Silverfin false false 31/12/2023 01/01/2023 31/12/2023 Ida Dyan 31/07/2007 Peter Stephen Ferstendik 31/07/2007 19 November 2024 The principal activity of the company continued to be that of property investment. 06329641 2023-12-31 06329641 bus:Director1 2023-12-31 06329641 bus:Director2 2023-12-31 06329641 2022-12-31 06329641 core:CurrentFinancialInstruments 2023-12-31 06329641 core:CurrentFinancialInstruments 2022-12-31 06329641 core:ShareCapital 2023-12-31 06329641 core:ShareCapital 2022-12-31 06329641 core:OtherCapitalReserve 2023-12-31 06329641 core:OtherCapitalReserve 2022-12-31 06329641 core:RetainedEarningsAccumulatedLosses 2023-12-31 06329641 core:RetainedEarningsAccumulatedLosses 2022-12-31 06329641 core:OtherPropertyPlantEquipment 2022-12-31 06329641 core:OtherPropertyPlantEquipment 2023-12-31 06329641 core:CostValuation 2022-12-31 06329641 core:CostValuation 2023-12-31 06329641 core:AdditionsToInvestments 2023-12-31 06329641 core:DisposalsRepaymentsInvestments 2023-12-31 06329641 core:RevaluationsIncreaseDecreaseInInvestments 2023-12-31 06329641 core:SubsidiariesWithMaterialNon-controllingInterests core:CurrentFinancialInstruments 2023-12-31 06329641 core:SubsidiariesWithMaterialNon-controllingInterests core:CurrentFinancialInstruments 2022-12-31 06329641 core:RemainingRelatedParties core:CurrentFinancialInstruments 2023-12-31 06329641 core:RemainingRelatedParties core:CurrentFinancialInstruments 2022-12-31 06329641 bus:OrdinaryShareClass1 2023-12-31 06329641 bus:OrdinaryShareClass2 2023-12-31 06329641 bus:OrdinaryShareClass3 2023-12-31 06329641 2023-01-01 2023-12-31 06329641 bus:FilletedAccounts 2023-01-01 2023-12-31 06329641 bus:SmallEntities 2023-01-01 2023-12-31 06329641 bus:AuditExemptWithAccountantsReport 2023-01-01 2023-12-31 06329641 bus:PrivateLimitedCompanyLtd 2023-01-01 2023-12-31 06329641 bus:Director1 2023-01-01 2023-12-31 06329641 bus:Director2 2023-01-01 2023-12-31 06329641 core:OtherPropertyPlantEquipment core:TopRangeValue 2023-01-01 2023-12-31 06329641 core:OtherPropertyPlantEquipment 2023-01-01 2023-12-31 06329641 2022-01-01 2022-12-31 06329641 bus:OrdinaryShareClass1 2023-01-01 2023-12-31 06329641 bus:OrdinaryShareClass1 2022-01-01 2022-12-31 06329641 bus:OrdinaryShareClass2 2023-01-01 2023-12-31 06329641 bus:OrdinaryShareClass2 2022-01-01 2022-12-31 06329641 bus:OrdinaryShareClass3 2023-01-01 2023-12-31 06329641 bus:OrdinaryShareClass3 2022-01-01 2022-12-31 iso4217:GBP xbrli:pure xbrli:shares

Company No: 06329641 (England and Wales)

MANDORA LIMITED

Unaudited Financial Statements
For the financial year ended 31 December 2023
Pages for filing with the registrar

MANDORA LIMITED

Unaudited Financial Statements

For the financial year ended 31 December 2023

Contents

MANDORA LIMITED

COMPANY INFORMATION

For the financial year ended 31 December 2023
MANDORA LIMITED

COMPANY INFORMATION (continued)

For the financial year ended 31 December 2023
DIRECTORS Ida Dyan
Peter Stephen Ferstendik
SECRETARY Linda Ferstendik
REGISTERED OFFICE 2 Leman Street
London
E1W 9US
United Kingdom
COMPANY NUMBER 06329641 (England and Wales)
ACCOUNTANT Gravita II LLP
Aldgate Tower
2 Leman Street
London
E1 8FA
United Kingdom
MANDORA LIMITED

BALANCE SHEET

As at 31 December 2023
MANDORA LIMITED

BALANCE SHEET (continued)

