Caseware UK (AP4) 2023.0.135 2023.0.135 2022-12-312022-12-31342345000315865000truetrueNo description of principal activity32022-01-01false2true 11675713 2022-01-01 2022-12-31 11675713 2021-01-01 2021-12-31 11675713 2022-12-31 11675713 2021-12-31 11675713 2021-01-01 11675713 2 2022-01-01 2022-12-31 11675713 1 2022-01-01 2022-12-31 11675713 e:Director1 2022-01-01 2022-12-31 11675713 d:FurnitureFittings 2022-01-01 2022-12-31 11675713 d:FurnitureFittings 2022-12-31 11675713 d:FurnitureFittings 2021-12-31 11675713 d:FurnitureFittings d:OwnedOrFreeholdAssets 2022-01-01 2022-12-31 11675713 d:FreeholdInvestmentProperty 2022-01-01 2022-12-31 11675713 d:FreeholdInvestmentProperty 2022-12-31 11675713 d:FreeholdInvestmentProperty 2021-12-31 11675713 d:FreeholdInvestmentProperty 2 2022-01-01 2022-12-31 11675713 d:LeaseholdInvestmentProperty 2022-01-01 2022-12-31 11675713 d:LeaseholdInvestmentProperty 2022-12-31 11675713 d:LeaseholdInvestmentProperty 2021-12-31 11675713 d:LeaseholdInvestmentProperty 2 2022-01-01 2022-12-31 11675713 d:CurrentFinancialInstruments 2022-12-31 11675713 d:CurrentFinancialInstruments 2021-12-31 11675713 d:Non-currentFinancialInstruments 2022-12-31 11675713 d:Non-currentFinancialInstruments 2021-12-31 11675713 d:CurrentFinancialInstruments d:WithinOneYear 2022-12-31 11675713 d:CurrentFinancialInstruments d:WithinOneYear 2021-12-31 11675713 d:Non-currentFinancialInstruments d:AfterOneYear 2022-12-31 11675713 d:Non-currentFinancialInstruments d:AfterOneYear 2021-12-31 11675713 d:ShareCapital 2022-12-31 11675713 d:ShareCapital 2021-12-31 11675713 d:ShareCapital 2021-01-01 11675713 d:RevaluationReserve 2022-01-01 2022-12-31 11675713 d:RevaluationReserve 2022-12-31 11675713 d:RevaluationReserve 2021-01-01 2021-12-31 11675713 d:RevaluationReserve 2021-12-31 11675713 d:RevaluationReserve 2021-01-01 11675713 d:InvestmentPropertiesRevaluationReserve 2022-01-01 2022-12-31 11675713 d:RetainedEarningsAccumulatedLosses 2022-01-01 2022-12-31 11675713 d:RetainedEarningsAccumulatedLosses 2022-12-31 11675713 d:RetainedEarningsAccumulatedLosses 2021-01-01 2021-12-31 11675713 d:RetainedEarningsAccumulatedLosses 2021-12-31 11675713 d:RetainedEarningsAccumulatedLosses 2021-01-01 11675713 d:TaxLossesCarry-forwardsDeferredTax 2022-12-31 11675713 d:TaxLossesCarry-forwardsDeferredTax 2021-12-31 11675713 d:OtherDeferredTax 2022-12-31 11675713 d:OtherDeferredTax 2021-12-31 11675713 e:OrdinaryShareClass1 2022-01-01 2022-12-31 11675713 e:OrdinaryShareClass1 2022-12-31 11675713 e:OrdinaryShareClass1 2021-12-31 11675713 e:FRS102 2022-01-01 2022-12-31 11675713 e:Audited 2022-01-01 2022-12-31 11675713 e:FullAccounts 2022-01-01 2022-12-31 11675713 e:PrivateLimitedCompanyLtd 2022-01-01 2022-12-31 11675713 e:SmallCompaniesRegimeForAccounts 2022-01-01 2022-12-31 iso4217:GBP xbrli:shares xbrli:pure


