Company registration number 01021543 (England and Wales)
VIRSONS LTD
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2023
PAGES FOR FILING WITH REGISTRAR
VIRSONS LTD
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 10
VIRSONS LTD
BALANCE SHEET
AS AT 30 APRIL 2023
30 April 2023
- 1 -
2023
2022
as restated
Notes
£
£
£
£
Fixed assets
Investment properties
4
5,200,000
5,200,000
Investments
5
1,241
3,894
5,201,241
5,203,894
Current assets
Debtors
6
161,524
14,112
Investments
7
2,598,594
2,623,645
Cash at bank and in hand
671,613
973,489
3,431,731
3,611,246
Creditors: amounts falling due within one year
8
(73,196)
(251,799)
Net current assets
3,358,535
3,359,447
Total assets less current liabilities
8,559,776
8,563,341
Provisions for liabilities
(727,460)
(727,460)
Net assets
7,832,316
7,835,881
Capital and reserves
Called up share capital
80,000
80,000
Fair value reserve
9
3,161,525
3,161,525
Profit and loss reserves
4,590,791
4,594,356
Total equity
7,832,316
7,835,881

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

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 31 January 2024 and are signed on its behalf by:
R J Virani
S S Virani
Director
Director
Company Registration No. 01021543
VIRSONS LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 APRIL 2023
- 2 -
Share capital
Revaluation reserve
Fair value reserve
Profit and loss reserves
Total
£
£
£
£
£
As restated for the period ended 30 April 2022:
Balance at 1 November 2020
80,000
1,351,615
1,351,615
3,345,830
6,129,060
Effect of change in accounting policy
-
(1,351,615)
-
-
0
(1,351,615)
As restated
80,000
-
0
1,351,615
3,345,830
4,777,445
Period ended 30 April 2022:
Profit and total comprehensive income for the period
-
-
1,809,910
1,248,526
3,058,436
Balance at 30 April 2022
80,000
-
0
3,161,525
4,594,356
7,835,881
Year ended 30 April 2023:
Loss and total comprehensive income for the year
-
-
-
(3,565)
(3,565)
Balance at 30 April 2023
80,000
-
0
3,161,525
4,590,791
7,832,316
VIRSONS LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 APRIL 2023
- 3 -
1
Accounting policies
Company information

Virsons Ltd is a private company limited by shares incorporated in England and Wales. The registered is 2nd Floor, Regis House, 45 King William Street, London, EC4R 9AN and its principal place of business is 23 Cosgrove Way, Luton, Bedfordshire, LU1 1XL.

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, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:

 

 

The financial statements of the company are consolidated in the financial statements of Rapport Holdings Limited. These consolidated financial statements are available from its registered office.

1.2
Going concern

The directors have considered trading up to the date of signing these financial statements and to date revenues have proved resilient. true

 

The directors have also considered the certainty of future cash flows in light of rising inflation for 2023/2024.

 

At the time of approving the financial statements, the directors have a reasonable expectation that the company 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
Investment properties

Investment property is carried at fair value and any aggregate surplus or deficit arising from changes in fair value is recognised in the income statement. Deferred tax is provided on these gains at the rate expected to apply when the property is sold.

VIRSONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2023
1
Accounting policies
(Continued)
- 4 -
1.4
Fixed asset investments

Fixed asset investments, except for investments in unincorporated joint ventures, are stated at cost, unless in the opinion of the directors, there has been a permanent diminution in value, in which case an appropriate adjustment is made.

 

Unincorporated joint ventures are stated at market value and other current asset investments are stated at the lower of cost and net realisable value.

 

Listed current investments are stated at market value and other current asset investments are stated at the lower of cost and net realisable value.

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 balance sheet 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.

Basic financial assets

Basic financial assets, which include debtors 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 creditors, bank loans, loans from fellow group, 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 creditors 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 creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.6
Taxation

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

VIRSONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2023
1
Accounting policies
(Continued)
- 5 -
Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account 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.

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 profit and loss account, 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.

1.7
Employee benefits

The company provides a range of benefits to employees, including annual bonus arrangements, paid holiday arrangements and defined contribution pension plans.

