DUNSTONE_PROPERTIES_LIMIT - Accounts


Company registration number 02654115 (England and Wales)
DUNSTONE PROPERTIES LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2023
PAGES FOR FILING WITH REGISTRAR
DUNSTONE PROPERTIES LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 8
DUNSTONE PROPERTIES LIMITED
BALANCE SHEET
AS AT
31 JANUARY 2023
31 January 2023
- 1 -
2023
2022
Notes
£
£
£
£
Fixed assets
Tangible assets
3
5,840
7,300
Investment properties
4
3,090,000
3,515,000
Investments
5
779,596
445,754
3,875,436
3,968,054
Current assets
Debtors
7
1,507,406
1,475,658
Cash at bank and in hand
1,784,049
1,586,200
3,291,455
3,061,858
Creditors: amounts falling due within one year
8
(646,358)
(806,647)
Net current assets
2,645,097
2,255,211
Total assets less current liabilities
6,520,533
6,223,265
Provisions for liabilities
(76,541)
(60,652)
Net assets
6,443,992
6,162,613
Capital and reserves
Called up share capital
2,106
2,106
Capital redemption reserve
13,606
13,606
Other reserves
1,458,781
1,403,231
Profit and loss reserves
4,969,499
4,743,670
Total equity
6,443,992
6,162,613

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 31 January 2023 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.

The financial statements were approved by the board of directors and authorised for issue on 24 October 2023 and are signed on its behalf by:
A C Barrs
Director
Company Registration No. 02654115
DUNSTONE PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2023
- 2 -
1
Accounting policies
Company information

Dunstone Properties Limited is a private company limited by shares incorporated in England and Wales. The registered office is 14 David Mews, London, W1U 6EQ.

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
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 represents amounts receivable for rent.
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:

Plant and machinery
20% reducing balance

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

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.

DUNSTONE PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2023
1
Accounting policies
(Continued)
- 3 -

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 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.

1.8
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.

1.9
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. Financial assets classified as receivable within one year are not amortised.

DUNSTONE PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2023
1
Accounting policies
(Continued)
- 4 -
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 and loans from fellow group companies, 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.

 

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.

1.10
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.

1.11
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 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.

DUNSTONE PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2023
1
Accounting policies
(Continued)
- 5 -
1.12
Leases

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.

2
Employees

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

2023
2022
Number
Number
Total
3
3
3
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 February 2022 and 31 January 2023
132,045
Depreciation and impairment
At 1 February 2022
124,745
Depreciation charged in the year
1,460
At 31 January 2023
126,205
Carrying amount
At 31 January 2023
5,840
At 31 January 2022
7,300
4
Investment property
2023
£
Fair value
At 1 February 2022
3,515,000
Disposals
(425,000)
At 31 January 2023
3,090,000
DUNSTONE PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2023
4
Investment property
(Continued)
- 6 -

Investment properties at the start of the year comprised six properties in various locations, let out to seven tenants. No depreciation is provided in respect of these properties.

 

The fair value of the investment properties has been arrived at on the basis of a valuation carried out by a director of the company on 31st January 2023 by virtue of his qualification as a Chartered Surveyor. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties. Fair value changes in investment properties are recorded in the non distributable profit and loss reserve.

 

If investment properties were stated on an historical cost basis rather than a fair value basis, the amounts would have been included as follows:
2023
2022
£
£
Cost
3,078,766
3,537,116
Accumulated depreciation
-
-
Carrying amount
3,078,766
3,537,116
5
Fixed asset investments
2023
2022
£
£
Shares in group undertakings and participating interests
256
256
Other investments other than loans
779,340
445,498
779,596
445,754
Fixed asset investments revalued

The fair value of the listed investments has been arrived at on the basis of a valuation carried out by Gore Brown Investment Management on 31st January 2023. If the listed investments were to be stated on a historical cost basis rather than a fair value basis the amounts would have been included as £197,942 (2022: £203,894).

 

The value of the unlisted investments of £575,000 (2022: £225,000) is considered to be a fair value by the directors as at 31 January 2023.