Registered number: 11675713












1 BISHOPS AVENUE LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022


 
REGISTERED NUMBER:11675713
1 BISHOPS AVENUE LIMITED

BALANCE SHEET
AS AT 31 DECEMBER 2022

2022
2021
Note
£
£

Fixed assets
  

Tangible assets
 5 
217,048
369,964

Investment property
 6 
171,172,500
157,932,500

  
171,389,548
158,302,464

Current assets
  

Debtors: amounts falling due within one year
 7 
1,241,237
764,026

Bank and cash balances
  
1,088,186
885,984

  
2,329,423
1,650,010

Creditors: amounts falling due within one year
 8 
(15,681,113)
(13,114,973)

Net current liabilities
  
 
 
(13,351,690)
 
 
(11,464,963)

Total assets less current liabilities
  
158,037,858
146,837,501

Creditors: amounts falling due after more than one year
 9 
(136,029,283)
(120,398,977)

Provisions for liabilities
  

Deferred tax
 10 
(7,866,277)
(8,174,880)

  
 
 
(7,866,277)
 
 
(8,174,880)

Net assets
  
14,142,298
18,263,644


Capital and reserves
  

Called up share capital 
 11 
1
1

Revaluation reserve
 12 
24,484,287
24,843,705

Profit and loss account
 12 
(10,341,990)
(6,580,062)

Total equity
  
14,142,298
18,263,644


Page 1


 
REGISTERED NUMBER:11675713
1 BISHOPS AVENUE LIMITED
    
BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2022

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

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

The company has opted not to file the profit and loss account in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the sole director:



M Nemecek
Director

Date: 19 February 2024

The notes on pages 4 to 12 form part of these financial statements.

Page 2

 

1 BISHOPS AVENUE LIMITED

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2022


Called up share capital
Investment property revaluation reserve
Profit and loss account
Total equity

£
£
£
£


At 1 January 2021
1
23,640,730
(4,190,749)
19,449,982


Comprehensive income for the year

Loss for the year
-
-
(1,186,338)
(1,186,338)

Fair value movement
-
1,202,975
(1,202,975)
-



At 1 January 2022
1
24,843,705
(6,580,062)
18,263,644


Comprehensive income for the year

Loss for the year
-
-
(4,121,346)
(4,121,346)

Fair value movement
-
(359,418)
359,418
-


At 31 December 2022
1
24,484,287
(10,341,990)
14,142,298


The notes on pages 4 to 12 form part of these financial statements.

Page 3

 

1 BISHOPS AVENUE LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

1.


General information

1 Bishops Avenue Limited is a private company limited by shares registered in England and Wales. Its registered office is 16 Great Queen Street, Covent Garden, London, WC2B 5AH.
The comparative figures presented reflect the 366 day period from 31 December 2020 to 31 December 2021. The current year figures presented reflect the 365 day period from 01 January 2022 to 31 December 2022.
The financial statements are presented in Sterling (£), which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgment in applying the company's accounting policies (see note 3).

The following principal accounting policies have been applied:

 
2.2

Going concern

The financial statements have been prepared on a going concern basis notwithstanding the fact that the company has net current liabilities at the end of the year. The director consider this basis to be appropriate as the company has sufficient facilities available from its shareholders to fund its working capital requirements for a period of at least twelve months from the date these financial statements were approved.

 
2.3

Foreign currency translation

Functional and presentation currency

The company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss.

Page 4

 

1 BISHOPS AVENUE LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

2.Accounting policies (continued)

 
2.4

Revenue

Revenue comprises rental income, service charges and other recoveries from tenants of the company’s investment properties. Rental income is recognised on an accruals basis in the period in which it is earned, in accordance with the terms of the lease.
Revenue is recognised to the extent that it is probable that the economic benefits will flow to the company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the company will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

 
2.5

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

Page 5

 

1 BISHOPS AVENUE LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

2.Accounting policies (continued)

 
2.6

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in the profit and loss account, except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.
Current tax is the amount of income tax payable in respect of taxable profit for the year or prior years.
The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the company operates and generates income.

