IRIS Accounts Production v23.3.0.418 06181130 director 31.1.23 1.2.22 31.1.23 31.1.23 a holding company. true true false true true false false false false true false Ordinary 0 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh061811302022-01-31061811302023-01-31061811302022-02-012023-01-31061811302021-01-31061811302021-02-012022-01-31061811302022-01-3106181130ns10:Originalns15:EnglandWales2022-02-012023-01-3106181130ns14:PoundSterlingns10:Original2022-02-012023-01-3106181130ns10:Originalns10:Director12022-02-012023-01-3106181130ns10:Original2022-02-012023-01-3106181130ns10:Originalns10:Consolidated2023-01-3106181130ns10:Original2023-01-3106181130ns10:Originalns10:ConsolidatedGroupCompanyAccounts2022-02-012023-01-3106181130ns10:Originalns10:PrivateLimitedCompanyLtd2022-02-012023-01-3106181130ns10:Originalns10:Consolidatedns10:SmallEntities2022-02-012023-01-3106181130ns10:Originalns10:Consolidatedns10:Audited2022-02-012023-01-3106181130ns10:Originalns10:SmallCompaniesRegimeForDirectorsReport2022-02-012023-01-3106181130ns10:SmallCompaniesRegimeForAccountsns10:Original2022-02-012023-01-3106181130ns10:Originalns10:Consolidatedns10:SmallCompaniesRegimeForDirectorsReport2022-02-012023-01-3106181130ns10:SmallCompaniesRegimeForAccountsns10:Originalns10:Consolidated2022-02-012023-01-3106181130ns10:Originalns10:FullAccounts2022-02-012023-01-3106181130ns10:Originalns5:Subsidiary12022-02-012023-01-3106181130ns10:Original12022-02-012023-01-3106181130ns10:Originalns10:OrdinaryShareClass12022-02-012023-01-3106181130ns10:Originalns10:Consolidated2022-02-012023-01-3106181130ns10:Originalns10:RegisteredOffice2022-02-012023-01-3106181130ns10:Originalns10:Consolidated2021-02-012022-01-3106181130ns10:Original2022-01-3106181130ns10:Originalns5:CurrentFinancialInstruments2023-01-3106181130ns10:Originalns5:CurrentFinancialInstruments2022-01-3106181130ns5:ShareCapitalns10:Original2023-01-3106181130ns5:ShareCapitalns10:Original2022-01-3106181130ns10:Originalns5:SharePremium2023-01-3106181130ns10:Originalns5:SharePremium2022-01-3106181130ns10:Originalns5:CapitalRedemptionReserve2023-01-3106181130ns10:Originalns5:CapitalRedemptionReserve2022-01-3106181130ns10:Originalns5:RetainedEarningsAccumulatedLosses2023-01-3106181130ns10:Originalns5:RetainedEarningsAccumulatedLosses2022-01-3106181130ns10:Originalns5:NetGoodwill2022-02-012023-01-3106181130ns5:IntangibleAssetsOtherThanGoodwillns10:Original2022-02-012023-01-3106181130ns10:Originalns5:PlantMachinery2022-02-012023-01-3106181130ns10:Originalns5:FurnitureFittings2022-02-012023-01-3106181130ns10:Originalns5:MotorVehicles2022-02-012023-01-3106181130ns10:Original2021-02-012022-01-3106181130ns10:Originalns5:CostValuation2022-01-3106181130ns10:Originalns5:Subsidiary112022-02-012023-01-3106181130ns10:Originalns5:Subsidiary12023-01-3106181130ns10:Originalns5:Subsidiary12022-01-3106181130ns10:Originalns5:Subsidiary12021-02-012022-01-3106181130ns10:Originalns10:OrdinaryShareClass12023-01-31
REGISTERED NUMBER: 06181130 (England and Wales)















REPORT OF THE DIRECTOR AND

CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 JANUARY 2023

FOR

HOWARD SANDCLIFFE INVESTMENTS 3 LIMITED

HOWARD SANDCLIFFE INVESTMENTS 3 LIMITED (REGISTERED NUMBER: 06181130)

