Bryanston (RFE) Limited 09586323 false 2019-10-01 2020-09-30 2020-09-30 The principal activity of the company is rural estate letting and management Digita Accounts Production Advanced 6.26.9041.0 true 0 true 09586323 2019-10-01 2020-09-30 09586323 2020-09-30 09586323 bus:OrdinaryShareClass1 bus:Non-cumulativeNon-redeemableShares 2020-09-30 09586323 bus:OrdinaryShareClass2 bus:Non-cumulativeNon-redeemableShares 2020-09-30 09586323 bus:OtherShareClass1 bus:OtherShareType 2020-09-30 09586323 core:OtherReservesSubtotal 2020-09-30 09586323 core:RetainedEarningsAccumulatedLosses 2020-09-30 09586323 core:ShareCapital 2020-09-30 09586323 core:CurrentFinancialInstruments 2020-09-30 09586323 core:CurrentFinancialInstruments core:WithinOneYear 2020-09-30 09586323 core:Non-currentFinancialInstruments 2020-09-30 09586323 core:Non-currentFinancialInstruments core:AfterOneYear 2020-09-30 09586323 1 2020-09-30 09586323 bus:FRS102 2019-10-01 2020-09-30 09586323 bus:AuditExemptWithAccountantsReport 2019-10-01 2020-09-30 09586323 bus:FullAccounts 2019-10-01 2020-09-30 09586323 bus:RegisteredOffice 2019-10-01 2020-09-30 09586323 bus:Director1 2019-10-01 2020-09-30 09586323 bus:Director2 2019-10-01 2020-09-30 09586323 bus:Director3 2019-10-01 2020-09-30 09586323 bus:Director4 2019-10-01 2020-09-30 09586323 bus:Director5 2019-10-01 2020-09-30 09586323 bus:OrdinaryShareClass1 bus:Non-cumulativeNon-redeemableShares 2019-10-01 2020-09-30 09586323 bus:OrdinaryShareClass2 bus:Non-cumulativeNon-redeemableShares 2019-10-01 2020-09-30 09586323 bus:OtherShareClass1 bus:OtherShareType 2019-10-01 2020-09-30 09586323 bus:Consolidated 2019-10-01 2020-09-30 09586323 bus:PrivateLimitedCompanyLtd 2019-10-01 2020-09-30 09586323 bus:Agent1 2019-10-01 2020-09-30 09586323 1 2019-10-01 2020-09-30 09586323 countries:AllCountries 2019-10-01 2020-09-30 09586323 2019-09-30 09586323 2018-10-01 2019-09-30 09586323 2019-09-30 09586323 bus:OrdinaryShareClass1 bus:Non-cumulativeNon-redeemableShares 2019-09-30 09586323 bus:OrdinaryShareClass2 bus:Non-cumulativeNon-redeemableShares 2019-09-30 09586323 bus:OtherShareClass1 bus:OtherShareType 2019-09-30 09586323 core:OtherReservesSubtotal 2019-09-30 09586323 core:RetainedEarningsAccumulatedLosses 2019-09-30 09586323 core:ShareCapital 2019-09-30 09586323 core:CurrentFinancialInstruments 2019-09-30 09586323 core:CurrentFinancialInstruments core:WithinOneYear 2019-09-30 09586323 core:Non-currentFinancialInstruments 2019-09-30 09586323 core:Non-currentFinancialInstruments core:AfterOneYear 2019-09-30 09586323 1 2019-09-30 09586323 2018-09-30 xbrli:pure iso4217:GBP xbrli:shares

Registration number: 09586323

Bryanston (RFE) Limited

Unaudited Financial Statements

for the Year Ended 30 September 2020

 

Bryanston (RFE) Limited

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 7

 

Bryanston (RFE) Limited

Company Information

Directors

Viscount Rothermere

Aine O'Reilly

Andrew Lane

David Nelson

Rory Davis

Registered office

22 Chancery Lane
London
WC2A 1LS

Solicitors

Forsters LLP
31 Hill Street
London
W1J 5LS

Bankers

HSBC
Dorset Corporate Banking
59 Old Christchurch Road
Bournemouth
Dorset
BH1 1EH

 

Bryanston (RFE) Limited

(Registration number: 09586323)
Balance Sheet as at 30 September 2020

Note

2020
 £

2019
 £

Fixed assets

 

Investment property

3

52,346,525

52,291,236

Current assets

 

Debtors

4

377,053

129,214

Cash at bank and in hand

5

1,926,668

2,095,868

 

2,303,721

2,225,082

Creditors: Amounts falling due within one year

6

(663,446)

(513,091)

Net current assets

 

1,640,275

1,711,991

Total assets less current liabilities

 

53,986,800

54,003,227

Creditors: Amounts falling due after more than one year

6

(46,566,862)

(53,183,769)

Net assets

 

7,419,938

819,458

Capital and reserves

 

Called up share capital

7

12,452,763

5,000,000

Cash flow hedge reserve

(3,500,000)

(2,800,000)

Profit and loss account

(1,532,825)

(1,380,542)

Total equity

 

7,419,938

819,458

For the financial year ending 30 September 2020 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit of its accounts 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 accounts.

These accounts have been prepared in accordance with the provisions applicable to companies subject to the small companies regime. In accordance with section 444 the directors have chosen not to deliver to the registrar a copy of the company's profit and loss account, or a copy of the directors' report for the year.

Approved and authorised by the Board on 27 April 2021 and signed on its behalf by:
 

David Nelson

Director

 

Bryanston (RFE) Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2020

1

General information

The company is a private company limited by share capital, incorporated in England & Wales.

