2 false false false false false false false false false false true false false false false false false No description of principal activity 2022-10-01 Sage Accounts Production Advanced 2023 - FRS102_2023 xbrli:pure xbrli:shares iso4217:GBP 10594818 2022-10-01 2023-09-30 10594818 2023-09-30 10594818 2022-09-30 10594818 2021-10-01 2022-09-30 10594818 2022-09-30 10594818 2021-09-30 10594818 core:FurnitureFittings 2022-10-01 2023-09-30 10594818 bus:OrdinaryShareClass1 2022-10-01 2023-09-30 10594818 bus:Director1 2022-10-01 2023-09-30 10594818 core:WithinOneYear 2023-09-30 10594818 core:WithinOneYear 2022-09-30 10594818 core:LandBuildings core:OwnedOrFreeholdAssets 2022-09-30 10594818 core:LandBuildings core:LongLeaseholdAssets 2022-09-30 10594818 core:FurnitureFittings 2022-09-30 10594818 core:LandBuildings core:OwnedOrFreeholdAssets 2023-09-30 10594818 core:LandBuildings core:LongLeaseholdAssets 2023-09-30 10594818 core:FurnitureFittings 2023-09-30 10594818 core:LandBuildings core:OwnedOrFreeholdAssets 2022-10-01 2023-09-30 10594818 core:AfterOneYear 2023-09-30 10594818 core:AfterOneYear 2022-09-30 10594818 core:ShareCapital 2023-09-30 10594818 core:ShareCapital 2022-09-30 10594818 core:SharePremium 2023-09-30 10594818 core:SharePremium 2022-09-30 10594818 core:RetainedEarningsAccumulatedLosses 2023-09-30 10594818 core:RetainedEarningsAccumulatedLosses 2022-09-30 10594818 core:LandBuildings core:OwnedOrFreeholdAssets 2022-09-30 10594818 core:LandBuildings core:LongLeaseholdAssets 2022-09-30 10594818 core:FurnitureFittings 2022-09-30 10594818 bus:SmallEntities 2022-10-01 2023-09-30 10594818 bus:AuditExemptWithAccountantsReport 2022-10-01 2023-09-30 10594818 bus:SmallCompaniesRegimeForAccounts 2022-10-01 2023-09-30 10594818 bus:PrivateLimitedCompanyLtd 2022-10-01 2023-09-30 10594818 bus:FullAccounts 2022-10-01 2023-09-30 10594818 bus:OrdinaryShareClass1 2023-09-30 10594818 bus:OrdinaryShareClass1 2022-09-30
COMPANY REGISTRATION NUMBER: 10594818
Zonecrest London Limited
Filleted Unaudited Financial Statements
30 September 2023
Zonecrest London Limited
Balance Sheet
30 September 2023
2023
2022
Note
£
£
£
Fixed assets
Tangible assets
5
16,974,850
16,493,717
Current assets
Debtors
6
1,610,093
441,068
Cash at bank and in hand
78,179
27,613
------------
---------
1,688,272
468,681
Creditors: amounts falling due within one year
7
( 223,623)
( 359,241)
------------
---------
Net current assets
1,464,649
109,440
-------------
-------------
Total assets less current liabilities
18,439,499
16,603,157
Creditors: amounts falling due after more than one year
8
( 9,250,204)
( 7,298,273)
-------------
-------------
Net assets
9,189,295
9,304,884
-------------
-------------
Capital and reserves
Called up share capital
9
2,000
2,000
Share premium account
10
8,440,947
8,440,947
Profit and loss account
10
746,348
861,937
------------
------------
Shareholders funds
9,189,295
9,304,884
------------
------------
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the profit and loss account has not been delivered.
For the year ending 30 September 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
Directors' responsibilities:
- The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476 ;
- The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements .
Zonecrest London Limited
Balance Sheet (continued)
30 September 2023
These financial statements were approved by the board of directors and authorised for issue on 23 September 2024 , and are signed on behalf of the board by:
Mr U Somaia
Director
Company registration number: 10594818
Zonecrest London Limited
Notes to the Financial Statements
Year ended 30 September 2023
1. General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is 77 Grand Parade, Green Lanes, N4 1DX, London.
2. Statement of compliance
These financial statements have been prepared in compliance with Section 1A of FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'.
3. Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.
