6. EMPLOYEES AND DIRECTORS’ REMUNERATION
|
2019 |
2018 |
|
£ |
£ |
Directors fees |
15,000 |
15,000 |
Wages and salaries |
- |
- |
Social security costs |
907 |
943 |
Management fees |
4,994 |
4,994 |
|
20,901 |
20,937 |
The average number of employees of the company during the year was: |
|
|
|
2019 |
2018 |
|
Number |
Number |
|
1 |
1 |
|
2019 |
2018 |
|
£ |
£ |
Amounts owed by group undertakings |
274,304 |
253,304 |
Other debtors |
1,136 |
6,134 |
Other Other taxes and social security |
2,923 |
16,555 |
|
278,363 |
275,996 |
|
|
|
0 |
2019 |
2018 |
|
Number |
Number |
Ordinary shares of 0.1p in issue |
4,425,190,380 |
238,375,200 |
Deferred shares of 0.9p in issue |
238,375,200 |
238,375,200 |
Sub division: |
|
|
Ordinary 0.1p shares |
- |
238,375,200 |
Deferred Ordinary shares 0.9p |
- |
238,375,200 |
Additional shares issued as part of acquisition |
- |
186815180 |
|
663,565,580 |
425,190,380 |
Annual report, Company financial statements 2019
9. DEBTORS
|
Subsidiary undertakings |
|
£ |
At 1 April 2018 |
2,354,732 |
Additions |
0 |
Impairments |
(2,354,732) |
At 31 March 2019 |
- |
Directors and management: There are no retirement benefits accruing to any of the Directors.
£4,994 (2018: £4,994) was paid to Mr Norman Lott for his professional services.
Additional directors remuneration of £60,000 (20168: £60,000) was paid to a director through subsidiary entities.
7. INVESTMENTS
|
Class of share held |
Shareholding % |
Principal activity |
Held directly |
|
|
|
Trafalgar New Homes Limited |
Ordinary shares |
100% |
Residential property developers |
Trafalgar Retirement+ Ltd |
Ordinary shares |
100% |
Residential property and assisted living scheme |
Held indirectly through Trafalgar New Homes Limited |
|
|
|
Combe Bank (Oakhurst) Ltd |
Ordinary shares |
100% |
Residential property developers |
Held indirectly through Trafalgar Retirement + Ltd |
|
|
|
Randell House Ltd |
Ordinary shares |
100% |
Assisted living developer |
Controlled via Deed of Trust |
|
|
|
Combe House (Borough Green) Ltd |
Ordinary shares |
100% |
residential property developers |
The company owns the following undertakings, all of which are incorporated in the United Kingdom and have their registered offices at Chequers Barn, Chequers Hill, Bough Beech, Edenbridge, Kent, TN8 7PD
|
2019 |
2018 |
|
£ |
£ |
Trade creditors |
2939 |
73159 |
Taxation and social security |
1,323 |
1,325 |
Other creditors |
30,300 |
26,078 |
Director's loan account - |
100,000 |
- |
Amounts owed to group undertakings |
860,981 |
775,164 |
|
995,543 |
875,726 |
10. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
|
2019 |
2018 |
|
£ |
£ |
Financial assets |
|
|
Financial assets measured at amortised cost: |
|
|
Amounts owed by group undertakings and other debtors |
275,440 |
259,441 |
Financial liabilities |
|
|
Financial liabilities measured at amortised cost |
994,220 |
874,401 |
Financial liabilities include, trade creditors, other creditors and amounts due to group undertakings |
11. FINANCIAL INSTRUMENTS
13. SHARE PREMIUM ACCOUNT
|
2019 |
2018 |
|
£ |
£ |
Balance brought forward |
2,510,462 |
1,165,463 |
Premium on issue of new shares |
- |
1,344,999 |
Balance carried forward |
2,510,462 |
2,510,462 |
|
2019 |
2018 |
|
£ |
£ |
Balance brought forward |
(3,252,012) |
(1,518,303) |
Loss for the financial year |
(2,531,344) |
(1,733,709) |
Balance carried forward |
(5,783,356) |
(3,252,012) |
14. PROFIT AND LOSS ACCOUNT
|
2019 |
2018 |
|
£ |
£ |
Loss for the financial year |
(2,531,344) |
(1,733,709) |
Net decrease in shareholders’ funds |
(2,531,344) |
(1.733,709) |
Issue of new shares |
- |
1,531,814 |
Opening Shareholders’ funds |
1,829,017 |
2,030,912 |
Closing Shareholders’ funds |
(702,327) |
1,829,017 |
15. RECONCILIATION OF MOVEMENTS IN SHAREHOLDERS’ FUNDS
16. INTERCOMPANY
The company has taken advantage of the exemption conferred by FRS102 Section 22 “Related Party disclosures” not to disclose transactions undertaken with other members of the group.
