Silverfin false false 31/03/2024 01/04/2023 31/03/2024 Julian Glyn De Vere Moss 07/02/2020 Robin Alexander Kelly Horn 07/02/2020 Paul Edwin Stewart 07/02/2020 14 August 2024 The principal activity of the company is letting of real estate. 12449917 2024-03-31 12449917 bus:Director1 2024-03-31 12449917 bus:Director2 2024-03-31 12449917 bus:Director3 2024-03-31 12449917 2023-03-31 12449917 core:CurrentFinancialInstruments 2024-03-31 12449917 core:CurrentFinancialInstruments 2023-03-31 12449917 core:Non-currentFinancialInstruments 2024-03-31 12449917 core:Non-currentFinancialInstruments 2023-03-31 12449917 core:ShareCapital 2024-03-31 12449917 core:ShareCapital 2023-03-31 12449917 core:RetainedEarningsAccumulatedLosses 2024-03-31 12449917 core:RetainedEarningsAccumulatedLosses 2023-03-31 12449917 core:Non-currentFinancialInstruments core:Secured 2024-03-31 12449917 core:MoreThanFiveYears 2024-03-31 12449917 core:MoreThanFiveYears 2023-03-31 12449917 2022-03-31 12449917 bus:OrdinaryShareClass1 2024-03-31 12449917 2023-04-01 2024-03-31 12449917 bus:FilletedAccounts 2023-04-01 2024-03-31 12449917 bus:SmallEntities 2023-04-01 2024-03-31 12449917 bus:AuditExemptWithAccountantsReport 2023-04-01 2024-03-31 12449917 bus:PrivateLimitedCompanyLtd 2023-04-01 2024-03-31 12449917 bus:Director1 2023-04-01 2024-03-31 12449917 bus:Director2 2023-04-01 2024-03-31 12449917 bus:Director3 2023-04-01 2024-03-31 12449917 2022-04-01 2023-03-31 12449917 core:CurrentFinancialInstruments 2023-04-01 2024-03-31 12449917 core:Non-currentFinancialInstruments 2023-04-01 2024-03-31 12449917 core:MoreThanFiveYears 2023-04-01 2024-03-31 12449917 bus:OrdinaryShareClass1 2023-04-01 2024-03-31 12449917 bus:OrdinaryShareClass1 2022-04-01 2023-03-31 iso4217:GBP xbrli:pure xbrli:shares

Company No: 12449917 (England and Wales)

PATHGATE HORN INVESTMENTS LIMITED

Unaudited Financial Statements
For the financial year ended 31 March 2024
Pages for filing with the registrar

PATHGATE HORN INVESTMENTS LIMITED

Unaudited Financial Statements

For the financial year ended 31 March 2024

Contents

PATHGATE HORN INVESTMENTS LIMITED

STATEMENT OF FINANCIAL POSITION

As at 31 March 2024
PATHGATE HORN INVESTMENTS LIMITED

STATEMENT OF FINANCIAL POSITION (continued)

As at 31 March 2024
Note 2024 2023
£ £
Fixed assets
Investment property 3 2,045,000 1,529,580
2,045,000 1,529,580
Current assets
Stocks 278,074 0
Debtors 4 0 891
Cash at bank and in hand 12,356 41,364
290,430 42,255
Creditors: amounts falling due within one year 5 ( 969,553) ( 772,539)
Net current liabilities (679,123) (730,284)
Total assets less current liabilities 1,365,877 799,296
Creditors: amounts falling due after more than one year 6 ( 1,048,374) ( 624,737)
Provision for liabilities 7 ( 69,982) ( 25,741)
Net assets 247,521 148,818
Capital and reserves
Called-up share capital 8 20 20
Profit and loss account 11 247,501 148,798
Total shareholders' funds 247,521 148,818

For the financial year ending 31 March 2024 the Company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The financial statements of Pathgate Horn Investments Limited (registered number: 12449917) were approved and authorised for issue by the Board of Directors on 14 August 2024. They were signed on its behalf by:

Paul Edwin Stewart
Director
PATHGATE HORN INVESTMENTS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 31 March 2024
PATHGATE HORN INVESTMENTS LIMITED

NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 31 March 2024
1. Accounting policies

The principal accounting policies are summarised below. They have all been applied consistently throughout the financial year and to the preceding financial year, unless otherwise stated.

General information and basis of accounting

Pathgate Horn Investments Limited (the Company) is a private company, limited by shares, incorporated in the United Kingdom under the Companies Act 2006 and is registered in England and Wales. The address of the Company's registered office is Salt Quay House 4 North East Quay, Sutton Harbour, Plymouth, PL4 0BN, United Kingdom.

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 items at fair value, and in accordance with Section 1A of Financial Reporting Standard 102 (FRS 102) ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland’ issued by the Financial Reporting Council and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime.

The financial statements are presented in pounds sterling which is the functional currency of the Company and rounded to the nearest £.

Going concern

The directors have assessed the Statement of Financial Position and likely future cash flows at the date of approving these financial statements. The directors have a reasonable expectation that the Company has adequate resources to continue in operational existence and to meet its financial obligations as they fall due for at least 12 months from the date of signing these financial statements. Accordingly, they continue to adopt the going concern basis in preparing the financial statements.

Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

Turnover is recognised when the significant risks and rewards are considered to have been transferred to the customer.

Finance costs

Finance costs are charged to the Statement of Income and Retained Earnings over the term of the debt using the effective interest method so 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.

Taxation

Current tax
Current tax is provided at amounts expected to be paid (or recoverable) using the tax rates and laws that have been enacted or substantively enacted at the Statement of Financial Position date.

Deferred tax
Deferred tax arises as a result of including items of income and expenditure in taxation computations in periods different from those in which they are included in the Company's financial statements. Deferred tax is provided in full on timing differences which result in an obligation to pay more or less tax at a future date, at the average tax rates that are expected to apply when the timing differences reverse, based on current tax rates and laws. Deferred tax assets and liabilities are not discounted.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

Impairment of assets

Assets, other than those measured at fair value, are assessed for indicators of impairment at each Statement of Financial Position date. If there is objective evidence of impairment, an impairment loss is recognised in the Statement of Income and Retained Earnings as described below.

Investment property

Investment property is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at each reporting date with changes in fair value recognised in profit or loss. Deferred taxation is provided on these gains at the rate expected to apply when the property is sold.

The fair value is determined annually by the directors, on an open market value for existing use basis.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to sell, which is equivalent to the net realisable value. Cost includes materials, direct labour and an attributable proportion of manufacturing overheads based on normal levels of activity. Cost is calculated using the FIFO (first-in, first-out) method. Provision is made for obsolete, slow-moving or defective items where appropriate.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

Trade and other debtors

Trade and other debtors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method less impairment losses for bad and doubtful debts, except where the effect of discounting would be immaterial. In such cases the receivables are stated at cost less impairment losses for bad and doubtful debts.

Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in creditors: amounts falling due within one year.

Trade and other creditors

Trade and other creditors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest rate method, unless the effect of discounting would be immaterial, in which case they are stated at cost.

Financial instruments

Financial assets and financial liabilities are recognised when the Company becomes a 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.

Financial assets and liabilities are only offset in the Balance Sheet when, and only when there exists a legally enforceable right to set off the recognised amounts and the Company intends either to settle on a net basis, or to realise the asset and settle the liability simultaneously.

Provisions

Provisions are recognised when the Company has a present obligation (legal or constructive) as a result of a past event, it is probable that the Company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the Statement of Financial Position date, taking into account the risks and uncertainties surrounding the obligation. Where a provision is measured using the cash flows estimated to settle the present obligation, its carrying amount is the present value of those cash flows (when the effect of the time value of money is material).

When some or all of the economic benefits required to settle a provision are expected to be recovered from a third party, a receivable is recognised as an asset if it is virtually certain that reimbursement will be received and the amount of the receivable can be measured reliably.

Ordinary share capital

The ordinary share capital of the Company is presented as equity.

2. Employees

2024 2023
Number Number
Monthly average number of persons employed by the Company during the year, including directors 3 3

3. Investment property

Investment property
£
Valuation
As at 01 April 2023 1,529,580
Additions 370,428
Fair value movement 144,992
As at 31 March 2024 2,045,000

Valuation

The fair value is determined annually by the directors, on an open market value for existing use basis.

4. Debtors

2024 2023
£ £
Prepayments 0 891

5. Creditors: amounts falling due within one year

2024 2023
£ £
Bank loans 10,162 9,911
Amounts owed to joint ventures 253,650 329,650
Amounts owed to directors 700,594 426,094
Accruals 4,530 3,180
Taxation and social security 0 2,190
Other creditors 617 1,514
969,553 772,539

There are no amounts included above in respect of which any security has been given by the small entity.

6. Creditors: amounts falling due after more than one year

2024 2023
£ £
Bank loans (secured £ 1,034,420) 1,048,374 624,737

Bank loans of £1,034,420 are secured over the investment properties in favour of Paragon Bank.

Amounts repayable after more than 5 years are included in creditors falling due over one year:

2024 2023
£ £
Bank loans (secured / repayable by instalments) 1,034,420 600,625

Bank loans of £1,034,420 are secured over the investment properties in favour of Paragon Bank.

7. Deferred tax

2024 2023
£ £
At the beginning of financial year ( 25,741) ( 8,602)
Charged to the Statement of Income and Retained Earnings ( 44,241) ( 17,139)
At the end of financial year ( 69,982) ( 25,741)

8. Called-up share capital

2024 2023
£ £
Allotted, called-up and fully-paid
20 Ordinary shares of £ 1.00 each 20 20

9. Financial commitments

Commitments

Total future minimum lease payments under non-cancellable operating leases are as follows:

2024 2023
£ £
within one year 5,670 1,260

10. Related party transactions

At the year end, the company owed £700,594 (2023: £426,094) to the directors.

At the year end, the company owed £253,650 (2023: £329,650) to a company holding a participating interest in Pathgate Horn Investments Limited.

11. Profit and loss account

2024 2023
£ £
Profit and loss account - distributable 37,119 39,030
Profit and loss account - non distributable 210,382 109,768
247,501 148,798

Profit and loss account - distributable

This reserve relates to the aggregate of distributable profits and losses generated to date.

Profit and loss account - non distributable

This reserve relates to the aggregate of fair value adjustments in respect of the investment properties, less the deferred tax charges on those fair value movements.