Company registration number SC550646 (Scotland)
SILVERWELLS INVESTMENTS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2023
SILVERWELLS INVESTMENTS LIMITED
CONTENTS
Page
Company information
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 8
SILVERWELLS INVESTMENTS LIMITED
BALANCE SHEET
AS AT
30 NOVEMBER 2023
30 November 2023
- 1 -
2023
2022
Notes
£
£
£
£
Fixed assets
Investment property
5
31,210,000
22,555,000
Current assets
Debtors
6
8,200
22,600
Cash at bank and in hand
238,029
184,558
246,229
207,158
Creditors: amounts falling due within one year
7
(7,082,973)
(6,413,020)
Net current liabilities
(6,836,744)
(6,205,862)
Total assets less current liabilities
24,373,256
16,349,138
Creditors: amounts falling due after more than one year
8
(15,480,000)
(9,687,500)
Provisions for liabilities
9
(2,235,595)
(1,588,912)
Net assets
6,657,661
5,072,726
Capital and reserves
Called up share capital
11
10
10
Revaluation reserve
6,706,784
4,766,735
Profit and loss reserves
(49,133)
305,981
Total equity
6,657,661
5,072,726

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

For the financial year ended 30 November 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The member has not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

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

SILVERWELLS INVESTMENTS LIMITED
BALANCE SHEET (CONTINUED)
AS AT
30 NOVEMBER 2023
30 November 2023
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 30 August 2024 and are signed on its behalf by:
Mr AS Dalziel
Director
Company Registration No. SC550646
SILVERWELLS INVESTMENTS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 NOVEMBER 2023
- 3 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 December 2021
10
2,718,050
257,665
2,975,725
Year ended 30 November 2022:
Profit for the year
-
-
48,316
48,316
Other comprehensive income:
Gains reclassified to profit or loss
-
2,731,580
-
2,731,580
Tax relating to other comprehensive income
-
(682,895)
-
0
(682,895)
Total comprehensive income for the year
-
2,048,685
48,316
2,097,001
Balance at 30 November 2022
10
4,766,735
305,981
5,072,726
Year ended 30 November 2023:
Loss for the year
-
-
(355,114)
(355,114)
Other comprehensive income:
Gains reclassified to profit or loss
-
2,586,732
-
2,586,732
Tax relating to other comprehensive income
-
(646,683)
-
0
(646,683)
Total comprehensive income for the year
-
1,940,049
(355,114)
1,584,935
Balance at 30 November 2023
10
6,706,784
(49,133)
6,657,661
SILVERWELLS INVESTMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 NOVEMBER 2023
- 4 -
1
Accounting policies
Company information

Silverwells Investments Limited is a private company limited by shares incorporated in Scotland. The registered office is c/o Tay Letting, 8 Eagle Street, Glasgow, Lanarkshire, Scotland, G4 9XA. The company's registration number is SC550646.

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 investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
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.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

1.3
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Plant and equipment
20% Straight Line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to the profit and loss account.

1.4
Investment property

Investment property, which is property held to earn rentals and/or for capital appreciation, 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 end date. Changes in fair value are recognised in the profit and loss account.

1.5
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 current liabilities.

SILVERWELLS INVESTMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2023
1
Accounting policies
(Continued)
- 5 -
1.6
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.

1.7
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.8
Taxation

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

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.

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.

SILVERWELLS INVESTMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2023
- 6 -
3
Employees

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

2023
2022
Total
-
0
-
0
4
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 December 2022 and 30 November 2023
55,192
Depreciation and impairment
At 1 December 2022 and 30 November 2023
55,192
Carrying amount
At 30 November 2023
-
0
At 30 November 2022
-
0
5
Investment property
2023
£
Fair value
At 1 December 2022
22,555,000
Additions
6,543,268
Disposals
(475,000)
Revaluations
2,586,732
At 30 November 2023
31,210,000

The fair value of the investment property has been arrived at on the basis of a valuation carried out during May 2024 by Allied Chartered Surveyors, who are not connected with the company. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

6
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
-
0
14,400
Other debtors
8,200
8,200
8,200
22,600
SILVERWELLS INVESTMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2023
- 7 -
7
Creditors: amounts falling due within one year
2023
2022
£
£
Taxation and social security
14,234
51,488
Other creditors
7,068,739
6,361,532
7,082,973
6,413,020
8
Creditors: amounts falling due after more than one year
2023
2022
£
£
Bank loans and overdrafts
15,480,000
9,687,500

The company has provided a bond and floating charge over its assets and standard securities over its properties in support of bank borrowings.

