 

8
Stocks
2024
2023
£
£
Work in progress
14,153,531
17,750,562

Included in stock are properties under construction or development at the balance sheet date.

9
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
13,116
19,200
Other debtors
154,460
85,814
Prepayments and accrued income
1,927,025
11,739,063
2,094,601
11,844,077
10
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Bank loans
11
4,368,567
6,483,188
Trade creditors
89,414
51,496
Amounts owed to group undertakings
4,658,420
15,410,960
Corporation tax
15,706
-
0
Other creditors
27,500
50,746
Accruals and deferred income
1,436,049
9,041,855
10,595,656
31,038,245
CITY & COUNTRY BEDMINSTER LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2024
- 18 -
11
Loans and overdrafts
2024
2023
£
£
Bank loans
4,368,567
6,483,188
Payable within one year
4,368,567
6,483,188

Bank loans consist of a facility which currently expires on 31st May 2025. This amount is repayable on demand and is therefore disclosed within amounts falling due within one year. The bank loan is secured by fixed and floating charges over the assets of the company. A guarantee of £3,300,000 is provided by City & Country Group Plc. In addition, a costs overrun and interest shortfall guarantee has been provided by City & Country Group Plc.

 

 

12
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
13
Employees

There were no employees during the year apart from directors (2023: nil).

 

14
Related party transactions

The company has taken advantage of the exemption available in accordance with FRS 102 'Related party disclosures' not to disclose transactions entered into between two or more members of a group, as the company is a wholly owned subsidiary of the group to which it is party to the transactions.

15
Ultimate controlling party

The intermediate parent company is City & Country Holdings Limited, a company registered in England and Wales. The ultimate parent company is City & Country Group Plc, a company registered in England and Wales.

 

City & Country Group Plc prepares group financial statements and copies can be obtained from the registered office.

 

 

2024-07-312023-08-01falsefalsefalseCCH SoftwareCCH Accounts Production 2024.301T R SargeantD R SargeantS Vernon-HarcourtW DouglasS J MarnerS J MarnerA I Sargeant0091979052023-08-012024-07-3109197905bus:Director12023-08-012024-07-3109197905bus:CompanySecretaryDirector12023-08-012024-07-3109197905bus:Director22023-08-012024-07-3109197905bus:Director32023-08-012024-07-3109197905bus:Director42023-08-012024-07-3109197905bus:Director52023-08-012024-07-3109197905bus:Director62023-08-012024-07-3109197905bus:CompanySecretary12023-08-012024-07-3109197905bus:RegisteredOffice2023-08-012024-07-31091979052024-07-31091979052022-08-012023-07-3109197905core:RetainedEarningsAccumulatedLosses2022-08-012023-07-3109197905core:RetainedEarningsAccumulatedLosses2023-08-012024-07-31091979052023-07-3109197905core:CurrentFinancialInstrumentscore:WithinOneYear2024-07-3109197905core:CurrentFinancialInstrumentscore:WithinOneYear2023-07-3109197905core:CurrentFinancialInstruments2024-07-3109197905core:CurrentFinancialInstruments2023-07-3109197905core:ShareCapital2024-07-3109197905core:ShareCapital2023-07-3109197905core:RetainedEarningsAccumulatedLosses2024-07-3109197905core:RetainedEarningsAccumulatedLosses2023-07-3109197905core:ShareCapital2022-07-3109197905core:RetainedEarningsAccumulatedLosses2022-07-3109197905core:UKTax2023-08-012024-07-3109197905core:UKTax2022-08-012023-07-31091979052023-07-3109197905bus:PrivateLimitedCompanyLtd2023-08-012024-07-3109197905bus:FRS1022023-08-012024-07-3109197905bus:Audited2023-08-012024-07-3109197905bus:FullAccounts2023-08-012024-07-31xbrli:purexbrli:sharesiso4217:GBP