Explanation of resolutions at the Annual General Meeting
Information relating to resolutions to be proposed at the Annual General Meeting is set out below. The notice of AGM is HERE.
Ordinary business at the AGM
In addition to the re-
(a) Resolution 1: to approve the annual report and accounts. The Directors are required to lay before the Company at the AGM the accounts of the Company for the financial year ended 31 March 2019, the report of the Directors and the report of the Company's auditors on those accounts.
(b) Resolution 2: to approve the re-
(c) Resolution 3: to approve the remuneration of the auditors for the next year.
Re-
Under the Articles of Association, Directors must retire and submit themselves for re-
Directors appointed since the previous annual general meeting are required to be re-
Grant of authorities to allot shares
The Company currently has an issued ordinary share capital of £425,690.38 divided into 487,690,380 Ordinary Shares of 0.1p. The Company has outstanding warrants to subscribe for 4,567,504 Ordinary Shares at 2p per share. Following the share re-
The Board proposes to renew the current authorities to allot shares, which expire at the next AGM. Accordingly, resolutions 5 and 6 are being proposed at the AGM for the purpose of (i) granting the Directors general authority to allot up to £244,000 in nominal amount (equivalent to 24,000,000 ordinary shares) and (ii) disapplying pre-
Page 2
To return to page 1, click HERE
8. IMPAIRMENT
The investment carried in the Plc entity financial statements reflects the entity’s control over Trafalgar New Homes Limited, Combe Bank Homes (Oakhurst) and Combe Bank (Borough Green) Limited. During the year the entity also acquired Trafalgar Retirement + Ltd and the additions to the investment value reflect the consideration paid for that acquisition.
There has been minimal trading in Combe Bank Homes (Oakhurst) and Combe Bank (Borough Green) Limited and both entities now hold very little inventory.
Development continues in Trafalgar New Homes Limited and there have been sales of five properties in the year, however due to the factors laid out in the Operations review, there has been some erosion of the margins that had been anticipated at the start of the year.
Management have performed a review of the assets and liabilities of the underlying subsidiaries which form the value of the investment.
In performing this assessment consideration has been given to anticipated profits on ongoing developments. In addition, the value of land options in Trafalgar Retirement + have been re-
Where the ‘real’ net asset value is in excess of the carrying value of the investment in the Plc entity statement of financial position, there is no indication of impairment.
Due to the uncertainties and timing of developments it has been agrred by management not to include any future anticipated profits of developments in their assessment. Therefore the net asset value of the underlying investments does not support the Trafalgar Property Group’s carrying value of investments in Trafalgar New Homnes Ltd, Combe Bank Homes (Oakhurst), Combe Bank (Borough Green) and Trafalgar Retirement +.
Management have concluded that an impairment of the investments is prudent and that these will be written down to zero.
Deferred shares do not entitle the holder to receive notice of and to attend or vote at any general meeting of the Company or to receive dividends or other distributions. Upon winding up or dissolution of the Company the holders of deferred shares shall be entitled to receive an amount equal to the nominal amount paid up thereon, but only after holders of Ordinary shares have received £ 100,000 per Ordinary Share. Holders of deferred shares are not entitled to any further rights of participation of the assets of the Company. The company has the right to purchase the deferred Shares in issue at any time for no consideration.
Issued, allotted and fully paid
0 |
2019 |
2018 |
|
£ |
£ |
Ordinary shares |
425,190 |
2,383,752 |
Deferred shares |
2,145,377 |
2,383,752 |
Issued in year - |
- |
186,815 |
|
2,570,567 |
2,570,567 |