SOUTHPOINT_ESTATES_LIMITE - Accounts


Company registration number 03885905 (England and Wales)
SOUTHPOINT ESTATES LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2022
PAGES FOR FILING WITH REGISTRAR
SOUTHPOINT ESTATES LIMITED
CONTENTS
Page
Statement of financial position
1 - 2
Notes to the financial statements
3 - 9
SOUTHPOINT ESTATES LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
30 NOVEMBER 2022
30 November 2022
- 1 -
2022
2021
Notes
£
£
£
£
Fixed assets
Tangible assets
4
299
-
0
Investment properties
5
2,850,000
2,850,000
Investments
6
12,104
12,104
2,862,403
2,862,104
Current assets
Debtors
8
1,182,674
1,250,083
Cash at bank and in hand
27,668
90,500
1,210,342
1,340,583
Creditors: amounts falling due within one year
9
(161,389)
(268,980)
Net current assets
1,048,953
1,071,603
Total assets less current liabilities
3,911,356
3,933,707
Creditors: amounts falling due after more than one year
10
(2,250,000)
(2,250,000)
Provisions for liabilities
(170,985)
(170,985)
Net assets
1,490,371
1,512,722
Capital and reserves
Called up share capital
1,000
1,000
Other reserves
11
1,200,148
1,200,148
Profit and loss reserves
12
289,223
311,574
Total equity
1,490,371
1,512,722

The directors of the company have elected not to include a copy of the income statement within the financial statements.true

For the financial year ended 30 November 2022 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

SOUTHPOINT ESTATES LIMITED
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT
30 NOVEMBER 2022
30 November 2022
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 14 August 2023 and are signed on its behalf by:
Mr A N Badrudin
Director
Company Registration No. 03885905
SOUTHPOINT ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2022
- 3 -
1
Accounting policies
Company information

Southpoint Estates Limited is a private company limited by shares incorporated in England and Wales. The registered office is Hampden House, 76 Durham Road, London, SW20 0TL. The principal place of business is 22 Tabor Grove, Wimbledon, London, SW19 4EB.

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 from rental income in the normal course of business, and is shown net of VAT. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

1.3
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:

Equipment
25% straight line

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.

1.4
Investment property

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. Changes in fair value are recognised in profit or loss.

1.5
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.

SOUTHPOINT ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
1
Accounting policies
(Continued)
- 4 -

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.

1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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.

1.7
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.

1.8
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.

SOUTHPOINT ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
1
Accounting policies
(Continued)
- 5 -
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.

1.9
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.

1.10
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.

SOUTHPOINT ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
1
Accounting policies
(Continued)
- 6 -
1.11
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.

1.12
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

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.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Tangible fixed assets

Determine whether there are any indicators of impairment of the company's tangible assets. Factors taken into consideration in reaching such a decision include the economic viability and expected future financial performance of the asset.

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Tangible fixed assets

Tangible fixed assets are depreciated over their useful lives taking account of residual values, where appropriate. The actual lives of the assets and residual values are assessed annually and may vary depending on the number of factors. In re-assessing asset lives, factors such as technological innovation, product life cycle and maintenance programmes are taken into account. Residual value assessments consider issues such as future market conditions, the remaining life of an asset and projected disposal values.

Valuation of investment properties

As described in note 5 to the financial statements, investment properties are stated at fair value based on the valuation performed by the company director. The director used observable market prices and values in accordance with the RICS Red Book. However, the Covid-19 pandemic has caused significant disruption and uncertainty in the UK property market which has inevitably increased the degree of judgement involved in the property valuation at 30 November 2020.

