Caseware UK (AP4) 2023.0.135 2023.0.135 2024-03-312024-03-31falsetrue0Property development2023-04-01false0The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006. OC439089 2023-04-01 2024-03-31 OC439089 2022-04-01 2023-03-31 OC439089 2024-03-31 OC439089 2023-03-31 OC439089 c:CurrentFinancialInstruments 2024-03-31 OC439089 c:CurrentFinancialInstruments 2023-03-31 OC439089 c:CurrentFinancialInstruments c:WithinOneYear 2024-03-31 OC439089 c:CurrentFinancialInstruments c:WithinOneYear 2023-03-31 OC439089 d:FRS102 2023-04-01 2024-03-31 OC439089 d:AuditExempt-NoAccountantsReport 2023-04-01 2024-03-31 OC439089 d:FullAccounts 2023-04-01 2024-03-31 OC439089 d:LimitedLiabilityPartnershipLLP 2023-04-01 2024-03-31 OC439089 2 2023-04-01 2024-03-31 OC439089 6 2023-04-01 2024-03-31 OC439089 d:PartnerLLP1 2023-04-01 2024-03-31 OC439089 c:OtherCapitalInstrumentsClassifiedAsEquity 2024-03-31 OC439089 c:OtherCapitalInstrumentsClassifiedAsEquity 2023-03-31 OC439089 c:FurtherSpecificReserve1ComponentTotalEquity 2024-03-31 OC439089 c:FurtherSpecificReserve1ComponentTotalEquity 2023-03-31 OC439089 c:FurtherSpecificReserve3ComponentTotalEquity 2024-03-31 OC439089 c:FurtherSpecificReserve3ComponentTotalEquity 2023-03-31 OC439089 e:PoundSterling 2023-04-01 2024-03-31 iso4217:GBP xbrli:pure

Registered number: OC439089










OPUS LAND (FREOF V AVONMOUTH PM) LLP








UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 31 MARCH 2024

 
OPUS LAND (FREOF V AVONMOUTH PM) LLP
 

CONTENTS



Page
Balance sheet
 
1 - 2
Reconciliation of members' interests
 
3
Notes to the financial statements
 
4 - 8


 
OPUS LAND (FREOF V AVONMOUTH PM) LLP
REGISTERED NUMBER: OC439089

BALANCE SHEET
AS AT 31 MARCH 2024

As restated
2024
2023
Note
£
£

Fixed assets
  

Investments
 3 
578,792
395,539

  
578,792
395,539

Current assets
  

Debtors: amounts falling due within one year
 4 
810
727

Cash at bank and in hand
 5 
30,504
35,963

  
31,314
36,690

Creditors: Amounts Falling Due Within One Year
 6 
(2,200)
(2,200)

Net current assets
  
 
 
29,114
 
 
34,490

Total assets less current liabilities
  
607,906
430,029

  

Net assets
  
607,906
430,029


Represented by:
  

Loans and other debts due to members
  

Other amounts
 7 
365,918
188,041

  
365,918
188,041

Members' other interests
  

Members' capital classified as equity
  
100
100

Members' contributions classified as equity
  
241,888
241,888

  
 
241,988
 
241,988

  
607,906
430,029


Total members' interests
  

Loans and other debts due to members
 7 
365,918
188,041

Members' other interests
  
241,988
241,988

  
607,906
430,029


Page 1

 
OPUS LAND (FREOF V AVONMOUTH PM) LLP
REGISTERED NUMBER: OC439089
    
BALANCE SHEET (CONTINUED)
AS AT 31 MARCH 2024

The financial statements have been prepared in accordance with the provisions applicable to entities subject to the small LLPs regime.

The entity was entitled to exemption from audit under section 477 of the Companies Act 2006, as applied by The Limited Liability Partnerships (Accounts and Audit) (Application of Companies Act 2006) Regulations 2008.

The members acknowledge their responsibilities for complying with the requirements of the Companies Act 2006, as applied by The Limited Liability Partnerships (Accounts and Audit) (Application of Companies Act 2006) Regulations 2008, with respect to accounting records and the preparation of financial statements.

The financial statements have been delivered in accordance with the provisions applicable to LLPs subject to the small LLPs regime.

The entity has opted not to file the profit and loss account in accordance with the provisions applicable to entities subject to the small LLPs regime.

The financial statements were approved and authorised for issue by the members and were signed on their behalf on 11 November 2024.




................................................
C A Allen
 On behalf of Fiera Real Estate UK Limited
Designated member

The notes on pages 4 to 8 form part of these financial statements.

Page 2

 
OPUS LAND (FREOF V AVONMOUTH PM) LLP
 

RECONCILIATION OF MEMBERS' INTERESTS
FOR THE YEAR ENDED 31 MARCH 2024







EQUITY
Members' other interests
DEBT
Loans and other debts due to members less any amounts due from members in debtors
Total members' interests
Members' capital (classified as equity)
Capital contributions
Total
Other amounts
Total
Total

£
£
£
£
£
£

Amounts due to members 
(17,830)
(17,830)


Balance at 1 April 2022 
100
228,957
229,057
(17,830)
(17,830)
211,227

Members' remuneration charged as an expense
-
-
-
205,871
205,871
205,871

Members' interests after profit for the year
 
100
228,957
229,057
188,041
188,041
417,098

Amounts introduced by members
-
12,931
12,931
-
-
12,931

Amounts due to members
188,041
188,041

Balance at 31 March 2023
 
100
241,888
241,988
188,041
188,041
430,029

Members' remuneration charged as an expense
-
-
-
177,877
177,877
177,877

Members' interests after profit for the year
 
100
241,888
241,988
365,918
365,918
607,906

Amounts due to members
365,918
365,918

Balance at 31 March 2024 
100
241,888
241,988
365,918
365,918
607,906

There are no existing restrictions or limitations which impact the ability of the members of the LLP to reduce the amount of Members' other interests.

