Silverfin false false 31/03/2024 01/04/2023 31/03/2024 Mr S J Button 04/08/2016 Dr S F Wood 04/08/2016 30 October 2024 no description of principal activity 10313202 2024-03-31 10313202 bus:Director1 2024-03-31 10313202 bus:Director2 2024-03-31 10313202 2023-03-31 10313202 core:CurrentFinancialInstruments 2024-03-31 10313202 core:CurrentFinancialInstruments 2023-03-31 10313202 core:Non-currentFinancialInstruments 2024-03-31 10313202 core:Non-currentFinancialInstruments 2023-03-31 10313202 core:ShareCapital 2024-03-31 10313202 core:ShareCapital 2023-03-31 10313202 core:RetainedEarningsAccumulatedLosses 2024-03-31 10313202 core:RetainedEarningsAccumulatedLosses 2023-03-31 10313202 2023-04-01 2024-03-31 10313202 bus:FilletedAccounts 2023-04-01 2024-03-31 10313202 bus:SmallEntities 2023-04-01 2024-03-31 10313202 bus:AuditExemptWithAccountantsReport 2023-04-01 2024-03-31 10313202 bus:PrivateLimitedCompanyLtd 2023-04-01 2024-03-31 10313202 bus:Director1 2023-04-01 2024-03-31 10313202 bus:Director2 2023-04-01 2024-03-31 10313202 2022-04-01 2023-03-31 10313202 core:Non-currentFinancialInstruments 2023-04-01 2024-03-31 iso4217:GBP xbrli:pure

Company No: 10313202 (England and Wales)

MAGNOLIA ESTATES LIMITED

Unaudited Financial Statements
For the financial year ended 31 March 2024
Pages for filing with the registrar

MAGNOLIA ESTATES LIMITED

Unaudited Financial Statements

For the financial year ended 31 March 2024

Contents

MAGNOLIA ESTATES LIMITED

COMPANY INFORMATION

For the financial year ended 31 March 2024
MAGNOLIA ESTATES LIMITED

COMPANY INFORMATION (continued)

For the financial year ended 31 March 2024
DIRECTORS Mr S J Button
Dr S F Wood
SECRETARY Mr S J Button
REGISTERED OFFICE 2 Leman Street
London
E1W 9US
United Kingdom
COMPANY NUMBER 10313202 (England and Wales)
CHARTERED ACCOUNTANTS Gravita lll LLP
Aldgate Tower
Leman Street
London
United Kingdom
E1 8FA
MAGNOLIA ESTATES LIMITED

BALANCE SHEET

As at 31 March 2024
MAGNOLIA ESTATES LIMITED

BALANCE SHEET (continued)

As at 31 March 2024
Note 2024 2023
£ £
Fixed assets
Investment property 3 10,300,000 10,300,000
10,300,000 10,300,000
Current assets
Debtors 4 308,922 381,870
Cash at bank and in hand 153,010 1,263
461,932 383,133
Creditors: amounts falling due within one year 5 ( 3,369,690) ( 3,488,919)
Net current liabilities (2,907,758) (3,105,786)
Total assets less current liabilities 7,392,242 7,194,214
Creditors: amounts falling due after more than one year 6 ( 5,460,000) ( 5,460,000)
Provision for liabilities ( 147,250) ( 147,250)
Net assets 1,784,992 1,586,964
Capital and reserves
Called-up share capital 2 2
Profit and loss account 1,784,990 1,586,962
Total shareholders' funds 1,784,992 1,586,964

For the financial year ending 31 March 2024 the Company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The financial statements of Magnolia Estates Limited (registered number: 10313202) were approved and authorised for issue by the Board of Directors on 30 October 2024. They were signed on its behalf by:

Mr S J Button
Director
MAGNOLIA ESTATES LIMITED

NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 31 March 2024
MAGNOLIA ESTATES LIMITED

NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 31 March 2024
1. Accounting policies

The principal accounting policies are summarised below. They have all been applied consistently throughout the financial year and to the preceding financial year, unless otherwise stated.

General information and basis of accounting

Magnolia Estates Limited (the Company) is a private company, limited by shares, incorporated in the United Kingdom under the Companies Act 2006 and is registered in England and Wales. The address of the Company's registered office is 2 Leman Street London E1W 9US.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain items at fair value, and in accordance with Section 1A of Financial Reporting Standard 102 (FRS 102) ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland’ issued by the Financial Reporting Council and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime.

The financial statements are presented in pounds sterling which is the functional currency of the Company and rounded to the nearest £.

