Caseware UK (AP4) 2023.0.135 2023.0.135 2023-12-312023-12-310Real estatefalse2023-01-01false0truefalse 02894738 2023-01-01 2023-12-31 02894738 2022-01-01 2022-12-31 02894738 2023-12-31 02894738 2022-12-31 02894738 c:Director1 2023-01-01 2023-12-31 02894738 d:FurnitureFittings 2023-01-01 2023-12-31 02894738 d:FurnitureFittings 2023-12-31 02894738 d:FurnitureFittings 2022-12-31 02894738 d:FurnitureFittings d:OwnedOrFreeholdAssets 2023-01-01 2023-12-31 02894738 d:FreeholdInvestmentProperty 2023-12-31 02894738 d:FreeholdInvestmentProperty 2022-12-31 02894738 d:CurrentFinancialInstruments 2023-12-31 02894738 d:CurrentFinancialInstruments 2022-12-31 02894738 d:CurrentFinancialInstruments d:WithinOneYear 2023-12-31 02894738 d:CurrentFinancialInstruments d:WithinOneYear 2022-12-31 02894738 d:ShareCapital 2023-12-31 02894738 d:ShareCapital 2022-12-31 02894738 d:OtherMiscellaneousReserve 2023-12-31 02894738 d:OtherMiscellaneousReserve 2022-12-31 02894738 d:RetainedEarningsAccumulatedLosses 2023-12-31 02894738 d:RetainedEarningsAccumulatedLosses 2022-12-31 02894738 d:AcceleratedTaxDepreciationDeferredTax 2023-12-31 02894738 d:AcceleratedTaxDepreciationDeferredTax 2022-12-31 02894738 c:FRS102 2023-01-01 2023-12-31 02894738 c:Audited 2023-01-01 2023-12-31 02894738 c:FullAccounts 2023-01-01 2023-12-31 02894738 c:PrivateLimitedCompanyLtd 2023-01-01 2023-12-31 02894738 c:SmallCompaniesRegimeForAccounts 2023-01-01 2023-12-31 02894738 2 2023-01-01 2023-12-31 02894738 e:PoundSterling 2023-01-01 2023-12-31 iso4217:GBP xbrli:pure

Registered number: 02894738










G REAL ESTATE LIMITED










FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 31 DECEMBER 2023

 
G REAL ESTATE LIMITED
REGISTERED NUMBER: 02894738

BALANCE SHEET
AS AT 31 DECEMBER 2023

2023
2022
Note
£
£

Fixed assets
  

Tangible assets
 4 
2,980
4,067

Investment property
  
5,630,008
5,630,008

  
5,632,988
5,634,075

Current assets
  

Debtors: amounts falling due within one year
 6 
217,521
306,415

Cash at bank and in hand
 7 
2,164,960
1,321,557

  
2,382,481
1,627,972

Creditors: amounts falling due within one year
 8 
(445,242)
(398,961)

Net current assets
  
 
 
1,937,239
 
 
1,229,011

Total assets less current liabilities
  
7,570,227
6,863,086

Provisions for liabilities
  

Deferred tax
  
(603,432)
(602,548)

  
 
 
(603,432)
 
 
(602,548)

Net assets
  
6,966,795
6,260,538


Capital and reserves
  

Called up share capital 
  
1,000
1,000

Retained earnings - non-distributable fair value reserves
 10 
1,621,997
1,621,997

Retained earnings
 10 
5,343,798
4,637,541

  
6,966,795
6,260,538


Page 1

 
G REAL ESTATE LIMITED
REGISTERED NUMBER: 02894738
    
BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2023

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

The Company has opted not to file the statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 9 August 2024.




Nicholas John Clwyd Griffith
Director

The notes on pages 3 to 10 form part of these financial statements.

Page 2

 
G REAL ESTATE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023

1.


Statutory information

G Real Estate Limited is a private company, limited by shares, registered in England and Wales. The company's registered number is 02894738 registered office is The Warehouse Wyndham Arcade, St Mary Street, Cardiff, Wales, CF10 1FH.
The presentation currency of the financial statements is Sterling (£).
Monetary amounts in these financial statements are rounded to the nearest £.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with FRS 102 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland' and the requirements of the Companies Act 2006. 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 preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgment in applying the Company's accounting policies.

The following principal accounting policies have been applied:

  
2.2

Critical accounting judgements and key sources of estimation uncertainty

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. There estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

  
2.3

Going Concern

In preparing the financial statements, the directors have considered the current financial position of the company and likely future cashflows. The company has net assets at the statement of financial position date and has made a profit in the year. This is dependent on the support of its related parties. The directors consider that this support will continue for the foreseeable future. The directors believe that the company is well placed to manage its business risks successfully, despite the uncertain economic outlook.
The directors have assessed the risks facing the business from the current economic uncertainty and implemented measures to address these risks.
The directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Accordingly, they continue to adopt the going concern basis in preparing the financial statements.

