HMT_CANNON_PLACE_LIMITED - Accounts


Company registration number 13647297 (England and Wales)
HMT CANNON PLACE LIMITED
Annual report and financial statements
For the year ended 31 December 2023
HMT CANNON PLACE LIMITED
CONTENTS
Page
Statement of financial position
1
Statement of changes in equity
2
Statement of cash flows
3
Notes to the financial statements
4 - 9
HMT CANNON PLACE LIMITED
STATEMENT OF FINANCIAL POSITION
As at 31 December 2023
31 December 2023
- 1 -
2023
2022
Notes
£
£
Non-current assets
Investment property
4
50,000,000
50,000,000
Current assets
Trade and other receivables
5
424,237
482,761
Cash and cash equivalents
1,152,059
1,527,720
1,576,296
2,010,481
Current liabilities
Trade and other payables
7
657,779
983,384
Current tax liabilities
69,547
127,374
Deferred revenue
8
362,855
362,856
1,090,181
1,473,614
Net current assets
486,115
536,867
Non-current liabilities
Borrowings
6
32,500,000
33,000,000
Net assets
17,986,115
17,536,867
Equity
Called up share capital
9
101
101
Share premium account
10
23,299,999
23,299,999
Retained earnings
(5,313,985)
(5,763,233)
Total equity
17,986,115
17,536,867

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

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 14 May 2024 and are signed on its behalf by:
Mr M Laukin
Mr B J Chambers
Director
Director
Company registration number 13647297
HMT CANNON PLACE LIMITED
STATEMENT OF CHANGES IN EQUITY
For the year ended 31 December 2023
- 2 -
Share capital
Share premium account
Retained earnings
Total
Notes
£
£
£
£
Balance at 28 September 2021
-
-
0
-
0
-
Period ended 31 December 2022:
Loss and total comprehensive income for the period
-
-
(5,763,233)
(5,763,233)
Transactions with owners in their capacity as owners:
Issue of share capital
9
101
23,299,999
-
23,300,100
Balance at 31 December 2022
101
23,299,999
(5,763,233)
17,536,867
Profit and total comprehensive income for the period
-
-
449,248
449,248
Balance at 31 December 2023
101
23,299,999
(5,313,985)
17,986,115
HMT CANNON PLACE LIMITED
STATEMENT OF CASH FLOWS
For the year ended 31 December 2023
- 3 -
2023
2022
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
14
1,308,701
1,505,870
Interest paid
(987,460)
-
0
Income taxes paid
(196,902)
-
0
Net cash inflow from operating activities
124,339
1,505,870
Investing activities
Purchase of investment property
-
0
(56,278,250)
Net cash used in investing activities
-
(56,278,250)
Financing activities
Proceeds from issue of shares
-
0
23,300,100
Repayment of borrowings
(500,000)
33,000,000
Net cash (used in)/generated from financing activities
(500,000)
56,300,100
Net (decrease)/increase in cash and cash equivalents
(375,661)
1,527,720
Cash and cash equivalents at beginning of year
1,527,720
-
0
Cash and cash equivalents at end of year
1,152,059
1,527,720
HMT CANNON PLACE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
For the year ended 31 December 2023
- 4 -
1
Accounting policies
Company information

HMT Cannon Place Limited is a private company limited by shares incorporated in England and Wales. The registered office is Connect House, 133-137 Alexandra Road, Wimbledon, London, SW19 7JY.

1.1
Accounting convention

The financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS) as adopted for use in the United Kingdom and with those parts of the Companies Act 2006 applicable to companies reporting under IFRS, except as otherwise stated.

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
Going concern

The directors have at the time of approving the financial statements, a reasonable expectation that the truecompany 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
Revenue

Turnover comprises rental income receivable from the tenants of the investment property. This turnover is recognised in the period to which the income is receivable. Rental income received in advance is deferred in the balance sheet to the following period.

1.4
Investment property

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.

The investment property is depreciated over 289 years, which is the length of the long lease, on a straight line basis.

1.5
Cash and cash equivalents

Cash and cash equivalents include cash in hand, deposits held at call with banks and other short-term liquid investments with original maturities of three months or less.