Page 3

 
OPUS LAND (FREOF V AVONMOUTH PM) LLP
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

1.


General information

Opus Land (FREOF V Avonmouth PM) LLP is a Limited Liability Partnership, registered in England and Wales, registration number OC439089. The address of the registered office is Third Floor Queensberry House, 3 Old Burlington Street, London. W1S 3AE.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006 and the requirements of the Statement of Recommended Practice "Accounting by Limited Liability Partnerships".

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgment in applying the LLP's accounting policies.

The following principal accounting policies have been applied:

  
2.2

Turnover

Turnover represents fees receivable net of VAT and share of partnership result.
Income is recognised as follows:
(i) Fees receivable - turnover represents the value of services provided under contracts to the extent that there is a right to consideration and is recorded at the value of the consideration due.
Where a contract has only been partially completed at the balance sheet date turnover represents the value of the services provided based on a proportion of the total expected consideration at completion.
(ii) Share of partnership result - upon realisation of the profit or loss in the partnership.

 
2.3

Going concern

The LLP is currently reliant on its members for financial support. The members are committed to the sustainment of the LLP and its activities, and are confident that the LLP has the resources to continue operating for at least 12 months from the date the financial statements are authorised. The members have concluded that it is appropriate that the financial statements be prepared on a going concern basis.

 
2.4

Interest income

Interest income is recognised in profit or loss using the effective interest method.

Page 4

 
OPUS LAND (FREOF V AVONMOUTH PM) LLP
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

2.Accounting policies (continued)

 
2.5

Division and distribution of profits

A division of profits is the mechanism by which the profits of an LLP become a debt due to members. A division may be automatic or discretionary, may relate to some or all of the profits for a financial period and may take place during or after the end of a financial period.

An automatic division of profits is one where the LLP does not have an unconditional right to avoid making a division of an amount of profits based on the members' agreement in force at the time, whereas a discretionary division of profits requires a decision to be made by the LLP, which it has the unconditional right to avoid making.

The LLP divides profits automatically. Automatic divisions of profits are recognised as 'Members' remuneration charged as an expense in .

 
2.6

Valuation of investments

The valuation of the investment in the SPV is based on the entity's entitlement to the proportion of the net assets of the SPV after adjusting for the fair value of the stock held.

 
2.7

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.8

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are 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.

 
2.9

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.10

Financial instruments

The LLP has elected to apply the provisions of Section 11 “Basic Financial Instruments” of FRS 102 to all of its financial instruments.

Financial instruments are recognised in the LLP's Balance sheet when the LLP becomes party to the contractual provisions of the instrument.

Basic financial assets

Basic financial assets, which include trade and other receivables, cash and bank balances, are initially measured at their transaction price including transaction costs and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, 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.
Page 5

 
OPUS LAND (FREOF V AVONMOUTH PM) LLP
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

2.Accounting policies (continued)


2.10
Financial instruments (continued)


Discounting is omitted where the effect of discounting is immaterial. The LLP's cash and cash equivalents, trade and most other receivables due with the operating cycle fall into this category of financial instruments.

Financial liabilities

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

Basic financial liabilities, which include trade and other payables, bank loans and other loans are initially measured at their transaction price after transaction costs. When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future receipts discounted at a market rate of interest. Discounting is omitted where the effect of discounting is immaterial.

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

Trade payables are obligations to pay for goods and services that have been acquired in the ordinary course of business from suppliers. Trade payables are classified as current liabilities if the payment is due within one year. If not, they represent non-current liabilities. Trade payables are initially recognised at their transaction price and subsequently are measured at amortised cost using the effective interest method. Discounting is omitted where the effect of discounting is immaterial.
 

Derecognition of financial assets

Financial assets are derecognised when their contractual right to future cash flow expire, or are settled, or when the LLP transfers the asset and substantially all the risks and rewards of ownership to another party. If significant risks and rewards of ownership are retained after the transfer to another party, then the LLP will continue to recognise the value of the portion of the risks and rewards retained.

Derecognition of financial liabilities

Financial liabilities are derecognised when the LLP's contractual obligations expire or are discharged or cancelled.

Page 6

 
OPUS LAND (FREOF V AVONMOUTH PM) LLP
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

3.


Fixed asset investments





Investments
Loans to investments
Current account
Fair value movements
Total

£
£
£
£
£



Cost or valuation


At 1 April 2023 (as previously stated)
4
201,775
(1,114)
-
200,665


Prior Year Adjustment

-
-
-
194,874
194,874


At 1 April 2023 (as restated)
4
201,775
(1,114)
194,874
395,539


Additions
-
2,231
15,426
165,596
183,253



At 31 March 2024
4
204,006
14,312
360,470
578,792





4.


Debtors

2024
2023
£
£


Other debtors
710
627

Called up share capital not paid
100
100

810
727



5.


Cash and cash equivalents

2024
2023
£
£

Cash at bank and in hand
30,504
35,963



6.


Creditors: Amounts falling due within one year

2024
2023
£
£

Accruals and deferred income
2,200
2,200


Page 7

 
OPUS LAND (FREOF V AVONMOUTH PM) LLP
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024

7.


Loans and other debts due to members


As restated
2024
2023
£
£



Other amounts due to/(from) members
365,918
188,041

Loans and other debts due to members rank equally with debts due to ordinary creditors in the event of a winding up.




8.


Prior period adjustment

A prior period adjustment was made to restate the LLP's investment in the uderlying SPV,  The investment held in the SPV was subject to a fair value uplift and this was reflected in the LLP's investment, increasing it by £194,874. This impact of this adjustment increased the net assets of the members by £194,874.

 
Page 8