 

(i) Short term benefits

Short term benefits, including holiday pay and other similar non-monetary benefits, are recognised as an expense in the period in which the service is received

 

(ii) Annual bonus plan

The company operates an annual bonus plan for employees. An expense is recognised in the profit and loss when the company has a legal or constructive obligation to make payments under the bonus plan as a result of past events and a reliable estimate of the obligation can be made

1.8
Retirement benefits

(iii) Defined contribution pension plans

The company contributes to defined contribution plans for its employees. A defined contribution plan is a pension plan under which the company pays fixed contributions into a separate entity. Once the contributions have been paid, the Company has no further payment obligations. The contributions are recognised as an expense when they are due. Amounts not paid are shown in accruals in the balance sheet. The assets of the plan are held separately from the Company in independently administered funds.

1.9
Leases

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

VIRSONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2023
1
Accounting policies
(Continued)
- 6 -
1.10
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

Government grants relating to turnover are recognised as income over the periods when the related costs are incurred. Grants relating to an asset are recognised in income systematically over the asset's expected useful life. If part of such a grant is deferred it is recognised as deferred income rather than being deducted from the asset's carrying amount.

1.11
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.

1.12

Current asset investments

Fixed asset investments, except for investments in unincorporated joint ventures, are stated at cost, unless in the opinion of the directors, there has been a permanent diminution in value, in which case an appropriate adjustment is made.

 

Unincorporated joint ventures are stated at market value and other current asset investments are stated at the lower of cost and net realisable value.

 

Listed current investments are stated at market value and other current asset investments are stated at the lower of cost and net realisable value.

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.

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Valuation of investment property

The company uses valuations performed by the directors for the basis of the fair value of its investment properties. The investment property valuation as at 30 April 2023, reflect matters such as tenure and tenancy details, prevailing market yields and comparable market transactions.

VIRSONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2023
- 7 -
3
Employees

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

2023
2022
Number
Number
Total
7
4
4
Investment property
2023
£
Fair value
At 1 May 2022 and 30 April 2023
5,200,000

Investment properties are valued at the year end by the board of directors at open market value, taking account of rental yield. Any surplus/deficit is recognised in the profit and loss account.

Land and buildings are carried at valuation. If land and buildings were measured using the cost model, the carrying amounts would have been approximately £1,347,761 (2022 - £1,347,761).

5
Fixed asset investments
2023
2022
£
£
Shares in group undertakings and participating interests
-
0
2,653
Other investments other than loans
1,241
1,241
1,241
3,894
Movements in fixed asset investments
Shares in joint ventures
Other investments
Total
£
£
£
Cost or valuation
At 1 May 2022 & 30 April 2023
2,653
1,241
3,894
Impairment
At 1 May 2022
-
-
-
Disposals
2,653
-
2,653
At 30 April 2023
2,653
-
2,653
Carrying amount
At 30 April 2023
-
1,241
1,241
At 30 April 2022
2,653
1,241
3,894
VIRSONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2023
- 8 -
6
Debtors
2023
2022
Amounts falling due within one year:
£
£
Corporation tax recoverable
154,234
8,497
Other debtors
7,290
5,615
161,524
14,112
7
Current asset investments
2023
2022
£
£
Other investments
2,598,594
2,623,645

The historical cost value of the current asset investments is £2,617,644 (Period ended 30 April 2022: £2,650,403).

8
Creditors: amounts falling due within one year
2023
2022
£
£
Amounts owed to group undertakings
23,250
18,500
Corporation tax
-
0
167,076
Other creditors
49,946
66,223
73,196
251,799
9
Fair value reserve
2023
2022
£
£
At the beginning of the year
3,161,525
1,351,615
Fair value transfers
-
1,809,910
At the end of the year
3,161,525
3,161,525
10
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.

Senior Statutory Auditor:
Rebecca Boys
Statutory Auditor:
Azets Audit Services
VIRSONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2023
- 9 -
11
Financial commitments, guarantees and contingent liabilities

The company operates under a cross guarantee and debenture dated 22 September 2020 given by Virsons Ltd, Rapport Holdings Limited and Rapport Home Furnishings Limited.

12
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

The company received a profit share of £nil (2022: £128,488) during the year from Virko Properties. The company held a controlling interest in this unincorporated joint venture.

Other information

The company has taken the 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.

 

The RajVir Foundation

During the year, the company donated £nil (2022: £1,006,000) to The RajVir Foundation, a charitable company in which the directors of the company are also directors.