1.6
Financial assets

Financial assets are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument. Financial assets are classified into specified categories, depending on the nature and purpose of the financial assets.

 

Financial assets are initially measured at fair value, plus transaction costs. They are subsequently measured at amortised cost.

Financial assets held at amortised cost

Financial instruments are classified as financial assets measured at amortised cost where the objective is to hold these assets in order to collect contractual cash flows, and the contractual cash flows are solely payments of principal and interest. They arise principally from the provision of goods and services to customers (eg trade receivables). They are initially recognised at fair value plus transaction costs directly attributable to their acquisition or issue, and are subsequently carried at amortised cost using the effective interest rate method, less provision for impairment where necessary.

HMT CANNON PLACE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
For the year ended 31 December 2023
1
Accounting policies
(Continued)
- 5 -
Impairment of financial assets

Financial assets carried at amortised cost and FVOCI are assessed for indicators of impairment at each reporting end date.

 

On initial recognition the company calculates the expected credit loss for debtors based on lifetime expected credit losses under the IFRS 9 simplified approach.

 

Investment property held at amortised cost is compared to an external valuation at the balance sheet date to determine if an impairment is required.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire, or when it transfers the financial asset and substantially all the risks and rewards of ownership to another entity.

1.7
Financial liabilities

The company recognises financial debt when the company becomes a party to the contractual provisions of the instruments. Financial liabilities are classified as either 'financial liabilities at fair value through profit or loss' or 'other financial liabilities'.

Other financial liabilities

Other financial liabilities, including borrowings, trade payables and other short-term monetary liabilities, are initially measured at fair value net of transaction costs directly attributable to the issuance of the financial liability. They are subsequently measured at amortised cost using the effective interest method. For the purposes of each financial liability, interest expense includes initial transaction costs and any premium payable on redemption, as well as any interest or coupon payable while the liability is outstanding.

Derecognition of financial liabilities

Financial liabilities are derecognised when, and only when, the company’s obligations are discharged, cancelled, or they expire.

1.8
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.9
Taxation

The tax expense represents the sum of the tax currently payable.

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.

1.10

Cashflow statement

The company prepares its statement of cashflows using the indirect method.

HMT CANNON PLACE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
For the year ended 31 December 2023
- 6 -
2
Critical accounting estimates and judgements

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, if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.

 

The company uses external professional valuers to determine the fair value that is considered as part of the impairment review. The valuation is based upon a number of assumptions including future rental income, anticipated maintenance costs, future development costs and an appropriate discount rate. The primary source of evidence for property valuations should be recent, comparable market transactions on an arms-length basis. Total impairment loss of £6,048,837 was recognised for the financial period ended December 2022. Following the valuation at the end of current year £194,734 of this impairment was reversed.

3
Employees

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

2023
2022
Number
Number
Total
-
0
-
0
4
Investment property
2023
2022
£
£
Cost
At 1 January 2023
56,278,250
-
0
Additions
-
0
56,278,250
At 31 December 2023
56,278,250
56,278,250
Accumulated depreciation
At 1 January 2023
6,278,250
-
0
Charge for the year
194,734
229,413
Impairment losses
-
6,048,837
Reversals of impairment losses
(194,734)
-
At 31 December 2023
6,278,250
6,278,250
Carrying value
At 31 December 2023
50,000,000
-
At 31 December 2022
50,000,000
50,000,000
HMT CANNON PLACE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
For the year ended 31 December 2023
4
Investment property
(Continued)
- 7 -

No depreciation has been charged over the value of the land.

 

The fair value of investment property amounts to £50m. The fair value has been arrived at on the basis of a valuation carried out by CBRE Chartered Surveyors, who are not connected with the company. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

 

The fair value of the investment property amounts to not less than the carrying value of the investment property at the period end and therefore total reversal of impairment of £194,734 has been recognised for the financial period.

