4 27 September 2024 false false false false false false false false false true false false false false false false No description of principal activity 2023-04-01 Sage Accounts Production Advanced 2021 - FRS102_2021 17,605,500 1,141,739 204,900 31,227 18,511,112 18,511,112 1 1 2 2 1 2,133,171 346,687 2,479,858 xbrli:pure xbrli:shares iso4217:GBP 11644901 2023-04-01 2024-03-31 11644901 2024-03-31 11644901 2023-03-31 11644901 2022-04-01 2023-03-31 11644901 2023-03-31 11644901 bus:OrdinaryShareClass1 2023-04-01 2024-03-31 11644901 bus:Director3 2023-04-01 2024-03-31 11644901 core:DeferredTaxation 2023-04-01 2024-03-31 11644901 core:WithinOneYear 2024-03-31 11644901 core:WithinOneYear 2023-03-31 11644901 core:AfterOneYear 2024-03-31 11644901 core:AfterOneYear 2023-03-31 11644901 core:UKTax 2023-04-01 2024-03-31 11644901 core:UKTax 2022-04-01 2023-03-31 11644901 core:ShareCapital 2024-03-31 11644901 core:ShareCapital 2023-03-31 11644901 core:RevaluationReserve 2024-03-31 11644901 core:RevaluationReserve 2023-03-31 11644901 core:RetainedEarningsAccumulatedLosses 2024-03-31 11644901 core:RetainedEarningsAccumulatedLosses 2023-03-31 11644901 core:CostValuation core:Non-currentFinancialInstruments 2023-03-31 11644901 core:AdditionsToInvestments core:Non-currentFinancialInstruments 2024-03-31 11644901 core:CostValuation core:Non-currentFinancialInstruments 2024-03-31 11644901 core:Non-currentFinancialInstruments 2024-03-31 11644901 core:Non-currentFinancialInstruments 2023-03-31 11644901 core:RevaluationPropertyPlantEquipmentDeferredTax 2024-03-31 11644901 core:RevaluationPropertyPlantEquipmentDeferredTax 2023-03-31 11644901 core:DeferredTaxation 2023-03-31 11644901 core:DeferredTaxation 2024-03-31 11644901 bus:SmallEntities 2023-04-01 2024-03-31 11644901 bus:Audited 2023-04-01 2024-03-31 11644901 bus:FullAccounts 2023-04-01 2024-03-31 11644901 bus:SmallCompaniesRegimeForAccounts 2023-04-01 2024-03-31 11644901 bus:PrivateLimitedCompanyLtd 2023-04-01 2024-03-31 11644901 bus:OrdinaryShareClass1 2024-03-31 11644901 bus:OrdinaryShareClass1 2023-03-31 11644901 core:InvestmentPropertyIncludedWithinPPE 2023-03-31 11644901 core:InvestmentPropertyIncludedWithinPPE 2023-04-01 2024-03-31 11644901 core:InvestmentPropertyIncludedWithinPPE 2024-03-31
COMPANY REGISTRATION NUMBER: 11644901
Magnum Investments (NE) Limited
Filleted Financial Statements
31 March 2024
Magnum Investments (NE) Limited
Balance Sheet
31 March 2024
2024
2023
Note
£
£
Fixed assets
Tangible assets
6
18,511,112
17,605,500
Investments
7
2
1
-------------
-------------
18,511,114
17,605,501
Current assets
Debtors
8
957,857
577,092
Cash at bank and in hand
2,728,147
3,117,615
------------
------------
3,686,004
3,694,707
Creditors: amounts falling due within one year
9
( 2,021,768)
( 5,070,495)
------------
------------
Net current assets/(liabilities)
1,664,236
( 1,375,788)
-------------
-------------
Total assets less current liabilities
20,175,350
16,229,713
Creditors: amounts falling due after more than one year
10
( 4,635,624)
( 4,708,688)
Provisions
11
( 2,479,858)
( 2,133,171)
-------------
-------------
Net assets
13,059,868
9,387,854
-------------
-------------
Capital and reserves
Called up share capital
14
1
1
Revaluation reserve
7,409,887
7,802,646
Profit and loss account
5,649,980
1,585,207
-------------
------------
Shareholders funds
13,059,868
9,387,854
-------------
------------
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.
The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.
Magnum Investments (NE) Limited
Balance Sheet (continued)
31 March 2024
These financial statements were approved by the board of directors and authorised for issue on 27 September 2024 , and are signed on behalf of the board by:
Z H Younis
Director
Company registration number: 11644901
Magnum Investments (NE) Limited
Notes to the Financial Statements
Year ended 31 March 2024
1. General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is Magnum House, Macklin Avenue, Cowpen Lane Industrial Estate, Billingham, TS23 4BY.
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 is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax. Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer (usually on despatch of the goods); the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably.
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 revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss.
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 balance sheet 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 entity 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.
4. Employee numbers
The average number of persons employed by the company during the year amounted to 4 (2023: 2 ).
