CROWN_ESTATES_AND_PROPERT - Accounts


Company registration number 03244968 (England and Wales)
CROWN ESTATES AND PROPERTIES LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
PAGES FOR FILING WITH REGISTRAR
CROWN ESTATES AND PROPERTIES LIMITED
CONTENTS
Page
Statement of financial position
2 - 3
Notes to the financial statements
4 - 9
CROWN ESTATES AND PROPERTIES LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2022
- 1 -
Share capital
Retained earnings
Total
£
£
£
£
Balance at 1 January 2021
2
878,191
729,730
1,607,923
Year ended 31 December 2021:
Profit and total comprehensive income
-
-
52,800
52,800
Balance at 31 December 2021
2
878,191
782,530
1,660,723
Year ended 31 December 2022:
Profit and total comprehensive income
-
-
95,034
95,034
Balance at 31 December 2022
2
878,191
877,564
1,755,757
CROWN ESTATES AND PROPERTIES LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2022
31 December 2022
- 2 -
2022
2021
Notes
£
£
£
£
Non-current assets
Investment property
4
2,400,000
2,400,000
Current assets
Trade and other receivables
5
367,505
288,765
Cash and cash equivalents
4,425
7,948
371,930
296,713
Current liabilities
6
(449,056)
(422,376)
Net current liabilities
(77,126)
(125,663)
Total assets less current liabilities
2,322,874
2,274,337
Non-current liabilities
8
(415,837)
(462,334)
Provisions for liabilities
(151,280)
(151,280)
Net assets
1,755,757
1,660,723
Equity
Called up share capital
10
2
2
Other reserves
878,191
878,191
Retained earnings
877,564
782,530
Total equity
1,755,757
1,660,723

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 31 December 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.

CROWN ESTATES AND PROPERTIES LIMITED
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT
31 DECEMBER 2022
31 December 2022
- 3 -
The financial statements were approved by the board of directors and authorised for issue on 13 March 2024 and are signed on its behalf by:
D E Slack
J M Denney
Director
Director
Company registration number 03244968 (England and Wales)
CROWN ESTATES AND PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022
- 4 -
1
Accounting policies
Company information

Crown Estates and Properties Limited is a private company limited by shares incorporated in England and Wales. The registered office is 249 Cranbrook Road, Ilford, Essex, IG1 4TG.

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. The principal accounting policies adopted are set out below.

1.2
Revenue

Turnover represents rent receivable.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

1.3
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.

1.4
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.

1.5
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.

CROWN ESTATES AND PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 5 -
Basic financial assets

Basic financial assets, which include trade and other receivables 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 trade and other payables, 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 payables 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 payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.6
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.

1.7
Derivatives

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.

1.8
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.

CROWN ESTATES AND PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
1
Accounting policies
(Continued)
- 6 -
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.

1.9
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.

3
Taxation
2022
2021
£
£
Current tax
UK corporation tax on profits for the current period
22,316
20,902
Deferred tax
Origination and reversal of timing differences
-
0
36,307
Total tax charge
22,316
57,209
4
Investment properties
2022
£
Fair value
At 1 January 2022 and 31 December 2022
2,400,000
CROWN ESTATES AND PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
4
Investment properties
(Continued)
- 7 -

The fair value of the investment property has been arrived at on the basis of a valuation carried out at 31 December 2022 by the directors. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

5
Trade and other receivables
2022
2021
Amounts falling due within one year:
£
£
Trade receivables
7,500
-
0
Amounts owed by group undertakings
8,715
8,715
Other receivables
351,290
280,050
367,505
288,765
6
Current liabilities
2022
2021
£
£
Bank loans
7
59,929
59,929
Corporation tax
43,218
20,902
Accruals and deferred income
345,909
341,545
449,056
422,376

The long-term loans are secured by fixed charges over the assets of the company.

7
Borrowings
2022
2021
£
£
Bank loans
475,766
522,263
Payable within one year
59,929
59,929
Payable after one year
415,837
462,334

The long-term loans are secured by fixed and floating charges over the freehold properties held by the company.

8
Non-current liabilities
2022
2021
Notes
£
£
Bank loans and overdrafts
7
415,837
462,334
CROWN ESTATES AND PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 8 -
9
Deferred taxation

Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Liabilities
Liabilities
2022
2021
Balances:
£
£
Investment property
151,280
151,280
There were no deferred tax movements in the year.
10
Called up share capital
2022
2021
2022
2021
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
2
2
2
2
11
Related party transactions

The following amounts were outstanding at the reporting end date:

2022
Balance
Amounts owed by related parties
£
Other related parties
360,002
2021
Balance
Amounts owed in previous period
£
Other related parties
288,763

No guarantees have been given or received.

CROWN ESTATES AND PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2022
- 9 -
12
Parent company

The parent company is Aitco Management Limited. The ultimate parent company is Aitco Limited. The ultimate controlling party is D Slack.

2022-12-312022-01-01false13 March 2024CCH SoftwareCCH Accounts Production 2023.300No description of principal activityD E SlackJ M DenneyJ M Denneyfalse0032449682022-01-012022-12-3103244968core:ShareCapital2020-12-3103244968core:RetainedEarningsAccumulatedLosses2020-12-3103244968core:ShareCapital2021-12-3103244968core:RetainedEarningsAccumulatedLosses2021-12-31032449682021-12-3103244968core:ShareCapital2022-12-3103244968core:RetainedEarningsAccumulatedLosses2022-12-31032449682022-12-3103244968core:OtherMiscellaneousReserve2022-12-3103244968core:OtherMiscellaneousReserve2021-12-3103244968core:RetainedEarningsAccumulatedLosses2021-01-012021-12-31032449682021-01-012021-12-3103244968core:RetainedEarningsAccumulatedLosses2022-01-012022-12-3103244968core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3103244968core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3103244968core:Non-currentFinancialInstrumentscore:AfterOneYear2022-12-3103244968core:Non-currentFinancialInstrumentscore:AfterOneYear2021-12-3103244968core:CurrentFinancialInstruments2022-12-3103244968core:CurrentFinancialInstruments2021-12-3103244968bus:Director12022-01-012022-12-3103244968bus:CompanySecretaryDirector12022-01-012022-12-3103244968core:UKTax2022-01-012022-12-3103244968core:UKTax2021-01-012021-12-31032449682021-12-3103244968core:Non-currentFinancialInstruments2022-12-3103244968core:Non-currentFinancialInstruments2021-12-3103244968bus:PrivateLimitedCompanyLtd2022-01-012022-12-3103244968bus:SmallCompaniesRegimeForAccounts2022-01-012022-12-3103244968bus:FRS1022022-01-012022-12-3103244968bus:AuditExemptWithAccountantsReport2022-01-012022-12-3103244968bus:Director22022-01-012022-12-3103244968bus:CompanySecretary12022-01-012022-12-3103244968bus:FullAccounts2022-01-012022-12-31xbrli:purexbrli:sharesiso4217:GBP