SOUTHPOINT ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
- 7 -
3
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2022
2021
Number
Number
Total
2
3
4
Tangible fixed assets
Equipment
£
Cost
At 1 December 2021
958
Additions
399
At 30 November 2022
1,357
Depreciation and impairment
At 1 December 2021
958
Depreciation charged in the year
100
At 30 November 2022
1,058
Carrying amount
At 30 November 2022
299
At 30 November 2021
-
0
5
Investment property
2022
£
Fair value
At 1 December 2021 and 30 November 2022
2,850,000

The fair value of the investment property has been arrived at on the basis of a valuation carried out by the company director Mr A N Badrudin Chartered Surveyor. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

6
Fixed asset investments
2022
2021
£
£
Shares in group undertakings and participating interests
100
100
Other investments other than loans
12,004
12,004
12,104
12,104
SOUTHPOINT ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
- 8 -
7
Subsidiaries

Details of the company's subsidiaries at 30 November 2022 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
ANB Properties Ltd
England
Ordinary
100.00

ANB Properties Ltd remains dormant since incorporation.

8
Debtors
2022
2021
Amounts falling due within one year:
£
£
Trade debtors
43,447
45,569
Other debtors
1,139,227
1,204,514
1,182,674
1,250,083
9
Creditors: amounts falling due within one year
2022
2021
£
£
Trade creditors
17,328
14,893
Corporation tax
18,141
47,053
Other taxation and social security
11,559
14,600
Other creditors
114,361
192,434
161,389
268,980
10
Creditors: amounts falling due after more than one year
2022
2021
£
£
Other creditors
2,250,000
2,250,000

Other creditors include Building Society loans in the sum of £2,250,000 (2021 - £2,250,000). These loans are secured on the company's investment properties.

11
Other reserves
2022
2021
£
£
At the beginning and end of the year
1,200,148
1,200,148

The amount of £1,200,148 (2021 - £1,200,148) included in other reserves are at fair values (net of deferred tax) and are not available for distribution as they are unrealised. Based on the current corporation tax rate, the company has a potential tax liability of £170,985 on disposal of its investment properties at fair values.

SOUTHPOINT ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2022
- 9 -
12
Profit and loss reserves
2022
2021
£
£
At the beginning of the year
311,574
246,012
Profit for the year
77,649
65,562
Dividends declared and paid in the year
(100,000)
-
At the end of the year
289,223
311,574
13
Directors' transactions
Description
% Rate
Opening balance
Interest charged
Amounts repaid
Closing balance
£
£
£
£
Mr A N Badrudin -
2.50
167,259
4,181
(4,181)
167,259
167,259
4,181
(4,181)
167,259
2022-11-302021-12-01false14 August 2023CCH SoftwareCCH Accounts Production 2023.200No description of principal activityMr A N BadrudinMrs N Lapidus038859052021-12-012022-11-30038859052022-11-30038859052021-11-3003885905core:ComputerEquipment2022-11-3003885905core:ComputerEquipment2021-11-3003885905core:CurrentFinancialInstrumentscore:WithinOneYear2022-11-3003885905core:CurrentFinancialInstrumentscore:WithinOneYear2021-11-3003885905core:CurrentFinancialInstruments2022-11-3003885905core:CurrentFinancialInstruments2021-11-3003885905core:Non-currentFinancialInstruments2022-11-3003885905core:Non-currentFinancialInstruments2021-11-3003885905core:ShareCapital2022-11-3003885905core:ShareCapital2021-11-3003885905core:RevaluationReserve2022-11-3003885905core:RevaluationReserve2021-11-3003885905core:RetainedEarningsAccumulatedLosses2022-11-3003885905core:RetainedEarningsAccumulatedLosses2021-11-3003885905core:RetainedEarningsAccumulatedLosses2021-11-3003885905core:RetainedEarningsAccumulatedLosses2020-11-3003885905bus:Director12021-12-012022-11-3003885905core:ComputerEquipment2021-12-012022-11-30038859052020-12-012021-11-3003885905core:ComputerEquipment2021-11-30038859052021-11-3003885905core:WithinOneYear2022-11-3003885905core:WithinOneYear2021-11-3003885905bus:PrivateLimitedCompanyLtd2021-12-012022-11-3003885905bus:SmallCompaniesRegimeForAccounts2021-12-012022-11-3003885905bus:FRS1022021-12-012022-11-3003885905bus:AuditExemptWithAccountantsReport2021-12-012022-11-3003885905bus:Director22021-12-012022-11-3003885905bus:FullAccounts2021-12-012022-11-30xbrli:purexbrli:sharesiso4217:GBP