9
Provisions for liabilities
2023
2022
£
£
Deferred tax liabilities
10
2,235,595
1,588,912
10
Deferred taxation

The following are the major deferred tax liabilities recognised by the company and movements thereon:

2023
2022
Balances:
£
£
Investment property
2,235,595
1,588,912
2023
Movements in the year:
£
Liability at 1 December 2022
1,588,912
Charge to other comprehensive income
646,683
Liability at 30 November 2023
2,235,595
SILVERWELLS INVESTMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 NOVEMBER 2023
- 8 -
11
Called up share capital
2023
2022
£
£
Ordinary share capital
Issued and fully paid
10 Ordinary of £1
10
10
12
Related party transactions

At 30 November 2023 the company's directors had provided the company with a loan of £6,787,599 (2022, £6,237,599) which is included in other creditors. There was no interest paid on this loan during the year or in the previous year. There are no fixed repayment terms for this loan.

 

No further transactions with related parties were undertaken such as are required to be disclosed under the provisions of Section 1A "Small Entities" of Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland".

 

2023-11-302022-12-01false30 August 2024CCH SoftwareCCH Accounts Production 2024.200No description of principal activityMr A S DalzielMrs S L C DalzielfalsefalseSC5506462022-12-012023-11-30SC5506462023-11-30SC5506462022-11-30SC550646core:CurrentFinancialInstrumentscore:WithinOneYear2023-11-30SC550646core:CurrentFinancialInstrumentscore:WithinOneYear2022-11-30SC550646core:Non-currentFinancialInstrumentscore:AfterOneYear2023-11-30SC550646core:Non-currentFinancialInstrumentscore:AfterOneYear2022-11-30SC550646core:CurrentFinancialInstruments2023-11-30SC550646core:CurrentFinancialInstruments2022-11-30SC550646core:ShareCapital2023-11-30SC550646core:ShareCapital2022-11-30SC550646core:RevaluationReserve2023-11-30SC550646core:RevaluationReserve2022-11-30SC550646core:RetainedEarningsAccumulatedLosses2023-11-30SC550646core:RetainedEarningsAccumulatedLosses2022-11-30SC550646core:ShareCapital2021-11-30SC550646core:RevaluationReserve2021-11-30SC550646core:RetainedEarningsAccumulatedLosses2021-11-30SC550646bus:Director12022-12-012023-11-30SC550646core:RetainedEarningsAccumulatedLosses2021-12-012022-11-30SC5506462021-12-012022-11-30SC550646core:RetainedEarningsAccumulatedLosses2022-12-012023-11-30SC550646core:RevaluationReserve12021-12-012022-11-30SC55064622022-12-012023-11-30SC550646core:RevaluationReserve2021-12-012022-11-30SC550646core:RevenueReservesInvestmentFundsOnly2021-12-012022-11-30SC550646core:RevaluationReserve2022-12-012023-11-30SC550646core:PlantMachinery2022-12-012023-11-30SC550646core:OtherPropertyPlantEquipment2022-11-30SC550646core:OtherPropertyPlantEquipment2023-11-30SC550646core:OtherPropertyPlantEquipment2022-11-30SC5506462022-11-30SC550646core:WithinOneYear2023-11-30SC550646core:WithinOneYear2022-11-30SC550646core:Non-currentFinancialInstruments2023-11-30SC550646core:Non-currentFinancialInstruments2022-11-30SC550646bus:PrivateLimitedCompanyLtd2022-12-012023-11-30SC550646bus:SmallCompaniesRegimeForAccounts2022-12-012023-11-30SC550646bus:FRS1022022-12-012023-11-30SC550646bus:AuditExemptWithAccountantsReport2022-12-012023-11-30SC550646bus:Director22022-12-012023-11-30SC550646bus:FullAccounts2022-12-012023-11-30xbrli:purexbrli:sharesiso4217:GBP