Deferred tax arises from timing differences that are differences between taxable profits and total comprehensive income as stated in the financial statements. These timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in the financial statements.
Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
 
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

 
2.7

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Fixtures and fittings
-
3 years straight line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

Page 6

 

1 BISHOPS AVENUE LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

2.Accounting policies (continued)

 
2.8

Investment property

Investment property is carried at fair value determined annually by external valuers and derived from the current market rents and investment property yields for comparable real estate, adjusted if necessary for any difference in the nature, location or condition of the specific asset. No depreciation is provided. Changes in fair value are recognised in profit or loss.

 
2.9

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours.

 
2.10

Financial instruments

The company has elected to apply Sections 11 and 12 of FRS 102 in respect of financial instruments.
Financial assets and financial liabilities are recognised when the company becomes party to the contractual provisions of the instrument.
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.
The company’s policies for its major classes of financial assets and financial liabilities are set out below.
Financial assets
Basic financial assets, including trade and other debtors, amounts owed by group undertakings, are initially recognised at transaction price, 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 for a similar debt instrument. Financing transactions are those in which payment is deferred beyond normal business terms or is financed at a rate of interest that is not a market rate. 
Such assets are subsequently carried at amortised cost using the effective interest method, less any impairment.
Financial liabilities
Basic financial liabilities, including trade and other creditors, amounts owed to group undertakings, 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 for a similar debt instrument. Financing transactions are those in which payment is deferred beyond normal business terms or is financed at a rate of interest that is not a market rate. 
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Impairment of financial assets
Financial assets measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the profit and loss account.
For financial assets measured at cost less impairment, the impairment loss is measured as the difference between the asset's carrying amount and the best estimate of the amount the company
Page 7

 

1 BISHOPS AVENUE LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

2.Accounting policies (continued)



Financial instruments (continued)

would receive for the asset if it were to be sold at the reporting date.
For financial assets measured at amortised cost, the impairment loss is measured as the difference between the asset's carrying amount and the present value of estimated cash flows discounted at the asset's original effective interest rate. If the financial asset has a variable interest rate, the discount rate for measuring any impairment loss is the current effective interest rate determined under the contract.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets and financial liabilities
Financial assets are derecognised when (a) the contractual rights to the cash flows from the asset expire or are settled, or (b) substantially all the risks and rewards of the ownership of the asset are transferred to another party or (c) despite having retained some significant risks and rewards of ownership, control of the asset has been transferred to another party who has the practical ability to unilaterally sell the asset to an unrelated third party without imposing additional restrictions.
Financial liabilities are derecognised when the liability is extinguished, that is when the contractual
obligation is discharged, cancelled or expires.
Offsetting of financial assets and financial liabilities
Financial assets and liabilities are offset and the net amount reported in the balance sheet when there is an 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.

  
2.11

Share capital

Ordinary shares are classified as equity.


3.


Judgments in applying accounting policies and key sources of estimation uncertainty

Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
The company makes estimates and assumptions concerning the future. The resulting accounting estimates will, by definition, seldom equal the related actual results. The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are addressed below.
(i) Valuation of investment properties
Investment properties are professionally valued annually using a fair value methodology derived using comparable recent market transactions on arm’s length terms, expected market rents, yields and refurbishment and redevelopment costs. There is an inevitable degree of judgement and estimation involved in that each property is unique and value can only ultimately be reliably tested in the market itself.

Page 8

 

1 BISHOPS AVENUE LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

4.


Employees

The average monthly number of employees, including director, during the year was 2 (2021 - 3).


5.


Tangible fixed assets





Fixtures and fittings

£



Cost


At 1 January 2022
518,351


Additions
8,809



At 31 December 2022

527,160



Depreciation


At 1 January 2022
148,387


Charge for the year on owned assets
161,725



At 31 December 2022

310,112



Net book value



At 31 December 2022
217,048



At 31 December 2021
369,964


6.


