IRIS Accounts Production v23.1.0.753 04015526 Board of Directors 1.1.22 31.12.22 31.12.22 0 0 false true false false true false Fair value model iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pure040155262021-12-31040155262022-12-31040155262022-01-012022-12-31040155262020-12-31040155262021-01-012021-12-31040155262021-12-3104015526ns15:EnglandWales2022-01-012022-12-3104015526ns14:PoundSterling2022-01-012022-12-3104015526ns10:Director12022-01-012022-12-3104015526ns10:PrivateLimitedCompanyLtd2022-01-012022-12-3104015526ns10:SmallEntities2022-01-012022-12-3104015526ns10:AuditExempt-NoAccountantsReport2022-01-012022-12-3104015526ns10:SmallCompaniesRegimeForDirectorsReport2022-01-012022-12-3104015526ns10:SmallCompaniesRegimeForAccounts2022-01-012022-12-3104015526ns10:FullAccounts2022-01-012022-12-3104015526ns5:CurrentFinancialInstruments2022-12-3104015526ns5:CurrentFinancialInstruments2021-12-3104015526ns5:Non-currentFinancialInstruments2022-12-3104015526ns5:Non-currentFinancialInstruments2021-12-3104015526ns5:ShareCapital2022-12-3104015526ns5:ShareCapital2021-12-3104015526ns5:FurtherSpecificReserve3ComponentTotalEquity2022-12-3104015526ns5:FurtherSpecificReserve3ComponentTotalEquity2021-12-3104015526ns5:RetainedEarningsAccumulatedLosses2022-12-3104015526ns5:RetainedEarningsAccumulatedLosses2021-12-3104015526ns10:RegisteredOffice2022-01-012022-12-3104015526ns5:CostValuation2021-12-3104015526ns5:CurrentFinancialInstrumentsns5:WithinOneYear2022-12-3104015526ns5:CurrentFinancialInstrumentsns5:WithinOneYear2021-12-3104015526ns5:Non-currentFinancialInstrumentsns5:MoreThanFiveYears2022-12-3104015526ns5:Non-currentFinancialInstrumentsns5:MoreThanFiveYears2021-12-3104015526ns5:DeferredTaxation2021-12-3104015526ns5:DeferredTaxation2022-12-3104015526ns5:FurtherSpecificReserve3ComponentTotalEquity2021-12-31
REGISTERED NUMBER: 04015526 (England and Wales)










UNAUDITED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2022

FOR

SAVAGE GRAY LIMITED

SAVAGE GRAY LIMITED (REGISTERED NUMBER: 04015526)






CONTENTS OF THE FINANCIAL STATEMENTS
For The Year Ended 31 DECEMBER 2022




Page

Statement of Financial Position 1

Notes to the Financial Statements 3


SAVAGE GRAY LIMITED (REGISTERED NUMBER: 04015526)

STATEMENT OF FINANCIAL POSITION
31 DECEMBER 2022

2022 2021
Notes £    £    £    £   
FIXED ASSETS
Investments 4 100 100
Investment property 5 3,636,700 3,586,700
3,636,800 3,586,800

CURRENT ASSETS
Debtors 6 4,784,758 4,677,714
Cash at bank and in hand 6,678 25,744
4,791,436 4,703,458
CREDITORS
Amounts falling due within one year 7 728,835 564,615
NET CURRENT ASSETS 4,062,601 4,138,843
TOTAL ASSETS LESS CURRENT
LIABILITIES

7,699,401

7,725,643

CREDITORS
Amounts falling due after more than one
year

8

(2,191,649

)

(2,191,649

)

PROVISIONS FOR LIABILITIES 10 (384,520 ) (384,520 )
NET ASSETS 5,123,232 5,149,474

CAPITAL AND RESERVES
Called up share capital 1,000 1,000
Fair value reserve 11 1,700,515 1,700,515
Retained earnings 3,421,717 3,447,959
SHAREHOLDERS' FUNDS 5,123,232 5,149,474

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 December 2022.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 December 2022 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

SAVAGE GRAY LIMITED (REGISTERED NUMBER: 04015526)

STATEMENT OF FINANCIAL POSITION - continued
31 DECEMBER 2022


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

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 10 January 2024 and were signed on its behalf by:





Mr S T Savage - Director


SAVAGE GRAY LIMITED (REGISTERED NUMBER: 04015526)

NOTES TO THE FINANCIAL STATEMENTS
For The Year Ended 31 DECEMBER 2022

1. STATUTORY INFORMATION

Savage Gray Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address are as below:

Registered number: 04015526

Registered office: 1 Kings Avenue
London
N21 3NA

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


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 as modified by the revaluation of certain assets.

Preparation of consolidated financial statements
The financial statements contain information about Savage Gray Limited as an individual company and do not contain consolidated financial information as the parent of a group. The company is exempt under Section 399(2A) of the Companies Act 2006 from the requirements to prepare consolidated financial statements.