As at 31 December 2023
Note 2023 2022
£ £
Fixed assets
Tangible assets 3 17,779 25,737
Investments 4 17,813,467 14,913,919
17,831,246 14,939,656
Current assets
Debtors 5 9,030,554 9,681,639
Cash at bank and in hand 433,758 320,831
9,464,312 10,002,470
Creditors: amounts falling due within one year 6 ( 928,389) ( 1,021,938)
Net current assets 8,535,923 8,980,532
Total assets less current liabilities 26,367,169 23,920,188
Net assets 26,367,169 23,920,188
Capital and reserves
Called-up share capital 7 299 299
Other reserves 3,243,198 3,243,198
Profit and loss account 23,123,672 20,676,691
Total shareholders' funds 26,367,169 23,920,188

For the financial year ending 31 December 2023 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 Mandora Limited (registered number: 06329641) were approved and authorised for issue by the Board of Directors on 19 November 2024. They were signed on its behalf by:

Peter Stephen Ferstendik
Director
MANDORA LIMITED

NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 31 December 2023
MANDORA LIMITED

NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 31 December 2023
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

Mandora 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, United Kingdom.

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 £.

Going concern

Total liabilities exceed current assets at the balance sheet date. The directors consider, however that the company has sufficient liquid assets to meet its liabilities as and when they fall due and that the company has sufficient support from its directors, shareholders and creditors. Accordingly the directors consider that it is appropriate to prepare the accounts on a going concern basis.

Foreign currency

Transactions in foreign currencies are recorded at the rate of exchange at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies at the Balance Sheet date are reported at the rates of exchange prevailing at that date.

Exchange differences are recognised in the Profit and Loss Account in the period in which they arise except for exchange differences arising on gains or losses on non-monetary items which are recognised in the Statement of Comprehensive Income.

Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and servicesprovided in the normal course of business, and is shown net of VAT and other sales related taxes. The fairvalue of consideration takes into account trade discounts, settlement discounts and volume rebates.

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

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.

Employee benefits

Short term benefits
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

Termination benefits are recognised as an expense when the Company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

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:

Plant and machinery etc. 4 years straight line
33.33 % reducing balance

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.

Leases


The Company as lessor
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

Impairment of assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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). 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.

Recoverable amount is the higher of fair value less costs to sell and 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.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. 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.


Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

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.

Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a longterm interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

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.

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.

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. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the Company.

2. Employees

2023 2022
Number Number
Monthly average number of persons employed by the Company during the year, including directors 3 4

3. Tangible assets

Plant and machinery etc. Total
£ £
Cost
At 01 January 2023 96,242 96,242
Additions 723 723
At 31 December 2023 96,965 96,965
Accumulated depreciation
At 01 January 2023 70,505 70,505
Charge for the financial year 8,681 8,681
At 31 December 2023 79,186 79,186
Net book value
At 31 December 2023 17,779 17,779
At 31 December 2022 25,737 25,737

4. Fixed asset investments

Investments in subsidiaries

2023
£
Cost
At 01 January 2023 2
At 31 December 2023 2
Carrying value at 31 December 2023 2
Carrying value at 31 December 2022 2

Other investments Total
£ £
Cost or valuation before impairment
At 01 January 2023 14,913,917 14,913,917
Additions 1,296,600 1,296,600
Disposals ( 160,866) ( 160,866)
Movement in fair value 1,763,814 1,763,814
At 31 December 2023 17,813,465 17,813,465
Carrying value at 31 December 2023 17,813,465 17,813,465
Carrying value at 31 December 2022 14,913,917 14,913,917

5. Debtors

2023 2022
£ £
Amounts owed by own subsidiaries 8,099,592 8,265,736
Amounts owed by related parties 1,428 0
Corporation tax 257,934 376,211
Other debtors 671,600 1,039,692
9,030,554 9,681,639

6. Creditors: amounts falling due within one year

2023 2022
£ £
Trade creditors 2,005 503
Amounts owed to related parties 792,868 796,256
Taxation and social security 65,296 150,528
Other creditors 68,220 74,651
928,389 1,021,938

7. Called-up share capital

2023 2022
£ £
Allotted, called-up and fully-paid
612 Ordinary A shares of £ 0.08333 each 51 51
2,400 Ordinary C shares of £ 0.08333 each 200 200
576 Ordinary B shares of £ 0.08333 each 48 48
299 299

8. Related party transactions

Other related party transactions

2023 2022
£ £
Amounts due to related parties 792,868 796,256
Amounts due from related parties 8,101,020 8,265,736

Amounts represents Entities over which the entity has control, joint control or significant influence.

9. Directors' transactions

Director's loan account (2% Rate)

2023 2022
£ £
Opening balance 1,029,189 167,890
Amounts advanced 117,108 927,796
Interest charged 17,548 7,584
Amounts repaid (500,000) (74,081)
Closing balance 663,845 1,029,189