CONTENTS OF THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2023










Page

Company Information 1

Report of the Director 2

Report of the Independent Auditors 3

Consolidated Income Statement 7

Consolidated Balance Sheet 8

Company Balance Sheet 9

Notes to the Consolidated Financial Statements 10


HOWARD SANDCLIFFE INVESTMENTS 3 LIMITED

COMPANY INFORMATION
FOR THE YEAR ENDED 31 JANUARY 2023







DIRECTOR: J Latimer





REGISTERED OFFICE: 2 Manor Farm Court
Old Wolverton Road
Milton Keynes
Buckinghamshire
MK12 5NN





REGISTERED NUMBER: 06181130 (England and Wales)





AUDITORS: Ad Valorem Audit Services Limited
Chartered Certified Accountants
& Statutory Auditors
2 Manor Farm Court
Old Wolverton Road
Old Wolverton
Milton Keynes
Buckinghamshire
MK12 5NN

HOWARD SANDCLIFFE INVESTMENTS 3 LIMITED (REGISTERED NUMBER: 06181130)

REPORT OF THE DIRECTOR
FOR THE YEAR ENDED 31 JANUARY 2023


The director presents his report with the financial statements of the company and the group for the year ended 31 January 2023.

DIRECTOR
J Latimer held office during the whole of the period from 1 February 2022 to the date of this report.

STATEMENT OF DIRECTOR'S RESPONSIBILITIES
The director is responsible for preparing the Report of the Director and the financial statements in accordance with applicable law and regulations.

Company law requires the director to prepare financial statements for each financial year. Under that law the director has elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the director must not approve the financial statements unless he is satisfied that they give a true and fair view of the state of affairs of the company and the group and of the profit or loss of the group for that period. In preparing these financial statements, the director is required to:

- select suitable accounting policies and then apply them consistently;
- make judgements and accounting estimates that are reasonable and prudent;
- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The director is responsible for keeping adequate accounting records that are sufficient to show and explain the company's and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group and enable him to ensure that the financial statements comply with the Companies Act 2006. He is also responsible for safeguarding the assets of the company and the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the director is aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and he has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the group's auditors are aware of that information.

This report has been prepared in accordance with the provisions of Part 15 of the Companies Act 2006 relating to small companies.

ON BEHALF OF THE BOARD:





J Latimer - Director


20 October 2023

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
HOWARD SANDCLIFFE INVESTMENTS 3 LIMITED


Opinion
We have audited the financial statements of Howard Sandcliffe Investments 3 Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 January 2023 which comprise the Consolidated Income Statement, Consolidated Balance Sheet, Company Balance Sheet and Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:
-give a true and fair view of the state of the group's and of the parent company affairs as at 31 January 2023 and of the group's profit for the year then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern
In auditing the financial statements, we have concluded that the director's use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and the parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the director with respect to going concern are described in the relevant sections of this report.

Other information
The director is responsible for the other information. The other information comprises the information in the Report of the Director, but does not include the financial statements and our Report of the Auditors thereon.

Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
- the information given in the Report of the Director for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Report of the Director has been prepared in accordance with applicable legal requirements.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
HOWARD SANDCLIFFE INVESTMENTS 3 LIMITED


Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Report of the Director.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
- the parent company financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of director's remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit; or
- the director was not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies' exemption from the requirement to prepare a Group Strategic Report or in preparing the Report of the Director.

Responsibilities of director
As explained more fully in the Statement of Director's Responsibilities set out on page two, the director is responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the director determines necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the director is responsible for assessing the group's and the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the director either intends to liquidate the group or the parent company or to cease operations, or has no realistic alternative but to do so.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
HOWARD SANDCLIFFE INVESTMENTS 3 LIMITED


Auditors' responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

In our process of identifying fraud risks we assessed events or conditions that indicate an incentive or pressure to commit fraud or provide an opportunity to commit fraud ("fraud risk factors") to determine how fraud risks are relevant to our audit. Based on the auditing standards we addressed two fraud risks that were relevant to our audit, in relation to revenue recognition and management override of controls. Based upon our analysis of fraud risk factors, we have not identified any additional fraud risks.

Our audit procedures included an evaluation of the design, implementation as well as the operating effectiveness of internal controls relevant to mitigate these risks. We also performed substantive audit procedures, including detailed testing of high risk journal entries and procedures to satisfy ourselves that revenue has been properly recognised in the financial statements in accordance with financial reporting standards and the Company's accounting policies. Through these procedures, we did not identify any material actual or suspected incidences of fraud.

