Grange (Edinburgh) Heritable Investment Company Limited SC024186 false 2022-11-29 2023-11-28 2023-11-28 The principal activity of the company is property holding. Digita Accounts Production Advanced 6.30.9574.0 true true SC024186 2022-11-29 2023-11-28 SC024186 2023-11-28 SC024186 bus:OrdinaryShareClass1 2023-11-28 SC024186 core:CurrentFinancialInstruments 2023-11-28 SC024186 core:CurrentFinancialInstruments core:WithinOneYear 2023-11-28 SC024186 core:Non-currentFinancialInstruments 2023-11-28 SC024186 core:Non-currentFinancialInstruments core:AfterOneYear 2023-11-28 SC024186 core:FurnitureFittingsToolsEquipment 2023-11-28 SC024186 bus:SmallEntities 2022-11-29 2023-11-28 SC024186 bus:AuditExemptWithAccountantsReport 2022-11-29 2023-11-28 SC024186 bus:FilletedAccounts 2022-11-29 2023-11-28 SC024186 bus:SmallCompaniesRegimeForAccounts 2022-11-29 2023-11-28 SC024186 bus:RegisteredOffice 2022-11-29 2023-11-28 SC024186 bus:Director3 2022-11-29 2023-11-28 SC024186 bus:OrdinaryShareClass1 2022-11-29 2023-11-28 SC024186 bus:PrivateLimitedCompanyLtd 2022-11-29 2023-11-28 SC024186 bus:Agent1 2022-11-29 2023-11-28 SC024186 core:FurnitureFittings 2022-11-29 2023-11-28 SC024186 core:OfficeEquipment 2022-11-29 2023-11-28 SC024186 countries:Scotland 2022-11-29 2023-11-28 SC024186 2022-11-28 SC024186 core:FurnitureFittingsToolsEquipment 2022-11-28 SC024186 2021-11-29 2022-11-28 SC024186 2022-11-28 SC024186 bus:OrdinaryShareClass1 2022-11-28 SC024186 core:CurrentFinancialInstruments 2022-11-28 SC024186 core:CurrentFinancialInstruments core:WithinOneYear 2022-11-28 SC024186 core:Non-currentFinancialInstruments 2022-11-28 SC024186 core:Non-currentFinancialInstruments core:AfterOneYear 2022-11-28 SC024186 core:FurnitureFittingsToolsEquipment 2022-11-28 iso4217:GBP xbrli:pure xbrli:shares

Registration number: SC024186

Grange (Edinburgh) Heritable Investment Company Limited

Unaudited Filleted Financial Statements

for the Year Ended 28 November 2023

 

Grange (Edinburgh) Heritable Investment Company Limited

Contents

Company Information

1

Accountants' Report

2

Balance Sheet

3

Notes to the Unaudited Financial Statements

4 to 8

 

Grange (Edinburgh) Heritable Investment Company Limited

Company Information

Director

J S Miller

Registered office




Registered number

48 College Way
Gullane
East Lothian
EH31 2BX

SC024186
 

Accountants

Brown, Scott & Main
Chartered Accountants
91 West Savile Terrace
Edinburgh
Lothian
EH9 3DP

 

Chartered Accountants' Report to the Director on the Preparation of the Unaudited Statutory Accounts of
Grange (Edinburgh) Heritable Investment Company Limited
for the Year Ended 28 November 2023

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Grange (Edinburgh) Heritable Investment Company Limited for the year ended 28 November 2023 as set out on pages 3 to 8 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of The Institute of Chartered Accountants of Scotland, we are subject to its ethical and other professional requirements which are detailed at http://www.icas.org.uk/accountspreparationguidance.

This report is made solely to the Board of Directors, as a body, in accordance with the terms of our engagement. Our work has been undertaken solely to prepare for your approval the financial statements of Grange (Edinburgh) Heritable Investment Company Limited and state those matters that we have agreed to The Board of Directors, as a body, in this report in accordance with the requirements of The Institute of Chartered Accountants of Scotland as detailed at http://www.icas.org.uk/accountspreparationguidance. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and its Board of Directors, as a body, for our work or for this report.

It is your duty to ensure that Grange (Edinburgh) Heritable Investment Company Limited has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and profit of Grange (Edinburgh) Heritable Investment Company Limited. You consider that Grange (Edinburgh) Heritable Investment Company Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the accounts of Grange (Edinburgh) Heritable Investment Company Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.

......................................

Brown, Scott & Main
Chartered Accountants
91 West Savile Terrace
Edinburgh
Lothian
EH9 3DP

26 September 2024

 

Grange (Edinburgh) Heritable Investment Company Limited

(Registration number: SC024186)
Balance Sheet as at 28 November 2023

Note

2023
£

2022
£

Fixed assets

 

Tangible assets

6

1

1

Investment property

7

4,357,500

4,150,000

 

4,357,501

4,150,001

Current assets

 

Debtors

8

72,298

89,334

Cash at bank and in hand

 

34,486

169,866

 

106,784

259,200

Creditors: Amounts falling due within one year

9

(845,146)

(678,280)

Net current liabilities

 

(738,362)

(419,080)

Total assets less current liabilities

 

3,619,139

3,730,921

Creditors: Amounts falling due after more than one year

9

(343,602)

(691,270)

Provisions for liabilities

10

(520,697)

(479,447)

Net assets

 

2,754,840

2,560,204

Capital and reserves

 

Called up share capital

11

2,000

2,000

Capital redemption reserve

229,367

229,367

Non distributable reserve

2,531,943

2,365,693

Other reserves

(7,389)

(11,603)

Retained earnings

(1,081)

(25,253)

Shareholders' funds

 

2,754,840

2,560,204

For the financial year ending 28 November 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

Approved and authorised by the director on 26 September 2024
 

.........................................
J S Miller
Director

 

Grange (Edinburgh) Heritable Investment Company Limited

Notes to the Unaudited Financial Statements for the Year Ended 28 November 2023

1

General information

The company is a private company limited by share capital, incorporated in Scotland.