The address of its registered office is:
22 Chancery Lane
London
WC2A 1LS

The principal place of business is:
Savills
Rolfes House
60 Milford Street
Salisbury
SP1 2BP

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements were prepared in accordance with section 1A Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Going concern

The financial statements have been prepared on a going concern basis. The directors are satisfied that the company's shareholders will provide it with the necessary support to continue trading for the foreseeable future.

Revenue recognition

Turnover comprises the fair value of the rental income receivable from the letting of land and property. Turnover is shown net of value added tax and rebates.

Tax

Tax charges consist of current and deferred tax, measured as stated below. Tax charges are recognised in the same component of total comprehensive income as the transactions to which they relate.

Deferred tax assets are recognised in respect of losses only if it is more likely than not they will be recovered in the short to medium term. Deferred tax is recognised without discounting.

 

Bryanston (RFE) Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2020

Investment property

Investment property is carried at fair value. Changes in fair value are recognised in profit or loss. Unrealised gains are transferred to a separate revaluation reserve to reflect that they are non-distributable.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts receivable from tenants in respect of let land and property.

Trade debtors are measured where appropriate at amortised cost using the effective interest method, less provision for impairment.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the Company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and where relevant subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at the transaction price net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with interest expense recognised on the basis of the effective interest method and included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the Company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Derivative financial instruments and hedging

Hedging
The company has entered into interest rate swaps that are designated hedges of variable rate interest payments on bank borrowings. The swaps are measured at fair value, by reference to open market prices of comparable instruments, with the effective portion of the hedge recognised in other comprehensive income in the cash flow hedge reserve. Amounts accumulated in the cash flow hedge reserve are reclassified to profit and loss, under interest payable and similar charges, in the periods in which the hedged cash flows affect profit or loss.
 

 

Bryanston (RFE) Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2020

3

Investment properties

2020
 £

2019
 £

At 1 October

52,291,236

52,598,380

Additions

199,960

178,560

Disposals

(144,671)

(485,704)

At 30 September

52,346,525

52,291,236

There are no differences between amounts determined on a fair value and a historical cost basis. There has been no formal valuation by an independent valuer, but the determination of fair value is informed by desktop valuations by the company's estate manager, Savills (UK) Limited.

4

Debtors

2020
 £

2019
 £

Trade debtors

179,697

74,180

Other debtors

174,356

-

Prepayments

-

29,965

Accrued income

23,000

25,069

Total current trade and other debtors

377,053

129,214

5

Cash and cash equivalents

2020
 £

2019
 £

Cash at bank

1,926,668

2,095,868

Balances held by the company that are not available for use by the company

2020
 £

2019
 £

Balances held by the company that are not available for use by the company

1,200,000

1,200,000

The company holds £1.2m in an account that may only be used, in limited circumstances, to meet interest payments on the company's bank borrowings.

 

Bryanston (RFE) Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2020

6

Creditors

Note

2020
 £

2019
 £

Due within one year

 

Trade creditors

 

67,875

45,522

Social security and other taxes

 

37,074

20,498

Accrued expenses

 

173,583

173,923

Current derivative financial liabilities

9

280,000

211,000

Deferred income

 

104,914

62,148

 

663,446

513,091

Due after one year

 

Loans and borrowings

8

43,346,862

50,594,769

Non-current derivative financial liabilities

9

3,220,000

2,589,000

 

46,566,862

53,183,769

7

Share capital

Allotted, called up and fully paid shares

 

2020

2019

 

No.

£

No.

£

Ordinary A of £ 1 each

1,270,000

1,270,000

1,270,000

1,270,000

Ordinary B of £ 1 each

3,730,000

3,730,000

3,730,000

3,730,000

Deferred of £ 1 each

7,452,763

7,452,763

-

-

 

12,452,763

12,452,763

5,000,000

5,000,000

 

Bryanston (RFE) Limited

Notes to the Unaudited Financial Statements for the Year Ended 30 September 2020

8

Loans and borrowings

2020
 £

2019
 £

Non-current loans and borrowings

Bank borrowings

19,767,862

19,740,006

Other borrowings

23,579,000

30,854,763

43,346,862

50,594,769

Bank borrowings

Bank borrowings are denominated in GBP with a nominal interest rate of 3 month Libor + 1.8%, and the final maturity date is 29 September 2035. The amount outstanding at the year end is £ 20,000,000 (2019 - £ 20,000,000 ).

The company's real property assets are pledged as security for bank borrowings. In addition £1.2m of cash at bank is held in a restricted account.
The company may be required to use a proportion of the proceeds of disposals of material assets to reduce borrowings.
£10 million is repayable by 29 September 2025, the balance by 29 September 2035.

Other borrowings

Shareholder loans with a carrying amount of £23,579,000 (2019 - £30,854,763) are denominated in GBP with a nominal interest rate of o/n Libor + 1.9%. The final maturity date is 29 September 2035.

Shareholder loans are unsecured and subordinated to bank loans.
Shareholder loans are for an initial committed term of 20 years. Interest is charged only if the lender notifies the company in advance.
During the period £7,452,763 of shareholders loans were converted to share capital.

9

Financial instruments

Cash flow hedges

The company has entered into interest rate swaps to fix the rates of interest payable on bank loans. The swaps are considered effective hedges and the change in fair value of the hedging instrument is recognised in other comprehensive income.

The amount of the change in fair value of the hedging instrument that was recognised in other comprehensive income during the period is £ (700,000) (2019 - £(1,700,000)) .

2020
 £

2019
 £

Derivative liabilities measured at fair value designated as hedging instruments in cash flow hedges

3,500,000

2,800,000