Company Registration No. 00887773 (England and Wales)
CHARTWELL (DERBY) LIMITED
ANNUAL REPORT AND
AUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
PAGES FOR FILING WITH REGISTRAR
CHARTWELL (DERBY) LIMITED
CONTENTS
Page
Statement of financial position
1 - 2
Notes to the financial statements
3 - 11
CHARTWELL (DERBY) LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2022
31 December 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Intangible assets
4
92,152
235,129
Tangible assets
5
3,288,186
3,200,074
Investment properties
6
325,000
325,000
Investments
7
20
20
3,705,358
3,760,223
Current assets
Stocks
531,942
405,171
Debtors
8
1,276,912
1,015,182
Investments
9
96,150
75,149
Cash at bank and in hand
1,324,189
1,475,468
3,229,193
2,970,970
Creditors: amounts falling due within one year
10
(1,102,571)
(1,167,317)
Net current assets
2,126,622
1,803,653
Total assets less current liabilities
5,831,980
5,563,876
Creditors: amounts falling due after more than one year
11
(161,398)
(260,187)
Provisions for liabilities
13
(470,965)
(434,031)
Net assets
5,199,617
4,869,658
Capital and reserves
Called up share capital
864
864
Share premium account
341,407
341,407
Revaluation reserve
939,616
967,064
Capital redemption reserve
576
576
Other reserves
172,478
172,478
Profit and loss reserves
3,744,676
3,387,269
Total equity
5,199,617
4,869,658
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.
CHARTWELL (DERBY) LIMITED
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 DECEMBER 2022
31 December 2022
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 10 May 2023 and are signed on its behalf by:
Mr M A Grogan
Director
Company Registration No. 00887773
CHARTWELL (DERBY) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 3 -
1
Accounting policies
Company information
Chartwell (Derby) Limited is a private company limited by shares incorporated in England and Wales. The registered office is Chartwell House, 1 Brunel Parkway, Pride Park, Derby, Derbyshire, DE24 8HR.
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 £.
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.
1.2
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.
1.3
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Crypto currency
No amortisation
1.4
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Freehold land and buildings
2% straight line
Plant and equipment
At varying rates on cost
Fixtures and fittings
33% straight line
Motor vehicles
25% reducing balance
CHARTWELL (DERBY) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 4 -
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.5
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 the profit and loss account.
1.6
Fixed asset investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
1.7
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
CHARTWELL (DERBY) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 5 -
1.8
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks 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.
1.9
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.
1.10
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 statement of financial position 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. Financial assets classified as receivable within one year are not amortised.
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. Financial liabilities classified as payable within one year are not amortised.
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.
CHARTWELL (DERBY) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 6 -
1.11
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.
1.12
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. Taxable profit differs from net profit as reported in the income statement 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 income statement, 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.
1.13
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.14
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.15
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the statement of financial position as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
CHARTWELL (DERBY) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 7 -
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
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.
1.16
Government grants
Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.
A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.
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.
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2022
2021
Number
Number
Total
45
39
CHARTWELL (DERBY) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 8 -
4
Intangible fixed assets
Crypto currency
£
Cost
At 1 January 2022
317,333
Additions
81,622
Disposals
(202,200)
At 31 December 2022
196,755
Amortisation and impairment
At 1 January 2022
82,204
Impairment losses
22,399
At 31 December 2022
104,603
Carrying amount
At 31 December 2022
92,152
At 31 December 2021
235,129
5
Tangible fixed assets
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost or valuation
At 1 January 2022
2,970,000
1,290,290
87,366
134,795
4,482,451
Additions
16,308
189,246
14,529
33,814
253,897
Disposals
(81,273)
(81,273)
At 31 December 2022
2,986,308
1,398,263
101,895
168,609
4,655,075
Depreciation and impairment
At 1 January 2022
4,511
1,158,405
70,117
49,344
1,282,377
Depreciation charged in the year
54,449
72,835
10,798
27,703
165,785
Eliminated in respect of disposals
(81,273)
(81,273)
At 31 December 2022
58,960
1,149,967
80,915
77,047
1,366,889
Carrying amount
At 31 December 2022
2,927,348
248,296
20,980
91,562
3,288,186
At 31 December 2021
2,965,489
131,885
17,249
85,451
3,200,074
Freehold property was valued on an open market basis on 1st December 2021 by a third party commercial estate agents who are RICS registered valuers.
CHARTWELL (DERBY) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 9 -
6
Investment property
2022
£
Fair value
At 1 January 2022 and 31 December 2022
325,000
Investment property was valued on an open market basis on 25th April 2019 by a third party Estate Agent company. The directors do not consider there to be a material difference between the carrying amount and the fair value of the property at the end of the reporting period.
