0
21 August 2024
false
false
false
false
false
false
false
false
false
false
true
false
false
false
false
false
false
No description of principal activity
2023-01-01
Sage Accounts Production Advanced 2023 - FRS102_2023
15,430,000
114,095,703
490,000
11,018,573
140,054,276
140,054,276
15,430,000
5,180,239
5,180,239
5,180,239
xbrli:pure
xbrli:shares
iso4217:GBP
NI688645
2023-01-01
2023-12-31
NI688645
2023-12-31
NI688645
2022-12-31
NI688645
2022-05-31
2022-12-31
NI688645
2022-12-31
NI688645
2022-05-30
NI688645
bus:RegisteredOffice
2023-01-01
2023-12-31
NI688645
bus:LeadAgentIfApplicable
2023-01-01
2023-12-31
NI688645
bus:Agent1
2023-01-01
2023-12-31
NI688645
bus:Director1
2023-01-01
2023-12-31
NI688645
bus:Director2
2023-01-01
2023-12-31
NI688645
bus:Director3
2023-01-01
2023-12-31
NI688645
core:WithinOneYear
2023-12-31
NI688645
core:WithinOneYear
2022-12-31
NI688645
core:LandBuildings
core:ShortLeaseholdAssets
2023-01-01
2023-12-31
NI688645
core:AfterOneYear
2023-12-31
NI688645
core:AfterOneYear
2022-12-31
NI688645
core:ShareCapital
2023-12-31
NI688645
core:ShareCapital
2022-12-31
NI688645
core:RetainedEarningsAccumulatedLosses
2023-12-31
NI688645
core:RetainedEarningsAccumulatedLosses
2022-12-31
NI688645
core:AdditionsToInvestments
core:Non-currentFinancialInstruments
2023-12-31
NI688645
core:CostValuation
core:Non-currentFinancialInstruments
2023-12-31
NI688645
core:Non-currentFinancialInstruments
2023-12-31
NI688645
core:LandBuildings
core:ShortLeaseholdAssets
2023-12-31
NI688645
core:LandBuildings
core:ShortLeaseholdAssets
2022-12-31
NI688645
core:LandBuildings
core:ShortLeaseholdAssets
2022-12-31
NI688645
bus:SmallEntities
2023-01-01
2023-12-31
NI688645
bus:Audited
2023-01-01
2023-12-31
NI688645
bus:SmallCompaniesRegimeForAccounts
2023-01-01
2023-12-31
NI688645
bus:PrivateLimitedCompanyLtd
2023-01-01
2023-12-31
NI688645
bus:FullAccounts
2023-01-01
2023-12-31
NI688645
core:AfterOneYear
2023-01-01
2023-12-31
COMPANY REGISTRATION NUMBER:
NI688645
Mussenden Properties Limited |
|
Filleted Financial Statements |
|
Mussenden Properties Limited |
|
Year ended 31 December 2023
Officers and professional advisers |
1 |
|
|
Statement of financial position |
2 |
|
|
Notes to the financial statements |
3 |
|
|
Mussenden Properties Limited |
|
Officers and Professional Advisers |
|
The board of directors |
Mr M A Herbert |
|
Mr J Carlisle |
|
Mrs L E Herbert |
|
|
Registered office |
Aisling House |
|
50 Stranmillis Embankment |
|
Belfast |
|
BT9 5FL |
|
|
Auditor |
Maneely Mc Cann Chartered Accountants |
|
Chartered accountants & statutory auditor |
|
Aisling House |
|
50 Stranmillis Embankment |
|
Belfast |
|
BT9 5FL |
|
|
Bankers |
Ulster Bank |
|
11-16 Donegall Square East |
|
Belfast |
|
BT1 5UB |
|
|
Solicitors |
DWF (Northern Ireland) LLP |
|
Jefferson House |
|
42 Queen Street |
|
Belfast |
|
BT1 6HL |
|
|
|
Carson McDowell |
|
Murray House |
|
Murray Street |
|
Belfast |
|
BT1 6DN |
|
|
Mussenden Properties Limited |
|
Statement of Financial Position |
|
31 December 2023
Fixed assets
Tangible assets |
4 |
140,054,276 |
15,430,000 |
Investments |
5 |
5,180,239 |
– |
|
-------------- |
------------- |
|
145,234,515 |
15,430,000 |
|
|
|
|
Current assets
Debtors |
6 |
42,137,775 |
1,658,783 |
Cash at bank and in hand |
294,052 |
1,351,856 |
|
------------- |
------------ |
|
42,431,827 |
3,010,639 |
|
|
|
|
Creditors: amounts falling due within one year |
7 |
10,113,819 |
981,008 |
|
------------- |
------------ |
Net current assets |
32,318,008 |
2,029,631 |
|
-------------- |
------------- |
Total assets less current liabilities |
177,552,523 |
17,459,631 |
|
|
|
|
Creditors: amounts falling due after more than one year |
8 |
161,651,929 |
16,942,653 |
|
|
|
|
Provisions |
– |
(
167,795) |
|
-------------- |
------------- |
Net assets |
15,900,594 |
684,773 |
|
-------------- |
------------- |
|
|
|
Capital and reserves
Called up share capital |
100 |
100 |
Profit and loss account |
15,900,494 |
684,673 |
|
------------- |
--------- |
Shareholders funds |
15,900,594 |
684,773 |
|
------------- |
--------- |
|
|
|
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 statement of comprehensive income has not been delivered.
