ANTRAK LIMITED |
Registered number: |
07411497 |
Balance Sheet |
as at 31 December 2023 |
|
Notes |
|
|
2023 |
|
|
2022 |
£ |
£ |
Fixed assets |
Tangible assets |
3 |
|
|
2 |
|
|
- |
Investments |
4 |
|
|
1,938,779 |
|
|
4,146,211 |
|
|
|
|
1,938,781 |
|
|
4,146,211 |
|
Current assets |
Debtors |
5 |
|
25,864 |
|
|
25,000 |
Cash at bank and in hand |
|
|
49,987 |
|
|
5,185 |
|
|
|
75,851 |
|
|
30,185 |
|
Creditors: amounts falling due within one year |
6 |
|
(226,276) |
|
|
(216,162) |
|
Net current liabilities |
|
|
|
(150,425) |
|
|
(185,977) |
|
Total assets less current liabilities |
|
|
|
1,788,356 |
|
|
3,960,234 |
|
Creditors: amounts falling due after more than one year |
7 |
|
|
(3,899,412) |
|
|
(3,848,193) |
|
|
|
Net assets |
|
|
|
(2,111,056) |
|
|
112,041 |
|
|
|
|
|
|
|
|
Capital and reserves |
Called up share capital |
|
|
|
3,244,312 |
|
|
3,244,312 |
Profit and loss account |
|
|
|
(5,355,368) |
|
|
(3,132,271) |
|
Shareholders' funds |
|
|
|
(2,111,056) |
|
|
112,041 |
|
|
|
|
|
|
|
|
The directors are satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006. |
The members have not required the company to obtain an audit in accordance with section 476 of the Act. |
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts. |
The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies. |
|
|
|
|
R H Baines |
Director |
Approved by the board on 26 March 2024 |
|
ANTRAK LIMITED |
Notes to the Accounts |
for the year ended 31 December 2023 |
|
|
1 |
Accounting policies |
|
|
Basis of preparation |
|
The accounts have been prepared under the historical cost convention (except that as disclosed in its accounting policies certain items are shown at fair value) and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard). |
|
Group accounts |
|
The company is the holding company of a small group of companies and has taken advantage of the exemption provided in section 398 of the Companies Act 2006 and has not prepared group accounts |
|
|
Income |
|
Income is measured at the fair value of the consideration received or receivable, net of value added taxes from the rendering of services and the holding of investments. |
|
|
Investments |
|
Investments in subsidiaries, associates and joint ventures are measured at cost less any accumulated impairment losses. Listed investments are measured at fair value. Unlisted investments are measured at fair value unless the value cannot be measured reliably, in which case they are measured at cost less any accumulated impairment losses. Changes in fair value are included in the profit and loss account. |
|
|
Debtors |
|
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets were previously recorded at an undiscounted amount payable, with any finance charges accrued over the loan term. Under FRS102, loans at market rate are recognised at amortised cost. Loans which represent a financing arrangement are recorded at present value, using market rate for a similar debt instrument. |
|
|
Creditors |
|
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial assets were previously recorded at an undiscounted amount payable, with any finance charges accrued over the loan term. Under FRS102, loans at market rate are recognised at amortised cost. Loans which represent a financing arrangement are recorded at present value, using market rate for a similar debt instrument. |
|
|
Taxation |
|
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted. |
|
|
Provisions |
|
Provisions (ie liabilities of uncertain timing or amount) are recognised when there is an obligation at the reporting date as a result of a past event, it is probable that economic benefit will be transferred to settle the obligation and the amount of the obligation can be estimated reliably. |
|
|
2 |
Employees |
2023 |
|
2022 |
Number |
Number |
|
|
Average number of persons employed by the company |
2 |
|
2 |
|
|
|
|
|
|
|
|
|
|
3 |
Tangible fixed assets |
|
|
|
|
|
|
|
|
Office equipment |
£ |
|
Cost |
|
Additions |
2 |
|
At 31 December 2023 |
2 |
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
At 31 December 2023 |
- |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
At 31 December 2023 |
2 |
|
|
4 |
Investments |
Investments in |
subsidiary |
Other |
undertakings |
investments |
Total |
£ |
£ |
£ |
|
Valuation |
|
At 1 January 2023 |
3,543,349 |
|
602,862 |
|
4,146,211 |
|
Additions |
2 |
|
231 |
|
233 |
|
Revaluation |
(2,195,625) |
|
(12,040) |
|
(2,207,665) |
|
|
At 31 December 2023 |
1,347,726 |
|
591,053 |
|
1,938,779 |
|
|
|
|
|
|
|
|
|
|
5 |
Debtors |
2023 |
|
2022 |
£ |
£ |
|
|
Amounts owed by group undertakings |
|
803 |
|
- |
|
Other debtors |
25,061 |
|
25,000 |
|
|
|
|
|
|
25,864 |
|
25,000 |
|
|
|
|
|
|
|
|
|
|
6 |
Creditors: amounts falling due within one year |
2023 |
|
2022 |
£ |
£ |
|
|
Trade creditors |
12,450 |
|
4,150 |
|
Other loans |
213,826 |
|
212,012 |
|
|
|
|
|
|
226,276 |
|
216,162 |
|
|
|
|
|
|
|
|
|
|
7 |
Creditors: amounts falling due after one year |
2023 |
|
2022 |
£ |
£ |
|
|
Loan notes |
1,000,000 |
|
1,000,000 |
|
Amounts owed to group undertakings |
|
2,899,412 |
|
2,848,193 |
|
|
|
|
|
|
3,899,412 |
|
3,848,193 |
|
|
|
|
|
|
|
|
|
|
8 |
Controlling party |
|
|
The controlling party is R H Baines by virtue of his majority shareholding in the company |
|
|
9 |
Other information |
|
|
ANTRAK LIMITED is a private company limited by shares and incorporated in England. Its registered office is: |
|
Sudeley Lodge |
|
Sudeley Road |
|
Winchcombe |
|
Gloucestershire |
|
GL54 5JB |