We have evaluated facts and circumstances in order to assess laws and regulations relevant to the Company. We identified areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements from our general and sector experience, through discussion with the Directors and other management (as required by auditing standards) and discussed with the Directors and other management the policies and procedures regarding compliance with laws and regulations. We communicated identified laws and regulations throughout our team and remained alert to any indications of non-compliance throughout the audit.

The potential effect of these laws and regulations on the financial statements varies considerably.

Firstly, the Company is subject to laws and regulations that directly affect the financial statements including taxation and financial reporting (including related company legislation) and we assessed the extent of compliance with these laws and regulations as part of our procedures on the related financial statement items.

Secondly, the Company is subject to many other laws and regulations where the consequences of non-compliance could have a material effect on amounts or disclosures in the financial statements, for instance through the imposition of fines or litigation. We identified the following areas as those most likely to have such an effect:
- Employment legislation, reflecting the Company's workforce
- Health and safety regulation, reflecting the Company's production, distribution and operating processes
- Data privacy, reflecting the Company's management of personal and corporate data
- Environmental regulation, reflecting environmental impact restrictions, waste and contamination related to the Company's distribution and operating processes.

Auditing standards limit the required audit procedures to identify non-compliance with these regulations to enquiry of the Directors and other management and inspection of regulatory and legal correspondence, if any. Through these procedures we did not identify any material actual or suspected non-compliance in any of the above areas.

We note that our audit is not primarily designed to detect non-compliance with laws and regulations and the Directors and other management are responsible for such internal control as the Directors and other management of the Company determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to errors or fraud, including compliance with laws and regulations. Additionally, owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
HOWARD SANDCLIFFE INVESTMENTS 3 LIMITED


A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

Use of our report
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.




Darren Kerins FCCA (Senior Statutory Auditor)
for and on behalf of Ad Valorem Audit Services Limited
Chartered Certified Accountants
& Statutory Auditors
2 Manor Farm Court
Old Wolverton Road
Old Wolverton
Milton Keynes
Buckinghamshire
MK12 5NN

20 October 2023

HOWARD SANDCLIFFE INVESTMENTS 3 LIMITED (REGISTERED NUMBER: 06181130)

CONSOLIDATED INCOME STATEMENT
FOR THE YEAR ENDED 31 JANUARY 2023

2023 2022
Notes £    £   

TURNOVER 4,539,772 3,633,038

Cost of sales 3,445,955 2,684,547
GROSS PROFIT 1,093,817 948,491

Administrative expenses 1,004,124 833,122
89,693 115,369

Other operating income - 19,056
OPERATING PROFIT 4 89,693 134,425

Interest receivable and similar income 14,626 13,640
104,319 148,065

Interest payable and similar expenses 5,309 13,322
PROFIT BEFORE TAXATION 99,010 134,743

Tax on profit 46,722 52,444
PROFIT FOR THE FINANCIAL YEAR 52,288 82,299

Profit attributable to:
Owners of the parent 52,288 82,299

HOWARD SANDCLIFFE INVESTMENTS 3 LIMITED (REGISTERED NUMBER: 06181130)

CONSOLIDATED BALANCE SHEET
31 JANUARY 2023

2023 2022
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 6 712,684 855,208
Tangible assets 7 40,538 4,170
Investments 8 - -
753,222 859,378

CURRENT ASSETS
Debtors 9 331,166 253,962
Cash at bank and in hand 5,643 16,799
336,809 270,761
CREDITORS
Amounts falling due within one year 10 1,005,586 994,892
NET CURRENT LIABILITIES (668,777 ) (724,131 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

84,445

135,247

CREDITORS
Amounts falling due after more than one
year

11

(23,333

)

(33,333

)

PROVISIONS FOR LIABILITIES (7,702 ) (792 )
NET ASSETS 53,410 101,122

CAPITAL AND RESERVES
Called up share capital 13 180 180
Share premium 179,820 179,820
Capital redemption reserve 20,000 20,000
Retained earnings (146,590 ) (98,878 )
SHAREHOLDERS' FUNDS 53,410 101,122

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

The financial statements were approved by the director and authorised for issue on 20 October 2023 and were signed by:





J Latimer - Director


HOWARD SANDCLIFFE INVESTMENTS 3 LIMITED (REGISTERED NUMBER: 06181130)