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.
These financial statements were approved by the
board of directors
and authorised for issue on
21 August 2024
, and are signed on behalf of the board by:
Company registration number:
NI688645
Mussenden Properties Limited |
|
Notes to the Financial Statements |
|
Year ended 31 December 2023
1.
General information
The company is a private company limited by shares, registered in Northern Ireland. The address of the registered office is Aisling House, 50 Stranmillis Embankment, Belfast, BT9 5FL.
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.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Revenue recognition
Turnover represents the total amounts derived from rentals receivable on lettings to third party tenants. Turnover from rentals accrues on a time basis by reference to the agreements entered and turnover from property sales is recognised on the date of completion.
Income tax
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. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in equity, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in equity in respect of that asset. Where a a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss. Investment properties 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. If a reliable measure of fair value is no longer available without undue cost or effort for an item of investment property, it shall be transferred to tangible assets and treated as such until it is expected that fair value will be reliably measurable on an on-going basis.
Investments
Fixed asset investments are initially recorded at cost, and subsequently stated at cost less any accumulated impairment losses.
Listed investments are measured at fair value with changes in fair value being recognised in profit or loss.
Investments in associates
Investments in associates accounted for in accordance with the cost model are recorded at cost less any accumulated impairment losses. Investments in associates accounted for in accordance with the fair value model are initially recorded at the transaction price. At each reporting date, the investments are measured at fair value, with changes in fair value recognised in other comprehensive income/profit or loss. Where it is impracticable to measure fair value reliably without undue cost or effort, the cost model will be adopted. Dividends and other distributions received from the investment are recognised as income without regard to whether the distributions are from accumulated profits of the associate arising before or after the date of acquisition.
Investments in joint ventures
Investments in jointly controlled entities accounted for in accordance with the cost model are recorded at cost less any accumulated impairment losses. Investments in jointly controlled entities accounted for in accordance with the fair value model are initially recorded at the transaction price. At each reporting date, the investments are measured at fair value, with changes in fair value recognised in other comprehensive income/profit or loss. Where it is impracticable to measure fair value reliably without undue cost or effort, the cost model will be adopted. Dividends and other distributions received from the investment are recognised as income without regard to whether the distributions are from accumulated profits of the joint venture arising before or after the date of acquisition.
Impairment of fixed assets
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that largely independent of the cash inflows from other assets or groups of assets. For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the company are assigned to those units.
Provisions
Provisions are recognised when the entity has an obligation at the reporting date as a result of a past event, it is probable that the entity will be required to transfer economic benefits in settlement and the amount of the obligation can be estimated reliably. Provisions are recognised as a liability in the statement of financial position and the amount of the provision as an expense. Provisions are initially measured at the best estimate of the amount required to settle the obligation at the reporting date and subsequently reviewed at each reporting date and adjusted to reflect the current best estimate of the amount that would be required to settle the obligation. Any adjustments to the amounts previously recognised are recognised in profit or loss unless the provision was originally recognised as part of the cost of an asset. When a provision is measured at the present value of the amount expected to be required to settle the obligation, the unwinding of the discount is recognised as a finance cost in profit or loss in the period it arises.
Financial instruments
A financial asset or a financial liability is recognised only when the company becomes a party to the contractual provisions of the instrument. Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Debt instruments are subsequently measured at amortised cost. Where investments in non-convertible preference shares and non-puttable ordinary shares or preference shares are publicly traded or their fair value can otherwise be measured reliably, the investment is subsequently measured at fair value with changes in fair value recognised in profit or loss. All other such investments are subsequently measured at cost less impairment. Other financial instruments, including derivatives, are initially recognised at fair value, unless payment for an asset is deferred beyond normal business terms or financed at a rate of interest that is not a market rate, in which case the asset is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Other financial instruments are subsequently measured at fair value, with any changes recognised in profit or loss, with the exception of hedging instruments in a designated hedging relationship.
Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss immediately. For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets are either assessed individually or grouped on the basis of similar credit risk characteristics. Any reversals of impairment are recognised in profit or loss immediately, to the extent that the reversal does not result in a carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously been recognised.
4.
Tangible assets
|
Investment property |
|
£ |
Cost or valuation |
|
At 1 January 2023 |
15,430,000 |
Additions |
114,095,703 |
Disposals |
(
490,000) |
Revaluations |
11,018,573 |
|
-------------- |
At 31 December 2023 |
140,054,276 |
|
-------------- |
Depreciation |
|
At 1 January 2023 and 31 December 2023 |
– |
|
-------------- |
Carrying amount |
|
At 31 December 2023 |
140,054,276 |
|
-------------- |
At 31 December 2022 |
15,430,000 |
|
-------------- |
|
|
Tangible assets held at valuation Investment properties are valued by the directors on an open market value for existing use basis, having regard to any recent professional valuations and marketing material provided by external agents. The directors are of the opinion that the market valuations of the investment properties are not materially different from that shown in the accounts. Revaluation of fixed assets The historical cost of investment properties at 31 December 2023 was £128,283,713 (2022: £14,432,517).
5.
Investments
|
Shares in group undertakings |
|
£ |
Cost |
|
At 1 January 2023 |
– |
Additions |
5,180,239 |
|
------------ |
At 31 December 2023 |
5,180,239 |
|
------------ |
Impairment |
|
At 1 January 2023 and 31 December 2023 |
– |
|
------------ |
|
|
Carrying amount |
|
At 31 December 2023 |
5,180,239 |
|
------------ |
At 31 December 2022 |
– |
|
------------ |
|
|
6.
Debtors
|
2023 |
2022 |
|
£ |
£ |
Trade debtors |
1,052,447 |
10,538 |
Amounts owed by group undertakings and undertakings in which the company has a participating interest |
41,063,277 |
1,648,245 |
Other debtors |
22,051 |
– |
|
------------- |
------------ |
|
42,137,775 |
1,658,783 |
|
------------- |
------------ |
|
|
|
The debtors above include the following amounts falling due after more than one year:
|
2023 |
2022 |
|
£ |
£ |
Amounts owed by group undertakings and undertakings in which the company has a participating interest |
41,063,277 |
1,648,245 |
|
------------- |
------------ |
|
|
|
7.
Creditors:
amounts falling due within one year
|
2023 |
2022 |
|
£ |
£ |
Bank loans and overdrafts |
7,332,364 |
250,000 |
Trade creditors |
334,299 |
– |
Accruals and deferred income |
1,863,920 |
702,720 |
Social security and other taxes |
238,597 |
28,288 |
Other creditors |
344,639 |
– |
|
------------- |
--------- |
|
10,113,819 |
981,008 |
|
------------- |
--------- |
|
|
|
Bank loans and overdrafts of the group are secured by way of fixed and floating charges on the group's assets, by a composite debenture between group companies, by charges over property leases between group companies and by charges over properties.
8.
Creditors:
amounts falling due after more than one year
|
2023 |
2022 |
|
£ |
£ |
Bank loans and overdrafts |
69,847,111 |
6,312,500 |
Amounts owed to group undertakings and undertakings in which the company has a participating interest |
91,804,818 |
10,630,153 |
|
-------------- |
------------- |
|
161,651,929 |
16,942,653 |
|
-------------- |
------------- |
|
|
|
Bank loans are repayable quarterly in arrears.
9.
Summary audit opinion
The auditor's report dated
21 August 2024
was
unqualified
.
The senior statutory auditor was
Cathal Maneely
, for and on behalf of
Maneely Mc Cann Chartered Accountants
.
10.
Related party transactions
Control The company is a wholly owned subsidiary of Kirk Bryson & Co Limited, a company incorporated in Northern Ireland, which is a wholly owned subsidiary of Herbel Limited, a company incorporated in Northern Ireland. Herbel Limited is a wholly owned subsidiary of Banner Dell Limited, a company incorporated in England and Wales, which is a wholly owned subsidiary of Herbert Corporate Holdings Limited, a company incorporated in Northern Ireland.
Mrs L E Herbert
is the shareholder of Herbert Corporate Holdings Limited and as such is considered to be the ultimate controlling party of the company. Transactions The company has taken advantage of the exemption from disclosing related party transactions with group companies, in accordance with Financial Reporting Standard No 102 Section 1A Appendix C, Related Party Disclosures.
11.
Controlling party
Herbert Corporate Holdings Limited
is the company's ultimate parent company. Copies of consolidated financial statements may be obtained from Aisling House, 50 Stranmillis Embankment, Belfast, Northern Ireland, BT9 5FL
.