Caseware UK (AP4) 2023.0.135 2023.0.135 2023-12-312023-12-313true32023-01-01falseNo description of principal activityfalseThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. 11480812 2023-01-01 2023-12-31 11480812 2022-01-01 2022-12-31 11480812 2023-12-31 11480812 2022-12-31 11480812 c:Director1 2023-01-01 2023-12-31 11480812 c:Director2 2023-01-01 2023-12-31 11480812 c:Director3 2023-01-01 2023-12-31 11480812 c:RegisteredOffice 2023-01-01 2023-12-31 11480812 d:CurrentFinancialInstruments 2023-12-31 11480812 d:CurrentFinancialInstruments 2022-12-31 11480812 d:Non-currentFinancialInstruments 2023-12-31 11480812 d:Non-currentFinancialInstruments 2022-12-31 11480812 d:CurrentFinancialInstruments d:WithinOneYear 2023-12-31 11480812 d:CurrentFinancialInstruments d:WithinOneYear 2022-12-31 11480812 d:Non-currentFinancialInstruments d:AfterOneYear 2023-12-31 11480812 d:Non-currentFinancialInstruments d:AfterOneYear 2022-12-31 11480812 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2023-12-31 11480812 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2022-12-31 11480812 d:ShareCapital 2023-12-31 11480812 d:ShareCapital 2022-12-31 11480812 d:RetainedEarningsAccumulatedLosses 2023-12-31 11480812 d:RetainedEarningsAccumulatedLosses 2022-12-31 11480812 c:OrdinaryShareClass1 2023-01-01 2023-12-31 11480812 c:OrdinaryShareClass1 2023-12-31 11480812 c:OrdinaryShareClass1 2022-12-31 11480812 c:OrdinaryShareClass2 2023-01-01 2023-12-31 11480812 c:OrdinaryShareClass2 2023-12-31 11480812 c:OrdinaryShareClass2 2022-12-31 11480812 c:FRS102 2023-01-01 2023-12-31 11480812 c:AuditExempt-NoAccountantsReport 2023-01-01 2023-12-31 11480812 c:FullAccounts 2023-01-01 2023-12-31 11480812 c:PrivateLimitedCompanyLtd 2023-01-01 2023-12-31 11480812 2 2023-01-01 2023-12-31 11480812 e:PoundSterling 2023-01-01 2023-12-31 iso4217:GBP xbrli:shares xbrli:pure

Registered number: 11480812









CREATE REAL ESTATE LIMITED







UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 31 DECEMBER 2023

 
CREATE REAL ESTATE LIMITED
 
 
COMPANY INFORMATION


Directors
R Humphreys 
W J Killick 
A J Pettit 




Registered number
11480812



Registered office
Second Floor
60 Charlotte Street

London

United Kingdom

W1T 2NU




Accountants
Donald Reid Limited
Chartered Accountants

20 King Street

Maidenhead

Berkshire

SL6 1DT





 
CREATE REAL ESTATE LIMITED
 

CONTENTS



Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8

 
CREATE REAL ESTATE LIMITED
REGISTERED NUMBER: 11480812

BALANCE SHEET
AS AT 31 DECEMBER 2023

2023
2022
Note
£
£

Fixed assets
  

Investments
 4 
1,485,410
1,390,810

  
1,485,410
1,390,810

Current assets
  

Debtors
 5 
770,311
800,453

Cash at bank and in hand
 6 
118
118

  
770,429
800,571

Creditors: amounts falling due within one year
 7 
(18,939)
(15,418)

Net current assets
  
 
 
751,490
 
 
785,153

Total assets less current liabilities
  
2,236,900
2,175,963

Creditors: amounts falling due after more than one year
 8 
(2,906,764)
(2,585,649)

  

Net liabilities
  
(669,864)
(409,686)


Capital and reserves
  

Called up share capital 
 10 
1,002
1,002

Profit and loss account
  
(670,866)
(410,688)

  
(669,864)
(409,686)

Page 1

 
CREATE REAL ESTATE LIMITED
REGISTERED NUMBER: 11480812
    
BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2023

The directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

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 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 income and retained earnings 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 20 September 2024.


R Humphreys
Director

The notes on pages 3 to 8 form part of these financial statements.

Page 2

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

1.


General information

Create Real Estate Limited is a private company limited by shares. The company was incorporated in the
United Kingdom and is registered in England and Wales. The registration number is 11480812. The registered office is Second Floor, 60 Charlotte Street, London, United Kingdom, W1T 2NU.

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 Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The following principal accounting policies have been applied:

 
2.2

Going concern

At year end, the company has net liabilities of £669,864 (2022: £409,686). As the company will continue to be supported by the parent company, the directors consider it appropriate to prepare the accounts on a going concern basis.

 
2.3

Interest income

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

 
2.4

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.

 
2.5

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.

 
2.6

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.

 
2.7

Financial instruments

The Company has elected to apply the provisions of Section 11 “Basic Financial Instruments” 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
Page 3

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

2.Accounting policies (continued)


2.7
Financial instruments (continued)

settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include trade and other receivables, cash and bank balances, are initially measured at their transaction price including transaction costs and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, 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.