5. Tax on profit
Major components of tax expense
2024
2023
£
£
Current tax:
UK current tax expense
332,263
140,924
---------
---------
Tax on profit
332,263
140,924
---------
---------
Tax recognised as other comprehensive income or equity
The aggregate current and deferred tax relating to items recognised as other comprehensive income or equity for the year was £ 346,687
(2023: £ 730,037 ).
Reconciliation of tax expense
The tax assessed on the profit on ordinary activities for the year is lower than (2023: lower than) the standard rate of corporation tax in the UK of 25 % (2023: 19 %).
2024
2023
£
£
Profit on ordinary activities before taxation
4,632,192
748,915
------------
---------
Profit on ordinary activities by rate of tax
1,158,049
142,294
Effect of expenses not deductible for tax purposes
( 198,742)
Utilisation of tax losses
( 1,370)
Effect of capital gain on disposal of investment property
195,031
Effect of intercompany write off not deductible
(822,075)
------------
---------
Tax on profit
332,263
140,924
------------
---------
6. Tangible assets
Investment property
£
Cost or valuation
At 1 April 2023
17,605,500
Additions
1,141,739
Disposals
( 204,900)
Revaluations
( 31,227)
-------------
At 31 March 2024
18,511,112
-------------
Depreciation
At 1 April 2023 and 31 March 2024
-------------
Carrying amount
At 31 March 2024
18,511,112
-------------
At 31 March 2023
17,605,500
-------------
Tangible assets held at valuation
The properties owned by the company at 31 March 2024 have been valued by an independent valuer, Parker Barras Commercial Property and Business Transfer Agents, on 25 April 2024.
In respect of tangible assets held at valuation, the aggregate cost, depreciation and comparable carrying amount that would have been recognised if the assets had been carried under the historical cost model are as follows:
Investment property
£
At 31 March 2024
Aggregate cost
8,600,809
Aggregate depreciation
------------
Carrying value
8,600,809
------------
At 31 March 2023
Aggregate cost
7,669,683
Aggregate depreciation
------------
Carrying value
7,669,683
------------
7. Investments
Shares in group undertakings
£
Cost
At 1 April 2023
1
Additions
1
----
At 31 March 2024
2
----
Impairment
At 1 April 2023 and 31 March 2024
----
Carrying amount
At 31 March 2024
2
----
At 31 March 2023
1
----
The investment above represents 1 Ordinary Share in Methodist House Living Limited and 1 Ordinary Share in Dragon Properties NE Limited. This equates to 50% of the total share capital of Methodist House Living Limited and is therefore an investment in a joint venture. This equates to 100% of the total share capital of Dragon Properties NE Limited and is therefore an investment in a wholly owned subsidiary. This was acquired on 1 April 2023, therefore the company was a wholly owned subsidiary for the the entire year ended 31 March 2024.
8. Debtors
2024
2023
£
£
Trade debtors
110,919
73,370
Amounts owed by group undertakings and undertakings in which the company has a participating interest
843,079
495,999
Other debtors
3,859
7,723
---------
---------
957,857
577,092
---------
---------
9. Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans and overdrafts
285,637
304,170
Trade creditors
99,380
49,248
Amounts owed to group undertakings and undertakings in which the company has a participating interest
553,076
3,841,374
Corporation tax
332,263
140,924
Social security and other taxes
1,227
1,280
Other creditors
750,185
733,499
------------
------------
2,021,768
5,070,495
------------
------------
During the year, the intercompany loan with Magnum Packaging (NE) Limited of £3,288,298 was written off.
10. Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans and overdrafts
4,635,624
4,708,688
------------
------------
11. Provisions
Deferred tax (note 12)
£
At 1 April 2023
2,133,171
Additions
346,687
------------
At 31 March 2024
2,479,858
------------
12. Deferred tax
The deferred tax included in the balance sheet is as follows:
2024
2023
£
£
Included in provisions (note 11)
2,479,858
2,133,171
------------
------------
The deferred tax account consists of the tax effect of timing differences in respect of:
2024
2023
£
£
Revaluation of tangible assets
2,479,858
2,133,171
------------
------------
13. Financial instruments
There were no financial instruments that were non-basic in the period.
14. Called up share capital
Issued, called up and fully paid
2024
2023
No.
£
No.
£
Ordinary shares of £ 1 each
1
1
1
1
----
----
----
----
15. Summary audit opinion
The auditor's report for the year dated 27 September 2024 was unqualified .
The senior statutory auditor was Graeme Richard Boagey BA FCA CTA , for and on behalf of Chipchase Manners .
16. Director's advances, credits and guarantees
There were no directors advances, credits or guarantees in the year.
17. Related party transactions
Related party transactions are disclosed on the group accounts of the parent company Magnum Holdings UK Limited, which are available at Companies House. Within this company, all related party transaction are undertaken under normal commercial terms.
18. Controlling party
The ultimate controlling party is Mr M Younis by virtue of his majority shareholding in the parent company.