1 January 2023 false Taxfiler 2024.5 true NI609589business:PrivateLimitedCompanyLtd2023-01-012023-12-31 NI6095892022-12-31 NI6095892023-01-012023-12-31 NI609589business:AuditExemptWithAccountantsReport2023-01-012023-12-31 NI609589business:FilletedAccounts2023-01-012023-12-31 NI6095892023-12-31 NI6095892022-12-31 NI609589core:WithinOneYear2023-12-31 NI609589core:WithinOneYear2022-12-31 NI609589core:AfterOneYear2023-12-31 NI609589core:AfterOneYear2022-12-31 NI609589core:ShareCapitalcore:PreviouslyStatedAmount2023-12-31 NI609589core:ShareCapitalcore:PreviouslyStatedAmount2022-12-31 NI609589core:RetainedEarningsAccumulatedLossescore:PreviouslyStatedAmount2023-12-31 NI609589core:RetainedEarningsAccumulatedLossescore:PreviouslyStatedAmount2022-12-31 NI609589core:PreviouslyStatedAmount2023-12-31 NI609589core:PreviouslyStatedAmount2022-12-31 NI609589business:SmallEntities2023-01-012023-12-31 NI609589business:Director12023-01-012023-12-31 NI609589countries:NorthernIreland2023-01-012023-12-31 NI609589business:RegisteredOffice2023-01-012023-12-31 NI609589core:DisposalsRepaymentsInvestments2023-12-31 NI609589core:MoreThanFiveYears2023-12-31 NI609589core:MoreThanFiveYears2022-12-31 NI609589core:AfterOneYear2023-01-012023-12-31 NI609589business:OrdinaryShareClass12023-01-012023-12-31 NI609589business:OrdinaryShareClass12022-01-012022-12-31 NI6095892022-01-012022-12-31 iso4217:GBP xbrli:shares xbrli:pure
Company Registration No. NI609589 (Northern Ireland)
Heffron Estates Limited Unaudited accounts for the year ended 31 December 2023
Heffron Estates Limited Statement of financial position as at 31 December 2023
2023 
2022 
Notes
£ 
£ 
Fixed assets
Investment property
1,036,000 
1,090,000 
Investments
125,150 
190,150 
1,161,150 
1,280,150 
Current assets
Debtors
625,344 
625,344 
Cash at bank and in hand
160 
1,738 
625,504 
627,082 
Creditors: amounts falling due within one year
(897,542)
(883,908)
Net current liabilities
(272,038)
(256,826)
Total assets less current liabilities
889,112 
1,023,324 
Creditors: amounts falling due after more than one year
(525,772)
(542,363)
Net assets
363,340 
480,961 
Capital and reserves
Called up share capital
100 
100 
Profit and loss account
363,240 
480,861 
Shareholders' funds
363,340 
480,961 
For the year ending 31 December 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies. The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
These accounts have been prepared and delivered 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 profit and loss account has not been delivered to the Registrar of Companies.
The financial statements were approved by the Board and authorised for issue on 5 September 2024 and were signed on its behalf by
Patrick Heffron Director Company Registration No. NI609589
- 2 -
Heffron Estates Limited Notes to the Accounts for the year ended 31 December 2023
1
Statutory information
Heffron Estates Limited is a private company, limited by shares, registered in Northern Ireland, registration number NI609589. The registered office is Unit 2 Channel Wharf, 21 Old Channel Road, Belfast, Antrim, BT3 9DE.
2
Compliance with accounting standards
The accounts have been prepared in accordance with the provisions of FRS 102 Section 1A Small Entities. There were no material departures from that standard.
3
Accounting policies
The principal accounting policies adopted in the preparation of the financial statements are set out below and have remained unchanged from the previous year, and also have been consistently applied within the same accounts.
Basis of preparation
The accounts have been prepared under the historical cost convention as modified by the revaluation of certain fixed assets.
Presentation currency
The accounts are presented in £ sterling.
Going concern
Having reviewed the resources available the director believes that the company has adequate resources available to enable it to continue to meet its ongoing obligations as and when they fall due for at least a period of 12 months from the date of approval of the financial statements. Accordingly, the company continues to adopt the going concern basis in the preparation of its financial statements.
Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs.
Investment property
Investment property is included at fair value. Changes in fair value are recognised in the income statement.
Investments
Fixed asset investments are measured at cost less accumulated impairment.
4
Investment property
2023 
£ 
Fair value at 1 January 2023
1,090,000 
Net loss from fair value adjustments
(54,000)
At 31 December 2023
1,036,000 
Investment properties were revalued on 31 December 2023 on the basis of open market value. The profit and loss account includes £279,137 of accumulated non-distributable reserves relating to fair value uplifts recognised on investment properties (2022: £398,122).
- 3 -
Heffron Estates Limited Notes to the Accounts for the year ended 31 December 2023
5
Investments
Other investments 
£ 
Valuation at 1 January 2023
190,150 
Disposals
(65,000)
Valuation at 31 December 2023
125,150 
Fixed asset investments is comprised of equity shareholdings in the following companies: HBC Investments (23 Charlotte Road) Ltd (25%) Neptune Moygashel Limited (50%) Neptune Estates Limited (50%) Neptune Property Developments (99 Queens Road) Limited (50%)
6
Debtors
2023 
2022 
£ 
£ 
Amounts falling due within one year
Accrued income and prepayments
50,000 
50,000 
Other debtors
575,344 
575,344 
625,344 
625,344 
7
Creditors: amounts falling due within one year
2023 
2022 
£ 
£ 
Bank loans and overdrafts
16,586 
15,895 
Trade creditors
2,466 
2,992 
Amounts owed to group undertakings and other participating interests
729,618 
693,350 
Loans from directors
141,478 
167,458 
Accruals
7,394 
4,213 
897,542 
883,908 
8
Creditors: amounts falling due after more than one year
2023 
2022 
£ 
£ 
Bank loans
525,772 
542,363 
Aggregate of amounts that fall due for payment after five years
- 
469,185 
Bank loans are secured by way of fixed and floating charge over the property and assets of the company.
9
Share capital
2023 
2022 
£ 
£ 
Allotted, called up and fully paid:
100 Ordinary shares of £1 each
100 
100 
- 4 -
Heffron Estates Limited Notes to the Accounts for the year ended 31 December 2023
10
Transactions with related parties
Included in creditors are amounts owed to connected companies of £729,618 (2022: £693,350). All amounts are unsecured, interest-free and repayable on demand. Loans from directors of £141,478 (2022: £167,458) are unsecured and interest-free.
11
Average number of employees
During the year the average number of employees was 0 (2022: 0).
- 5 -