13
Parent company

The ultimate controlling company is Rapport Holdings Limited, a company incorporated in the United Kingdom and its registered office is 2nd Floor, Regis House, 45 King William Street, London, EC4R 9AN. Rapport Holdings Limited prepare consolidated accounts, which are available at Companies House.

 

The ultimate controlling company is under the control of its directors, by virtue of their beneficial interest in the issued share capital of the company.

 

14
Prior period adjustment

The results for the period ended 30 April 2022, have been amended to reflect the reclassifcation of loans made in relation to property investments in which the company has an interest, and the subsequent impairment of those balances.

 

The impact to the Statement of Comprehensive Income increased administrative expenditure by £788,620 and reduced amounts written off investments by £788,620. There was no impact on net profit for the year. Deferred taxation was reduced by £197,155 and corporation tax was reduced by 154,234 in relation to the change in treatment of the investments.

VIRSONS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 APRIL 2023
14
Prior period adjustment
(Continued)
- 10 -
Reconciliation of changes in equity
1 November
30 April
2020
2022
£
£
Adjustments to prior year
Release of deferred taxation
-
(197,155)
Change in corporation tax charge
-
154,234
Total adjustments
-
(42,921)
Equity as previously reported
4,777,445
7,878,802
Equity as adjusted
4,777,445
7,835,881
Analysis of the effect upon equity
Equity reserve
-
(42,921)
Reconciliation of changes in profit for the previous financial period
2022
£
Adjustments to prior year
Release of deferred taxation
(197,155)
Change in corporation tax charge
154,234
Total adjustments
(42,921)
Profit as previously reported
3,101,357
Profit as adjusted
3,058,436
2023-04-302022-05-01false12 February 2024CCH SoftwareCCH Accounts Production 2023.300No description of principal activityThis audit opinion is unqualifiedFirst Inital P B ViraniFirst Inital R J ViraniS S ViraniR J Viranifalse010215432022-05-012023-04-30010215432023-04-30010215432022-04-3001021543core:Non-currentFinancialInstruments2022-04-3001021543core:CurrentFinancialInstrumentscore:WithinOneYear2023-04-3001021543core:CurrentFinancialInstrumentscore:WithinOneYear2022-04-3001021543core:CurrentFinancialInstruments2023-04-3001021543core:CurrentFinancialInstruments2022-04-3001021543core:ShareCapital2023-04-3001021543core:ShareCapital2022-04-3001021543core:FurtherSpecificReserve1ComponentTotalEquity2023-04-3001021543core:FurtherSpecificReserve1ComponentTotalEquity2022-04-3001021543core:RetainedEarningsAccumulatedLosses2023-04-3001021543core:RetainedEarningsAccumulatedLosses2022-04-3001021543core:RevaluationReservecore:PriorPeriodIncreaseDecrease2020-10-3101021543core:RetainedEarningsAccumulatedLossescore:PriorPeriodIncreaseDecrease2020-10-3101021543core:ShareCapital2020-10-3101021543core:RevaluationReserve2020-10-3101021543core:FurtherSpecificReserve1ComponentTotalEquity2020-10-3101021543core:RetainedEarningsAccumulatedLosses2020-10-3101021543core:RevaluationReserve2022-04-3001021543core:RevaluationReserve2023-04-3001021543bus:CompanySecretaryDirector12022-05-012023-04-3001021543bus:Director22022-05-012023-04-3001021543core:RetainedEarningsAccumulatedLosses2020-11-012022-04-30010215432020-11-012022-04-3001021543core:RetainedEarningsAccumulatedLosses2022-05-012023-04-30010215432022-04-3001021543core:Non-currentFinancialInstruments2023-04-3001021543core:WithinOneYear2023-04-3001021543core:WithinOneYear2022-04-3001021543bus:PrivateLimitedCompanyLtd2022-05-012023-04-3001021543bus:SmallCompaniesRegimeForAccounts2022-05-012023-04-3001021543bus:FRS1022022-05-012023-04-3001021543bus:Audited2022-05-012023-04-3001021543bus:Director12022-05-012023-04-3001021543bus:Director32022-05-012023-04-3001021543bus:CompanySecretary12022-05-012023-04-3001021543bus:FullAccounts2022-05-012023-04-30xbrli:purexbrli:sharesiso4217:GBP