The address of its registered office is:
48 College Way
Gullane
East Lothian
EH31 2BX

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

The presentation currency is sterling.

Going concern

The financial statements have been prepared on a going concern basis. The director has concluded the going concern basis is appropriate as he expects the company will meet its working capital commitments as they fall due out of normal cashflow and expect it to be able to continue to do so. The company's creditors include £483,183 (2022 £666,151) due to its parent company, Stewart's (Edinburgh) Holdings Limited.

Revenue recognition

Turnover represents the amount of rental income receivable for the year.

Tax

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

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

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when 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.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less accumulated depreciation and accumulated impairment losses.

Depreciation

Depreciation is charged so as to write off the cost of assets, less residual value, over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Fixtures and fittings

10% per annum straight line

Office equipment

20% per annum straight line

 

Grange (Edinburgh) Heritable Investment Company Limited

Notes to the Unaudited Financial Statements for the Year Ended 28 November 2023

Investment property

Investment properties are carried at fair value. Changes in fair value are recognised in profit or loss. This is transferred, for ease of identification, to a non-distributable reserve which displays the cumulative unrealised surplus or deficit on revaluation net of deferred tax.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments.

Financial instruments

Classification
A loan balance due from a former subsidiary is classified as an other debtor.
 Recognition and measurement
The balance due from the former subsidiary was recognised initially at the transaction price and is subsequently measured at amortised cost using the effective interest method, less provision for impairment.
 Impairment
A provision for the impairment is established when there is objective evidence that the company will not be able to collect all amounts due according to the terms of the receivable.

Current versus non-current classification

The non-current portion of the balance due from the former subsidiary is due after one year and is disclosed in the debtors note.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 1 (2022 - 1).

4

Profit before tax

Arrived at after charging/(crediting)

2023
£

2022
£

Management fees

48,000

48,000

5

Taxation

2023

2022

£

£

Current tax:

UK Corporation tax

7,863

5,865

Deferred tax

41,250

119,627

49,113

125,492

 

Grange (Edinburgh) Heritable Investment Company Limited

Notes to the Unaudited Financial Statements for the Year Ended 28 November 2023

6

Tangible assets

Furniture, fittings and equipment
 £

Total
£

Cost

At 29 November 2022

118,804

118,804

At 28 November 2023

118,804

118,804

Depreciation

At 29 November 2022

118,803

118,803

At 28 November 2023

118,803

118,803

Carrying amount

At 28 November 2023

1

1

At 28 November 2022

1

1

7

Investment properties

At fair value

2023
£

At 29 November

4,150,000

Fair value adjustments

207,500

At 28 November

4,357,500

The investment properties which have capitalised costs totalling £1,319,907 (2022 £1,319,907) were valued by the director on 28 November 2023 at £4,357,500 (2022 £4,150,000) at their fair value.

8

Debtors

2023
£

2022
£

Other debtors

72,298

89,334

72,298

89,334

Details of non-current trade and other debtors

£54,370 (2022 -£72,298) of the other debtor balance is classified as non current. The total balance of £72,298 (2022 £89,334 ) is due from a former subsidiary

 

Grange (Edinburgh) Heritable Investment Company Limited

Notes to the Unaudited Financial Statements for the Year Ended 28 November 2023

9

Creditors

Creditors: amounts falling due within one year

Note

2023
£

2022
£

Due within one year

 

Loans and borrowings

12

347,668

-

Amounts owed to group undertakings and undertakings in which the company has a participating interest

483,183

666,151

Taxation and social security

 

7,863

5,865

Accruals and deferred income

 

6,432

6,264

 

845,146

678,280


Amounts owed to group undertakings are due to Stewart's (Edinburgh) Holdings Limited, are interest free and have no set repayment date.

Creditors: amounts falling due after more than one year

Note

2023
£

2022
£

Due after one year

 

Loans and borrowings

12

343,602

691,270

10

Provision for liabilities

2023

2022

£

£

Deferred tax

520,697

479,447

Deferred tax

Balance at

29 November 2022

479,447

Charge / (credit) to P & L account during the year

41,250

Balance at

28 November 2023

520,697

11

Share capital

Allotted, called up and fully paid shares

2023

2022

No.

£

No.

£

Ordinary of £1 each

2,000

2,000

2,000

2,000

       
 

Grange (Edinburgh) Heritable Investment Company Limited

Notes to the Unaudited Financial Statements for the Year Ended 28 November 2023

12

Loans and borrowings

Non-current loans and borrowings

2023
£

2022
£

Other borrowings

343,602

691,270

2023

2022

£

£

Loans repayable in one to two years

-

-

Loans repayable in more than five years

343,602

691,270

343,602

691,270

Current loans and borrowings

2023
£

2022
£

Other borrowings

347,668

-

Loans include five loans from Mortgage Trust Limited, each secured by a standard security over one of the company's investment properties. The director has provided personal guarantees to the Mortgage Trust Limited in respect of these secured loans. Two of the loans, whose balances together amount to £347,668, were repaid in full in December 2023.