DUNSTONE PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2023
5
Fixed asset investments
(Continued)
- 7 -
Movements in fixed asset investments
Shares in associates
Other investments
Total
£
£
£
Cost or valuation
At 1 February 2022
256
445,498
445,754
Additions
-
372,878
372,878
Valuation changes
-
(10,206)
(10,206)
Disposals
-
(28,830)
(28,830)
At 31 January 2023
256
779,340
779,596
Carrying amount
At 31 January 2023
256
779,340
779,596
At 31 January 2022
256
445,498
445,754
6
Significant undertakings

Details of the company's subsidiaries at 31 January 2023 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Actvale Limited
England & Wales
Ordinary
33.30
West Country Properties (Bath) Limited
England & Wales
Ordinary
25.00
The aggregate capital and reserves and the result for the year of significant undertakings noted above was as follows:
Name of undertaking
Profit/(Loss)
Capital and Reserves
£
£
Actvale Limited
42,332
6,744
West Country Properties (Bath) Limited
215,588
1,550,995

Actvale Limited is stated for the year ended 24 March 2023 and West County Properties (Bath) Limited is stated for the year ended 30 September 2022.

 

DUNSTONE PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2023
- 8 -
7
Debtors
2023
2022
Amounts falling due within one year:
£
£
Amounts owed by group undertakings and undertakings in which the company has a participating interest
1,389,672
1,441,157
Other debtors
117,734
34,501
1,507,406
1,475,658
8
Creditors: amounts falling due within one year
2023
2022
£
£
Corporation tax
50,825
62,442
Other taxation and social security
19,488
25,343
Other creditors
576,045
718,862
646,358
806,647
9
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:

2023
2022
£
£
11,000,000
11,200,000
10
Related party transactions

Included in other debtors is a balance of £170,591 (2022: £186,591) due from Actvale Limited, a company in which Mr A Barrs is a director and shareholder and in which Dunstone Properties Limited has a 33% shareholding, and a balance of £1,219,081 (2022: £1,254,566) due from West Country Properties (Bath) Limited, a company in which Mr A Barrs is a director and shareholder and in which Dunstone Properties Limited has a 25% shareholding. There are no terms as to interest or repayment in respect of these balances.

 

Included in other creditors is an amount of £171,873 (2022: £221,873) owed to Andrew Barrs & Co Limited, a company in which Mr A Barrs is a director and shareholder, an amount of £171,873 (2022: £221,873) owed to Mr A Elstob (Director) and an amount of £171,873 (2022: £221,873) owed to Mr A Main (Director). There are no terms as to interest or repayment in respect of these balances.

 

 

2023-01-312022-02-01false24 October 2023CCH SoftwareCCH Accounts Production 2023.100No description of principal activityA C BarrsA ElstobA Main026541152022-02-012023-01-31026541152023-01-31026541152022-01-3102654115core:OtherPropertyPlantEquipment2023-01-3102654115core:OtherPropertyPlantEquipment2022-01-3102654115core:CurrentFinancialInstrumentscore:WithinOneYear2023-01-3102654115core:CurrentFinancialInstrumentscore:WithinOneYear2022-01-3102654115core:CurrentFinancialInstruments2023-01-3102654115core:CurrentFinancialInstruments2022-01-3102654115core:ShareCapital2023-01-3102654115core:ShareCapital2022-01-3102654115core:CapitalRedemptionReserve2023-01-3102654115core:CapitalRedemptionReserve2022-01-3102654115core:OtherMiscellaneousReserve2023-01-3102654115core:OtherMiscellaneousReserve2022-01-3102654115core:RetainedEarningsAccumulatedLosses2023-01-3102654115core:RetainedEarningsAccumulatedLosses2022-01-3102654115bus:Director12022-02-012023-01-3102654115core:PlantMachinery2022-02-012023-01-31026541152021-02-012022-01-3102654115core:OtherPropertyPlantEquipment2022-01-3102654115core:OtherPropertyPlantEquipment2022-02-012023-01-31026541152022-01-3102654115core:Non-currentFinancialInstruments2023-01-3102654115core:Non-currentFinancialInstruments2022-01-3102654115core:WithinOneYear2023-01-3102654115core:WithinOneYear2022-01-3102654115bus:PrivateLimitedCompanyLtd2022-02-012023-01-3102654115bus:SmallCompaniesRegimeForAccounts2022-02-012023-01-3102654115bus:FRS1022022-02-012023-01-3102654115bus:AuditExemptWithAccountantsReport2022-02-012023-01-3102654115bus:Director22022-02-012023-01-3102654115bus:Director32022-02-012023-01-3102654115bus:FullAccounts2022-02-012023-01-31xbrli:purexbrli:sharesiso4217:GBP