5
Trade and other receivables
2023
2022
£
£
Trade receivables
421,566
421,566
Amount owed by parent undertaking
100
100
Prepayments
2,571
61,095
424,237
482,761
6
Borrowings
Non-current
2023
2022
£
£
Borrowings held at amortised cost:
Loans from parent undertaking
32,500,000
33,000,000

The loan of £32.5m (2022: £33m) from parent undertaking bears a fixed interest per annum at a rate based on arm's length basis which has been determined by a transfer pricing study prepared by an external independent advisor. Per the Interest rate benchmarking report the transaction should bear an interest rate between 1.95% and 2.25% p.a. to comply with the arm's length principle. An average rate of 2.1% has been used by the entity based on the Interest rate benchmarking report. Total interest payable for the period is £687,247.

 

The loan is unsecured.

7
Trade and other payables
2023
2022
£
£
Trade payables
-
0
9,568
Accruals
75,742
100,075
Other taxation
65,667
57,330
Amount owed to parent undertaking
516,370
816,411
657,779
983,384
HMT CANNON PLACE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
For the year ended 31 December 2023
- 8 -
8
Deferred revenue
2023
2022
£
£
Arising from rental income
362,855
362,856
All deferred revenues are expected to be settled within 12 months from the reporting date.
9
Share capital
2023
2022
2023
2022
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
101
101
101
101
10
Share premium account
2023
2022
£
£
At the beginning of the year
23,299,999
-
0
Issue of new shares
-
23,299,999
At the end of the year
23,299,999
23,299,999
11
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

Statutory Auditor:
WSM Advisors Limited
Date of audit report:
14 May 2024
12
Related party transactions

Included in borrowings is a loan of £32.5m (2022: £33m) from its parent company for the purpose of funding the acquisition of the investment property. The loan is payable after 5 years. The market interest of 2.1% was charged by the parent company, which is payable annually.

13
Controlling party

The ultimate parent company is Amcotec NV whose registered office address is 79 Huette Eupen, Belgium 4700.

HMT CANNON PLACE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
For the year ended 31 December 2023
- 9 -
14
Cash generated from operations
2023
2022
£
£
Profit/(loss) for the year before income tax
588,323
(5,635,859)
Adjustments for:
Finance costs
687,419
816,411
Depreciation and impairment of investment properties
-
0
6,278,250
Movements in working capital:
Decrease/(increase) in trade and other receivables
58,524
(482,761)
(Decrease)/increase in trade and other payables
(25,565)
166,973
Increase in deferred revenue outstanding
-
362,856
Cash generated from operations
1,308,701
1,505,870
Cash absorbed by operations has been calculated using the indirect method.
2023-12-312023-01-01falseCCH SoftwareCCH Accounts Production 2024.100M  CeyssensM  LaukinMr N ThompsonMr B J Chambers2024-05-14136472972023-01-012023-12-31136472972023-12-31136472972022-12-3113647297core:CurrentFinancialInstruments2023-12-3113647297core:CurrentFinancialInstruments2022-12-31136472972022-12-31136472972021-09-2713647297core:Non-currentFinancialInstruments2023-12-3113647297core:Non-currentFinancialInstruments2022-12-3113647297core:ShareCapital2023-12-3113647297core:ShareCapital2022-12-3113647297core:SharePremium2023-12-3113647297core:SharePremium2022-12-3113647297core:RetainedEarningsAccumulatedLosses2023-12-3113647297core:RetainedEarningsAccumulatedLosses2022-12-3113647297core:SharePremium2021-09-2713647297core:OtherMiscellaneousReserve2021-09-2713647297bus:Director22023-01-012023-12-3113647297bus:Director42023-01-012023-12-3113647297core:RetainedEarningsAccumulatedLosses2021-09-282022-12-3113647297core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3113647297core:ShareCapital2021-09-282022-12-3113647297core:SharePremium2021-09-282022-12-31136472972021-09-282022-12-3113647297core:Held-to-maturityFinancialAssets2023-01-012023-12-3113647297bus:PrivateLimitedCompanyLtd2023-01-012023-12-3113647297bus:Audited2023-01-012023-12-3113647297bus:FullIFRS2023-01-012023-12-3113647297bus:Director12023-01-012023-12-3113647297bus:Director32023-01-012023-12-3113647297bus:FullAccounts2023-01-012023-12-31xbrli:purexbrli:sharesiso4217:GBP