7
Fixed asset investments
2022
2021
£
£
Shares in group undertakings and participating interests
20
20
Fixed asset investments not carried at market value
The fixed asset investments have been measured at cost less impairment.
8
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
1,192,232
926,091
Other debtors
3,400
12,248
Prepayments and accrued income
81,280
76,843
1,276,912
1,015,182
9
Current asset investments
2022
2021
£
£
Other investments
96,150
75,149
CHARTWELL (DERBY) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 10 -
10
Creditors: amounts falling due within one year
2022
2021
£
£
Bank loans
12
100,811
100,811
Obligations under finance leases
30,434
21,884
Trade creditors
566,169
566,981
Taxation and social security
275,728
332,787
Deferred income
5,282
5,000
Other creditors
106,536
126,990
Accruals and deferred income
17,611
12,864
1,102,571
1,167,317
11
Creditors: amounts falling due after more than one year
2022
2021
Notes
£
£
Bank loans and overdrafts
12
106,082
203,156
Obligations under finance leases
55,316
57,031
161,398
260,187
12
Loans and overdrafts
2022
2021
£
£
Bank loans
206,893
303,967
Payable within one year
100,811
100,811
Payable after one year
106,082
203,156
The long-term loans are secured by fixed and floating charges over the property and assets of the company.
13
Provisions for liabilities
2022
2021
£
£
Deferred tax liabilities
470,965
434,031
CHARTWELL (DERBY) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 11 -
14
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.
The senior statutory auditor was Stephen Dunn and the auditor was Bache Brown & Co Limited.
15
Operating lease commitments
Lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:
2022
2021
£
£
10,514
12,495
2022-12-312022-01-01false10 May 2023CCH SoftwareCCH Accounts Production 2023.100No description of principal activityThis audit opinion is unqualifiedC BrightmoreMr M A GroganMrs S E GroganMrs S E Grogan008877732022-01-012022-12-31008877732022-12-31008877732021-12-3100887773core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2022-12-3100887773core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-12-3100887773core:LandBuildingscore:OwnedOrFreeholdAssets2022-12-3100887773core:PlantMachinery2022-12-3100887773core:FurnitureFittings2022-12-3100887773core:MotorVehicles2022-12-3100887773core:LandBuildingscore:OwnedOrFreeholdAssets2021-12-3100887773core:PlantMachinery2021-12-3100887773core:FurnitureFittings2021-12-3100887773core:MotorVehicles2021-12-3100887773core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3100887773core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3100887773core:Non-currentFinancialInstrumentscore:AfterOneYear2022-12-3100887773core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-3100887773core:CurrentFinancialInstruments2022-12-3100887773core:CurrentFinancialInstruments2021-12-3100887773core:Non-currentFinancialInstruments2022-12-3100887773core:Non-currentFinancialInstruments2021-12-3100887773core:ShareCapital2022-12-3100887773core:ShareCapital2021-12-3100887773core:SharePremium2022-12-3100887773core:SharePremium2021-12-3100887773core:RevaluationReserve2022-12-3100887773core:RevaluationReserve2021-12-3100887773core:CapitalRedemptionReserve2022-12-3100887773core:CapitalRedemptionReserve2021-12-3100887773core:OtherMiscellaneousReserve2022-12-3100887773core:OtherMiscellaneousReserve2021-12-3100887773core:RetainedEarningsAccumulatedLosses2022-12-3100887773core:RetainedEarningsAccumulatedLosses2021-12-3100887773bus:Director22022-01-012022-12-3100887773core:IntangibleAssetsOtherThanGoodwill2022-01-012022-12-3100887773core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2022-01-012022-12-3100887773core:LandBuildingscore:OwnedOrFreeholdAssets2022-01-012022-12-3100887773core:PlantMachinery2022-01-012022-12-3100887773core:FurnitureFittings2022-01-012022-12-3100887773core:MotorVehicles2022-01-012022-12-31008877732021-01-012021-12-3100887773core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2021-12-3100887773core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssets2022-01-012022-12-3100887773core:LandBuildingscore:OwnedOrFreeholdAssets2021-12-3100887773core:PlantMachinery2021-12-3100887773core:FurnitureFittings2021-12-3100887773core:MotorVehicles2021-12-31008877732021-12-3100887773bus:PrivateLimitedCompanyLtd2022-01-012022-12-3100887773bus:SmallCompaniesRegimeForAccounts2022-01-012022-12-3100887773bus:FRS1022022-01-012022-12-3100887773bus:Audited2022-01-012022-12-3100887773bus:Director12022-01-012022-12-3100887773bus:Director32022-01-012022-12-3100887773bus:CompanySecretary12022-01-012022-12-3100887773bus:FullAccounts2022-01-012022-12-31xbrli:purexbrli:sharesiso4217:GBP