COMPANY BALANCE SHEET
31 JANUARY 2023

2023 2022
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 6 - -
Tangible assets 7 - -
Investments 8 3,664,210 3,664,210
3,664,210 3,664,210

CREDITORS
Amounts falling due within one year 10 3,058,815 3,056,176
NET CURRENT LIABILITIES (3,058,815 ) (3,056,176 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

605,395

608,034

CAPITAL AND RESERVES
Called up share capital 13 180 180
Share premium 179,820 179,820
Capital redemption reserve 20,000 20,000
Retained earnings 405,395 408,034
SHAREHOLDERS' FUNDS 605,395 608,034

Company's profit/(loss) for the financial
year

97,361

(2,925

)

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

The financial statements were approved by the director and authorised for issue on 20 October 2023 and were signed by:





J Latimer - Director


HOWARD SANDCLIFFE INVESTMENTS 3 LIMITED (REGISTERED NUMBER: 06181130)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2023


1. STATUTORY INFORMATION

Howard Sandcliffe Investments 3 Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the General Information page.

The presentation currency of the financial statements is the Pound Sterling (£).


The company's place of business is Unit 5 Avebury Court, Mark Road, Hemel Hempstead, Hertfordshire, HP2 7TA.

2. ACCOUNTING POLICIES

BASIS OF PREPARING THE FINANCIAL STATEMENTS
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

BASIS OF CONSOLIDATION
The financial statements consolidate the accounts of Howard Sandcliffe Investments 3 Limited and all of its subsidiary undertakings ('subsidiaries').

TURNOVER
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

GOODWILL
Goodwill, being the amount paid in connection with the acquisition of a business in 2008, is being amortised evenly over its estimated useful life of twenty years.

INTANGIBLE ASSETS
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

TANGIBLE FIXED ASSETS
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Plant and machinery - 25% on cost
Fixtures and fittings - at varying rates on cost
Motor vehicles - 25% on reducing balance

TAXATION
Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


HOWARD SANDCLIFFE INVESTMENTS 3 LIMITED (REGISTERED NUMBER: 06181130)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 JANUARY 2023


2. ACCOUNTING POLICIES - continued
DEFERRED TAX
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

HIRE PURCHASE AND LEASING COMMITMENTS
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

PENSION COSTS AND OTHER POST-RETIREMENT BENEFITS
The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate.

LONG-TERM CONTRACTS
Profit on long-term contracts is taken as the work is carried out if the final outcome can be assessed with reasonable certainty. The profit included is calculated on a prudent basis to reflect the proportion of the work carried out at the year end, by recoding turnover and related costs as contract activity progresses. Turnover is calculated as that proportion of total contract value which costs incurred to date bear to total costs expected for the contract. Revenues derived from variations on contracts are recognised only when they have been accepted by the customer. Full provision is made for losses on all contracts in the year in which they are first foreseen.

DEBTORS AND CREDITORS RECEIVABLE/PAYABLE WITHIN ONE YEAR.
Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the income statement in administrative expenses.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 1 (2022 - 1 ) .

The average number of employees by undertakings that were proportionately consolidated during the year was 9 (2022 - 8 ) .

4. OPERATING PROFIT

The operating profit is stated after charging:

2023 2022
£    £   
Depreciation - owned assets 5,833 2,039
Goodwill amortisation 142,524 142,524

5. INDIVIDUAL INCOME STATEMENT

As permitted by Section 408 of the Companies Act 2006, the Statement of Comprehensive Income of the parent company is not presented as part of these financial statements.


HOWARD SANDCLIFFE INVESTMENTS 3 LIMITED (REGISTERED NUMBER: 06181130)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 JANUARY 2023


6. INTANGIBLE FIXED ASSETS

Group
Goodwill
£   
COST
At 1 February 2022
and 31 January 2023 2,850,544
AMORTISATION
At 1 February 2022 1,995,336
Charge for year 142,524
At 31 January 2023 2,137,860
NET BOOK VALUE
At 31 January 2023 712,684
At 31 January 2022 855,208

The directors have carried out an impairment review of the goodwill in the consolidated statement of financial position (note 8) relating to the trading subsidiary. The recoverable amount of the goodwill and the investment has been determined based on value in use calculations, using cash flow projections established by the directors and by applying a discount rate and growth rate comparable to market rates for other assets of a similar nature and risk.