Discounting is omitted where the effect of discounting is immaterial. The Company's cash and cash equivalents, trade and most other receivables due with the operating cycle fall into this category of financial instruments.

Other financial assets

Other financial assets, which includes investments in equity instruments which are not classified as subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the recognised transaction price. Such assets are subsequently measured at fair value with the changes in fair value being recognised in the profit or loss. Where other financial assets are not publicly traded, hence their fair value cannot be measured reliably, they are measured at cost less impairment.

Impairment of financial assets

Financial assets are assessed for indicators of impairment at each reporting date. 

Financial assets are impaired when events, subsequent to their initial recognition, indicate the estimated future cash flows derived from the financial asset(s) have been adversely impacted. The impairment loss will be the difference between the current carrying amount and the present value of the future cash flows at the asset(s) original effective interest rate.

If there is a favourable change in relation to the events surrounding the impairment loss then the impairment can be reviewed for possible reversal. The reversal will not cause the current carrying amount to exceed the original carrying amount had the impairment not been recognised. The impairment reversal is recognised in the profit or loss.

Financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instruments any contract that evidences a residual interest in the assets of the Company after the deduction of all its liabilities.

Basic financial liabilities, which include trade and other payables, bank loans and other loans are initially measured at their transaction price after transaction costs. When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future receipts discounted at a market rate of interest. Discounting is omitted where the effect of discounting is immaterial.

Debt instruments are subsequently carried at their amortised cost using the effective interest rate method.
Page 4

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

2.Accounting policies (continued)


2.7
Financial instruments (continued)


Trade payables are obligations to pay for goods and services that have been acquired in the ordinary course of business from suppliers. Trade payables are classified as current liabilities if the payment is due within one year. If not, they represent non-current liabilities. Trade payables are initially recognised at their transaction price and subsequently are measured at amortised cost using the effective interest method. Discounting is omitted where the effect of discounting is immaterial.

Other financial instruments

Derivatives, including forward exchange contracts, futures contracts and interest rate swaps, are not classified as basic financial instruments. These are initially recognised at fair value on the date the derivative contract is entered into, with costs being charged to the profit or loss. They are subsequently measured at fair value with changes in the profit or loss.

Debt instruments that do not meet the conditions as set out in FRS 102 paragraph 11.9 are subsequently measured at fair value through the profit or loss. This recognition and measurement would also apply to financial instruments where the performance is evaluated on a fair value basis as with a documented risk management or investment strategy.

Derecognition of financial instruments

Derecognition of financial assets

Financial assets are derecognised when their contractual right to future cash flow expire, or are settled, or when the Company transfers the asset and substantially all the risks and rewards of ownership to another party. If significant risks and rewards of ownership are retained after the transfer to another party, then the Company will continue to recognise the value of the portion of the risks and rewards retained.

Derecognition of financial liabilities

Financial liabilities are derecognised when the Company's contractual obligations expire or are discharged or cancelled.


3.


Employees

The average monthly number of employees, including directors, during the year was 3 (2022 - 3).

Page 5

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

4.


Fixed asset investments





Investments in subsidiary companies
Investment in joint ventures
Total

£
£
£



Cost or valuation


At 1 January 2023
168,296
1,222,514
1,390,810


Additions
-
91,448
91,448


Share of profit/(loss)
-
3,152
3,152



At 31 December 2023
168,296
1,317,114
1,485,410





5.


Debtors

2023
2022
£
£

Due after more than one year

Amounts owed by group undertakings
769,300
799,453

769,300
799,453

Due within one year

Amounts owed by group undertakings
500
500

Other debtors
511
500

770,311
800,453



6.


Cash and cash equivalents

2023
2022
£
£

Cash at bank and in hand
118
118

118
118


Page 6

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

7.


Creditors: Amounts falling due within one year

2023
2022
£
£

Trade creditors
3,904
651

Amounts owed to group undertakings
11,804
11,167

Other creditors
1
-

Accruals and deferred income
3,230
3,600

18,939
15,418



8.


Creditors: Amounts falling due after more than one year

2023
2022
£
£

Other borrowings
2,906,764
2,585,649

2,906,764
2,585,649



9.


Loans


Analysis of the maturity of loans is given below:


2023
2022
£
£


Amounts falling due 1-2 years

Loans from group undertakings and related parties
2,906,764
2,585,649


2,906,764
2,585,649



2,906,764
2,585,649


The company has a long term loan facility from its shareholder. Interest is payable on advances at 12%
per annum, compounded quarterly. The loan term was extended in the year and is repayable on 31st
December 2025.

Page 7

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

10.


Share capital

2023
2022
£
£
Allotted, called up and fully paid



501 (2022 - 501) A Ordinary Shares shares of £1.00 each
501
501
501 (2022 - 501) B Ordinary Shares shares of £1.00 each
501
501

1,002

1,002


 
Page 8