Page 3

 
G REAL ESTATE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023

2.Accounting policies (continued)

  
2.4

Turnover & recognition

Turnover, all of which arises in the United Kingdom, represents rental income, insurance recharges to tenants and management fees, which fall within the company's ordinary activities after the deduction of trade discounts and value added tax.
Rental income is invoiced on a quarterly basis in advance and is recognised evenly over the period to which it relates. Insurance recharges to tenants are invoiced on an annual basis in advance and are recognised evenly over the period to which they relate.

  
2.5

Tangible fixed assets

The company's freehold land and buildings are treated as an investment property, as defined by the Financial Reporting Standard 102 Section 1A "Small Entities"; accordingly, they are not depreciated. Investment properties are measured at fair value at each reporting date, with changes in fair value recognised in the income statement. Surpluses or deficits of individual properties are charged to the statement of comprehensive income in the period to which they relate, such amounts are then credited to a separate non-distributable reserve in order to correctly disclose distributable amounts.

  
2.6

Bad debt provision

A specific provision is made against older debtor balances. Additional provisions are made against newer debtor balances where there is evidence to suggest that a balance may not be recoverable.

 
2.7

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.8

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that 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.

Page 4

 
G REAL ESTATE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023

2.Accounting policies (continued)

 
2.9

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

 
2.10

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Fixtures and fittings
-
33%

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.11

Investment property

Investment property is carried at fair value determined annually by external valuers and derived from the current market rents and investment property yields for comparable real estate, adjusted if necessary for any difference in the nature, location or condition of the specific asset. No depreciation is provided. Changes in fair value are recognised in profit or loss.

Page 5

 
G REAL ESTATE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023

2.Accounting policies (continued)

 
2.12

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.13

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.14

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.15

Provisions for liabilities

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.
Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Deferred tax liabilities are also presented within provisions but are measured in accordance with the accounting policy on taxation.
 
Increases in provisions are generally charged as an expense to profit or loss.

 
2.16

Financial instruments

Basic financial assets, which include trade debtors, other debtors and cash and bank balances, are initially measured at transaction price 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.
Basic financial liabilities, including trade and other creditors, 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.


3.


Employees

The Company has no employees other than the directors, who did not receive any remuneration (2022 - £NIL).



Page 6

 
G REAL ESTATE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023

4.


Tangible fixed assets





Fixtures and fittings

£



Cost or valuation


At 1 January 2023
16,300



At 31 December 2023

16,300



Depreciation


At 1 January 2023
12,233


Charge for the year on owned assets
1,087



At 31 December 2023

13,320



Net book value



At 31 December 2023
2,980



At 31 December 2022
4,067

Page 7

 
G REAL ESTATE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023

5.


Investment property


Freehold investment property

£



Valuation


At 1 January 2023
5,630,008



At 31 December 2023
5,630,008

The 2023 valuations were made by Mr Griffith, on an open market value for existing use basis.



At 31 December 2023



If the Investment properties had been accounted for under the historic cost accounting rules, the properties would have been measured as follows:

2023
2022
£
£


Historic cost
2,377,041
2,377,041

Surplus of revaluation on properties
3,252,967
3,252,967

5,630,008
5,630,008


6.


Debtors

2023
2022
£
£


Trade debtors
207,118
291,029

Other debtors
409
4,056

Prepayments and accrued income
9,994
11,330

217,521
306,415


Page 8

 
G REAL ESTATE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023

7.


Cash and cash equivalents

2023
2022
£
£

Cash at bank and in hand
2,164,960
1,321,557

2,164,960
1,321,557


This Includes service charge monies.


8.


Creditors: Amounts falling due within one year

2023
2022
£
£

Trade creditors
5,884
5,074

Amounts owed to group undertakings
11,308
9,312

Corporation tax
107,453
95,988

Other taxation and social security
49,710
37,951

Other creditors
8,000
7,366

Accruals and deferred income
262,887
243,270

445,242
398,961



9.


Deferred taxation




2023


£






At beginning of year
(602,548)


Charged to profit or loss
(885)



At end of year
(603,433)

The provision for deferred taxation is made up as follows:

2023
2022
£
£


Accelerated capital allowances
(603,433)
(602,548)

(603,433)
(602,548)

Page 9

 
G REAL ESTATE LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2023

10.


Reserves

Retained earnings
Retained earnings - non - distribut-able fair value reserves
Totals
        £
        £
        £

At 1 January 2023

4,637,542

1,621,997

5,508,459
 
Profit for the year

-

-

-
 
At 31 December 2023

4,637,542

1,621,997

5,508,459
 

Retained earnings non-distributable relates to revaluation gains on the company's investment properties of £2,252,967 (2022: £2,252,967), net of deferred tax of £630,970 (2022: £630,970) deferred tax on the unrealised capital gains of the properties.


11.


Capital commitments

There are no capital commitments at the balance sheet date.


12.


Related party exemption

The company has taken advantage of 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.


13.


Ultimate controlling party

The parent company G Capital Limited, a company incorporated in England and Wales.
The ultimate controlling party is Mr NJC Griffith, a director of the company.. 


14.


Auditors' information

The auditors' report on the financial statements for the year ended 31 December 2023 was unqualified.

The audit report was signed on 16 September 2024 by James Dobson BSc FCA (Senior Statutory Auditor) on behalf of MHA.

 
Page 10