As a result of the impairment testing, the directors are confident that the carrying value of goodwill in the consolidated statement of financial position and the investment in the company statement of financial position (note 8) is not impaired as the value in use exceeded the carrying value.

7. TANGIBLE FIXED ASSETS

Group
Fixtures
Plant and and Motor
machinery fittings vehicles Totals
£    £    £    £   
COST
At 1 February 2022 4,192 59,481 16,665 80,338
Additions 120 3,406 38,675 42,201
At 31 January 2023 4,312 62,887 55,340 122,539
DEPRECIATION
At 1 February 2022 3,981 57,607 14,580 76,168
Charge for year 159 1,529 4,145 5,833
At 31 January 2023 4,140 59,136 18,725 82,001
NET BOOK VALUE
At 31 January 2023 172 3,751 36,615 40,538
At 31 January 2022 211 1,874 2,085 4,170

HOWARD SANDCLIFFE INVESTMENTS 3 LIMITED (REGISTERED NUMBER: 06181130)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 JANUARY 2023


8. FIXED ASSET INVESTMENTS

Company
Shares in
group
undertakings
£   
COST
At 1 February 2022
and 31 January 2023 3,664,210
NET BOOK VALUE
At 31 January 2023 3,664,210
At 31 January 2022 3,664,210

The group or the company's investments at the Balance Sheet date in the share capital of companies include the following:

SUBSIDIARY

Adex Interiors for Industry Ltd
Registered office: Unit 5 Avebury Court, Mark Road, Hemel Hempstead, Hertfordshire, HP2 7TA
Nature of business: Office interior design and supply
%
Class of shares: holding
Ordinary 100.00
2023 2022
£    £   
Aggregate capital and reserves 2,399,542 2,302,091
Profit for the year 197,541 227,748


9. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group
2023 2022
£    £   
Trade debtors 45,275 109,689
Amounts owed by group undertakings 2,356 -
Amounts recoverable on contract 258,839 117,555
Other debtors 24,696 26,718
331,166 253,962

HOWARD SANDCLIFFE INVESTMENTS 3 LIMITED (REGISTERED NUMBER: 06181130)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 JANUARY 2023


10. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
2023 2022 2023 2022
£    £    £    £   
Bank loans and overdrafts 10,000 10,000 - -
Payments received on account 172,011 295,069 - -
Trade creditors 502,846 210,233 - -
Amounts owed to group undertakings - 92,810 3,011,048 3,009,548
Taxation and social security 75,945 185,491 - -
Other creditors 244,784 201,289 47,767 46,628
1,005,586 994,892 3,058,815 3,056,176

11. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR

Group
2023 2022
£    £   
Bank loans 23,333 33,333

12. SECURED DEBTS

The following secured debts are included within creditors:

Group
2023 2022
£    £   
Bank loans 33,333 -

The group's bank borrowings are secured by fixed and floating charges over the assets of both group companies.

13. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2023 2022
value: £    £   
180 Ordinary £1 180 180

14. ULTIMATE PARENT COMPANY

The company is a subsidiary of Adex Holdings Limited, a company incorporated in England & Wales. The registered office of Adex Holdings Limited is 2 Manor Farm Court, Old Wolverton Road, Old Wolverton, Milton Keynes, Buckinghamshire, MK12 5NN.

15. OTHER FINANCIAL COMMITMENTS

Group

Total amounts contracted for but not provided in the financial statements amounted to £26,036 (2022: £57,599). These relate to operating leases.

HOWARD SANDCLIFFE INVESTMENTS 3 LIMITED (REGISTERED NUMBER: 06181130)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 JANUARY 2023


16. DIRECTOR'S ADVANCES, CREDITS AND GUARANTEES

The following advances and credits to a director subsisted during the years ended 31 January 2023 and 31 January 2022:

2023 2022
£    £   
J Latimer
Balance outstanding at start of year 1,640 1,640
Amounts repaid - -
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year 1,640 1,640

The director's loan is in the subsidiary, Adex Interiors for Industry Ltd, and is interest free and repayable on demand.

17. RELATED PARTY DISCLOSURES

The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

Transactions between group entities which have been eliminated on consolidation are not disclosed within the financial statements.

During the year, the group paid rent of £17,000 (2022: £17,000) to a limited liability partnership in which the director is a partner.