Investment property


Freehold investment property
Leasehold Investment property
Total

£
£
£



Valuation


At 1 January 2022
60,560,000
97,372,500
157,932,500


Additions at cost
13,669,433
238,588
13,908,021


Deficit on revaluation
470,567
(1,138,588)
(668,021)



At 31 December 2022
74,700,000
96,472,500
171,172,500

Investment property was valued on 31 December 2022 by Cushman & Wakefield, an independent RICS qualified valuer.






Page 9

 

1 BISHOPS AVENUE LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

7.


Debtors

2022
2021
£
£


Trade debtors
22,673
316,952

Amounts owed by group undertakings
1,585
-

Other debtors
480,357
167,132

Prepayments and accrued income
736,622
279,942

1,241,237
764,026


Amounts owed by group undertakings shown in debtors are unsecured, interest free and repayable on demand, and no later than between 2069 and 2072.


8.


Creditors: Amounts falling due within one year

2022
2021
£
£

Trade creditors
121,489
-

Amounts owed to group undertakings
13,482,293
12,290,650

Other creditors
517,270
365,312

Accruals and deferred income
1,560,061
459,011

15,681,113
13,114,973


Amounts owed to group undertakings shown in creditors due within one year are unsecured, interest free and repayable on demand, and no later than between 2069 and 2072.


9.


Creditors: Amounts falling due after more than one year

2022
2021
£
£

Amounts owed to group undertakings
123,349,128
112,617,012

Accruals
12,680,155
7,781,965

136,029,283
120,398,977


Amounts owed to group undertakings shown in creditors due after more than one year are unsecured, are subject to interest rates of between 3.03% to 7.65% p.a. and are repayable between September 2026 and February 2030.
Accruals falling due after more than one year comprises loan interest payable to group entities.

Page 10

 

1 BISHOPS AVENUE LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

10.


Deferred taxation




2022


£






At beginning of year
(8,174,880)


Charged to profit or loss
308,603



At end of year
(7,866,277)

The provision for deferred taxation is made up as follows:

2022
2021
£
£


Tax losses carried forward
247,954
106,355

Surplus on investment properties
(8,114,231)
(8,281,235)

(7,866,277)
(8,174,880)


11.


Share capital

2022
2021
£
£
Allotted, called up and fully paid



1 (2021 - 1) Ordinary share of £1.00
1
1

There is a single class of ordinary shares. There are no restrictions on the distribution of dividends and the repayment of capital.



12.


Reserves

Investment property revaluation reserve

The investment property revaluation reserve relates to the revaluation of the company's investment properties, net of deffered taxation. The reserve is not distributable.

Profit and loss account

The profit and loss account includes all current and prior period retained profits and losses.


13.


Related party transactions

The company has taken advantage of the exemption contained in FRS 102 section 33 "Related Party Disclosures" from disclosing transactions with entities which are a wholly owned part of the group.

Page 11

 

1 BISHOPS AVENUE LIMITED

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2022

14.


Post balance sheet events

Subsequent to the year end, the company has transferred a number of investment properties held to another company within the same group for management purposes at a transfer price of £80,750,000.


15.


Controlling party

The ultimate parent company and parent undertaking of the smallest group of undertakings for which group financial statements are drawn up and of which the company is a member is CPI Property Group S.A., whose registered office is at 40 Rue De La Vallee, Luxembourg, L-2661. Copies of these group financial statements are available to the public from the group website.


16.


Auditor's information

The auditor's report on the financial statements for the year ended 31 December 2022 was unqualified.

In their report, the auditor emphasised the following matter without qualifying their report:

Comparative information in the financial statements is derived from the company's prior period financial statements which were no audited.

The audit report was signed on 23 February 2024 by Jacqueline Oakes (Senior statutory auditor) on behalf of Blick Rothenberg Audit LLP.

 
Page 12