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. These 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. The key estimates and assumptions that have a significant impact on the amounts recognised in the financial statements are set out below. Valuation of investment properties: The valuation of the company's investment properties is inherently subjective due to, among other factors, the individual nature of each property, its location and the expected future rental revenues from that particular property. As a result, the valuations the company places on its investment properties are subject to a degree of uncertainty and are made on the basis of assumptions which may not prove to be accurate, particularly in periods of volatility or low transaction flow in the property market.
Revenue recognition
The turnover represents rents receivable from letting of investment properties during the year in accordance with the leases.
Taxation
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, tax is recognised in other comprehensive income or directly in equity, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.
Tangible assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
Fixtures and fittings
-
25% reducing balance
Investment property
Investment property is initially recorded at cost, which includes purchase price and any directly attributable expenditure. Investment property is revalued to its fair value at each reporting date and any changes in fair value are recognised in profit or loss.
Financial instruments
The Company only enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties and loans to related parties. Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in profit or loss. Financial assets and liabilities are offset and the net amount reported in the Balance Sheet when there is an 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.
Debtors
Basic financial assets, including trade and other debtors, are initially recognised 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. Such assets are subsequently carried at amortised cost using the effective interest method, less any impairment.
Cash and cash equivalents
Cash and cash equivalents are represented by cash in hand, deposits held at call with financial institutions, and other short-term 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.
Creditors
Basic financial liabilities, including trade and other creditors, loans from third parties and loans from related parties, 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. Such instruments are subsequently carried at amortised cost using the effective interest method, less any impairment.
4. Employee numbers
The average number of persons employed by the company during the year amounted to 2 (2022: 2 ).
5. Tangible assets
Freehold property
Long leasehold property
Fixtures and fittings
Total
£
£
£
£
Cost/Valuation
At 1 October 2022
13,432,704
3,049,730
29,245
16,511,679
Additions
483,954
483,954
-------------
------------
--------
-------------
At 30 September 2023
13,916,658
3,049,730
29,245
16,995,633
-------------
------------
--------
-------------
Depreciation
At 1 October 2022
17,962
17,962
Charge for the year
2,821
2,821
-------------
------------
--------
-------------
At 30 September 2023
20,783
20,783
-------------
------------
--------
-------------
Carrying amount
At 30 September 2023
13,916,658
3,049,730
8,462
16,974,850
-------------
------------
--------
-------------
At 30 September 2022
13,432,704
3,049,730
11,283
16,493,717
-------------
------------
--------
-------------
In the opinion of the directors, the market value of the investment properties is as stated at the balance sheet date.
6. Debtors
2023
2022
£
£
Prepayments and accrued income
153,840
228,734
Other debtors
1,456,253
212,334
------------
---------
1,610,093
441,068
------------
---------
7. Creditors: amounts falling due within one year
2023
2022
£
£
Bank loans and overdrafts
118,000
166,059
Accruals and deferred income
29,535
20,240
Corporation tax
11,445
113,924
Director loan accounts
9,820
Other creditors
54,823
59,018
---------
---------
223,623
359,241
---------
---------
The bank loans are secured on the investment properties of the company.
8. Creditors: amounts falling due after more than one year
2023
2022
£
£
Bank loans and overdrafts
9,250,204
7,298,273
------------
------------
The bank loans are secured on the investment properties of the company.
9. Called up share capital
Issued, called up and fully paid
2023
2022
No.
£
No.
£
Ordinary shares of £ 1 each
2,000
2,000
2,000
2,000
-------
-------
-------
-------
10. Reserves
Profit and loss account - This reserve records retained earnings and accumulated losses. Included in profit and loss reserve are distributable profits of £649,939 (2022: £765,528) and unrealised gains of £96,409 (2022: £96,409) in respect of revaluation losses arising on investment properties.
11. Related party transactions
During the year the company entered into the following transactions with related parties:
Transaction value
Balance owed by/(owed to)
2023
2022
2023
2022
£
£
£
£
Bank Flat Partnership
(83,732)
Zonebell London Limited
1,244,751
54,388
1,429,617
184,866
Apollo & Co LLP
(21,360)
Apollo Care Limited
37,681
(32,888)
( 37,681)
Bondbureau Partnership
(81)
81
Zencrown Limited
13,249
16,050
13,987
738
Moonreach Five LLP
(19,670)
Willoughby Wood LLP
(14,000)
14,000
------------
--------
------------
---------
All of the above amounts are interest free loans receivable/(payable) on demand to entities in which the directors have a material interest.