Turnover

Turnover is recognised at the fair value of the consideration received or receivable for services provided in the normal course of business and comprise wholly of rental and service charge income charged during the period, exclusive of VAT and other sales related taxes.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

Taxation

Current tax
Current tax is provided at amounts expected to be paid (or recoverable) using the tax rates and laws that have been enacted or substantively enacted at the Balance Sheet date.

Deferred tax
Deferred tax arises as a result of including items of income and expenditure in taxation computations in periods different from those in which they are included in the Company's financial statements. Deferred tax is provided in full on timing differences which result in an obligation to pay more or less tax at a future date, at the average tax rates that are expected to apply when the timing differences reverse, based on current tax rates and laws. Deferred tax assets and liabilities are not discounted.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

Tangible fixed assets

Tangible fixed assets are stated at cost or valuation, net of depreciation and any provision for impairment. Depreciation is provided on all tangible fixed assets, other than investment property and freehold land, at rates calculated to write off the cost or valuation, less estimated residual value, of each asset on a straight-line or reducing balance basis over its expected useful life, as follows:

Residual value represents the estimated amount which would currently be obtained from disposal of an asset, after deducting estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life.

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

Impairment of assets

Assets, other than those measured at fair value, are assessed for indicators of impairment at each Balance Sheet date. If there is objective evidence of impairment, an impairment loss is recognised in the Profit and Loss Account as described below.

Non-financial assets
At each balance sheet date, the company reviews its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss.

If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). The recoverable amount of an asset is the higher of its fair value less costs to sell and its value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Financial assets
An asset is impaired where there is objective evidence that, as a result of one or more events that occurred after initial recognition, the estimated recoverable value of the asset has been reduced. The recoverable amount of an asset is the higher of its fair value less costs to sell and its value in use.

Where indicators exist for a decrease in impairment loss, the prior impairment loss is tested to determine reversal. An impairment loss is reversed on an individual impaired asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised.

For financial assets carried at amortised cost, the amount of impairment is the difference between the asset’s carrying amount and the present value of estimated future cash flows, discounted at the financial asset’s original effective interest rate.

For financial assets carried at cost less impairment, the impairment loss is the difference between the asset’s carrying amount and the best estimate of the amount that would be received for the asset if it were to be sold at the reporting date.

Where indicators exist for a decrease in impairment loss, and the decrease can be related objectively to an event occurring after the impairment was recognised, the prior impairment loss is tested to determine reversal. An impairment loss is reversed on an individual impaired financial asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised.

Investment property

Investment property is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at each reporting date with changes in fair value recognised in profit or loss. Deferred taxation is provided on these gains at the rate expected to apply when the property is sold.

The fair value is determined annually by the directors, on an open market value for existing use basis.

Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in creditors: amounts falling due within one year.

Financial instruments

Financial assets and financial liabilities are recognised when the Company becomes a party to the contractual provisions of the instrument.

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

Financial assets and liabilities are only offset in the Balance Sheet when, and only when there exists a legally enforceable right to set off the recognised amounts and the Company intends either to settle on a net basis, or to realise the asset and settle the liability simultaneously.

Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method 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. Financial assets classified as receivable within one year are not amortised.

Financial assets are derecognised when and only when the contractual rights to the cash flows from the financial asset expire or are settled, or the Company transfers to another party substantially all of the risks and rewards of ownership of the financial asset, or the Company, despite having retained some, but not all, significant risks and rewards of ownership, has transferred control of the asset to another party.

Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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. Financial liabilities classified as payable within one year are not amortised.

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

Equity instruments
Equity instruments issued by the Company are recorded at the fair value of cash or other resources received or receivable, net of direct issue costs. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

2. Employees

2024 2023
Number Number
Monthly average number of persons employed by the Company during the year, including directors 0 0

3. Investment property

Investment property
£
Valuation
As at 01 April 2023 10,300,000
As at 31 March 2024 10,300,000

The 2023 investment property valuation was made by the directors on an open market value for existing use basis.

4. Debtors

2024 2023
£ £
Other debtors 308,922 381,870

5. Creditors: amounts falling due within one year

2024 2023
£ £
Trade creditors 0 2,364
Taxation and social security 93,180 67,310
Other creditors 3,276,510 3,419,245
3,369,690 3,488,919

6. Creditors: amounts falling due after more than one year

2024 2023
£ £
Bank loans 5,460,000 5,460,000

The long term loan of £5,460,000 is secured by fixed charges over the company's investment property. The loan attracts interest at the rate of 3.65% p.a. and is repayable by 28th September 2025.

7. Related party transactions

At the balance sheet date, the company owed the directors £3,136,311 (2023: £3,286,311). The loan is unsecured, interest free and repayable on demand.