Significant judgements and estimates
In the application of the company's accounting policies, the director is 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 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.

There are significant judgements and estimates in relation to the carrying value of investment property. The most significant judgements and estimates affecting the valuation includes yields and estimated rental values.

Revenue
Revenue represents value of rents receivable excluding discount, rebates during the accounting period. Revenue is recognised evenly over the period of rental agreement.

Investments in subsidiaries
Investment in subsidiary undertakings is recognised at cost less impairment.

Investment property
Investment property, which is property held to earn rentals, 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 date. Any aggregate surplus or deficit arising from changes in fair value is recognised in profit or loss.

Deferred tax is provided on these gains at the rate expected to apply if the property is sold at the balance sheet date.


SAVAGE GRAY LIMITED (REGISTERED NUMBER: 04015526)

NOTES TO THE FINANCIAL STATEMENTS - continued
For The Year Ended 31 DECEMBER 2022

2. ACCOUNTING POLICIES - continued
Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the 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 statement of financial position date.

Deferred tax
Deferred tax is recognised in respect of all material timing differences that have originated but not reversed at the statement of financial position 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.

Cash and cash equivalent
Cash and cash equivalents in the statement of financial position comprise cash at banks and in hand, short term deposits with an original maturity date of one month. Cash equivalents are defined as short-term, highly liquid investments that are readily convertible to known amounts of cash and that are subject to an insignificant risk of changes in value.

Financial Instruments
Basic financial instruments are recognised at amortised cost, except for investments in non-convertible preference and non-puttable ordinary shares which are measured at fair value, with changes recognised in profit or loss.

Derivative financial instruments are initially recorded at cost and thereafter at fair value with changes recognised in profit and loss.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was NIL (2021 - NIL).

4. FIXED ASSET INVESTMENTS
Shares in
group
undertakings
£   
COST
At 1 January 2022
and 31 December 2022 100
NET BOOK VALUE
At 31 December 2022 100
At 31 December 2021 100

SAVAGE GRAY LIMITED (REGISTERED NUMBER: 04015526)

NOTES TO THE FINANCIAL STATEMENTS - continued
For The Year Ended 31 DECEMBER 2022

5. INVESTMENT PROPERTY
Total
£   
FAIR VALUE
At 1 January 2022 3,586,700
Additions 50,000
At 31 December 2022 3,636,700
NET BOOK VALUE
At 31 December 2022 3,636,700
At 31 December 2021 3,586,700

Fair value at 31 December 2022 is represented by:
£   
Valuation in 2017 2,536,129
Valuation in 2018 (608,097 )
Valuation in 2020 227,004
Valuation in 2021 (70,000 )
Cost 1,551,664
3,636,700

If investment property had not been revalued it would have been included at the following historical cost:

2022 2021
£    £   
Cost 1,551,664 1,501,664

Investment property was valued on an open market basis on 31 December 2022 by the directors .

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
£    £   
Trade debtors 144,612 -
Amounts owed by group undertakings 4,088,067 4,065,245
Other debtors 552,079 612,469
4,784,758 4,677,714

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
£    £   
Bank loans and overdrafts 5,000 5,000
Trade creditors 154,491 159,671
Amounts owed to group undertakings 221,436 -
Other creditors 347,908 399,944
728,835 564,615

8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2022 2021
£    £   
Bank loans 2,191,649 2,191,649

SAVAGE GRAY LIMITED (REGISTERED NUMBER: 04015526)

NOTES TO THE FINANCIAL STATEMENTS - continued
For The Year Ended 31 DECEMBER 2022

8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR - continued
2022 2021
£    £   
Amounts falling due in more than five years:

Repayable otherwise than by instalments
Bank loans more 5 yrs non-inst 2,146,024 2,146,024

9. SECURED DEBTS

The following secured debts are included within creditors:

2022 2021
£    £   
Bank loans 2,146,024 2,146,024

The bank loans are secured by way of fixed and floating charge on the property and other assets of the company and contains a negative pledge.

10. PROVISIONS FOR LIABILITIES
2022 2021
£    £   
Deferred tax
Other timing differences 384,520 384,520

Deferred
tax
£   
Balance at 1 January 2022 384,520
Balance at 31 December 2022 384,520

11. RESERVES
Fair
value
reserve
£   
At 1 January 2022
and 31 December 2022 1,700,515

12. 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.

Included in the other creditors due within one year is an amount of £100,500 (2021: £73,260) due to connected companies with common control. Also, included is an amount of £20,486 (2021: £14,628) due to the directors of the company. The loans were interest free and repayable on demand.

13. ULTIMATE CONTROLLING PARTY

The ultimate parent company is Savage Group of Companies Ltd (Reg no: 07119110), a company incorporated in England and Wales.