Registered number
03468238
DELTA ESTATES LIMITED
Filleted Accounts
31 December 2023
DELTA ESTATES LIMITED
Registered number: 03468238
Balance Sheet
as at 31 December 2023
Notes 2023 2022
£ £
Fixed assets
Tangible assets 3 5,368,102 5,375,462
Investments 4 45,000 45,000
5,413,102 5,420,462
Current assets
Debtors 5 1,644,305 1,522,105
Cash at bank and in hand - 549
1,644,305 1,522,654
Creditors: amounts falling due within one year 6 (383,082) (192,288)
Net current assets 1,261,223 1,330,366
Total assets less current liabilities 6,674,325 6,750,828
Creditors: amounts falling due after more than one year 7 (2,722,386) (2,823,562)
Provisions for liabilities (704,466) (704,466)
Net assets 3,247,473 3,222,800
Capital and reserves
Called up share capital 2 2
Revaluation reserve 8 3,372,224 3,372,224
Profit and loss account (124,753) (149,426)
Shareholders' funds 3,247,473 3,222,800
The directors are satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006.
The members have not required the company to obtain an audit in accordance with section 476 of the Act.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts.
The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies.
B A Arora
Director
Approved by the board on 6 February 2025
DELTA ESTATES LIMITED
Notes to the Accounts
for the year ended 31 December 2023
1 Accounting policies
Basis of preparation
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard).
Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs.
Intangible fixed assets
Intangible fixed assets are measured at cost less accumulative amortisation and any accumulative impairment losses.
Tangible fixed assets
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows:
Compter Equipments 33.33% on straight line basis
Fixtures & Fittings 20% on reducing balance basis
Investments
Investments in subsidiaries, associates and joint ventures are measured at cost less any accumulated impairment losses. Listed investments are measured at fair value. Unlisted investments are measured at fair value unless the value cannot be measured reliably, in which case they are measured at cost less any accumulated impairment losses. Changes in fair value are included in the profit and loss account.
Debtors
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts.
Creditors
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method.
Taxation
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. Unrelieved tax losses and other deferred tax assets are recognised only 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 and that are expected to apply to the reversal of the timing difference, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted.
Provisions
Provisions (ie liabilities of uncertain timing or amount) are recognised when there is an obligation at the reporting date as a result of a past event, it is probable that economic benefit will be transferred to settle the obligation and the amount of the obligation can be estimated reliably.
Leased assets
A lease is classified as a finance lease if it transfers substantially all the risks and rewards incidental to ownership. All other leases are classified as operating leases. The rights of use and obligations under finance leases are initially recognised as assets and liabilities at amounts equal to the fair value of the leased assets or, if lower, the present value of the minimum lease payments. Minimum lease payments are apportioned between the finance charge and the reduction in the outstanding liability using the effective interest rate method. The finance charge is allocated to each period during the lease so as to produce a constant periodic rate of interest on the remaining balance of the liability. Leased assets are depreciated in accordance with the company's policy for tangible fixed assets. If there is no reasonable certainty that ownership will be obtained at the end of the lease term, the asset is depreciated over the lower of the lease term and its useful life. Operating lease payments are recognised as an expense on a straight line basis over the lease term.
Pensions
Contributions to defined contribution plans are expensed in the period to which they relate.
2 Employees 2023 2022
Number Number
Average number of persons employed by the company 4 4
3 Tangible fixed assets
Land and buildings Plant and machinery etc Total
£ £ £
Cost
At 1 January 2023 5,343,999 90,723 5,434,722
At 31 December 2023 5,343,999 90,723 5,434,722
Depreciation
At 1 January 2023 - 59,260 59,260
Charge for the year - 7,360 7,360
At 31 December 2023 - 66,620 66,620
Net book value
At 31 December 2023 5,343,999 24,103 5,368,102
At 31 December 2022 5,343,999 31,463 5,375,462
4 Investments
Other
investments
£
Cost
At 1 January 2023 45,000
At 31 December 2023 45,000
5 Debtors 2023 2022
£ £
Trade debtors 48,310 48,310
Other debtors 1,595,995 1,473,795
1,644,305 1,522,105
6 Creditors: amounts falling due within one year 2023 2022
£ £
Bank loans and overdrafts 99,846 2
Trade creditors 129,388 89,299
Taxation and social security costs 108,849 75,989
Other creditors 44,999 26,998
383,082 192,288
7 Creditors: amounts falling due after one year 2023 2022
£ £
Bank loans 1,927,704 2,028,880
Amounts owed to group undertakings and undertakings in which the company has a participating interest 778,093 778,093
Other creditors 16,589 16,589
2,722,386 2,823,562
8 Revaluation reserve 2023 2022
£ £
At 1 January 2023 3,372,224 3,372,224
At 31 December 2023 3,372,224 3,372,224
9 Loans to directors
Description and conditions B/fwd Paid Repaid C/fwd
£ £ £ £
B A Arora
[Loan 1] 163,812 - - 163,812
[Loan 2] 91,364 - - 91,364
255,176 - - 255,176
10 Related party transactions
At the yearend Director owe to company £255,176,It has been included in other debtors in Not number 5 above in Balance sheet.Interest has been charged at rate of 5% on outstanding balances.
11 Other information
DELTA ESTATES LIMITED is a private company limited by shares and incorporated in England. Its registered office is:
78 Wembley park drive
Wembley
Middlesex
HA9 8HB
DELTA ESTATES LIMITED 03468238 false 2023-01-01 2023-12-31 2023-12-31 VT Final Accounts July 2024 B A Arora No description of principal activity 03468238 2022-01-01 2022-12-31 03468238 core:WithinOneYear 2022-12-31 03468238 core:AfterOneYear 2022-12-31 03468238 core:ShareCapital 2022-12-31 03468238 core:OtherReservesSubtotal 2022-12-31 03468238 core:RetainedEarningsAccumulatedLosses 2022-12-31 03468238 core:RevaluationReserve 2021-12-31 03468238 2023-01-01 2023-12-31 03468238 bus:PrivateLimitedCompanyLtd 2023-01-01 2023-12-31 03468238 bus:AuditExemptWithAccountantsReport 2023-01-01 2023-12-31 03468238 bus:Director40 2023-01-01 2023-12-31 03468238 1 2023-01-01 2023-12-31 03468238 2 2023-01-01 2023-12-31 03468238 core:LandBuildings 2023-01-01 2023-12-31 03468238 core:PlantMachinery 2023-01-01 2023-12-31 03468238 bus:Director1 2023-01-01 2023-12-31 03468238 bus:Director1 1 2023-01-01 2023-12-31 03468238 bus:Director1 2 2023-01-01 2023-12-31 03468238 countries:England 2023-01-01 2023-12-31 03468238 bus:FRS102 2023-01-01 2023-12-31 03468238 bus:FilletedAccounts 2023-01-01 2023-12-31 03468238 2023-12-31 03468238 core:WithinOneYear 2023-12-31 03468238 core:AfterOneYear 2023-12-31 03468238 core:ShareCapital 2023-12-31 03468238 core:OtherReservesSubtotal 2023-12-31 03468238 core:RetainedEarningsAccumulatedLosses 2023-12-31 03468238 core:LandBuildings 2023-12-31 03468238 core:PlantMachinery 2023-12-31 03468238 core:RevaluationReserve 2023-12-31 03468238 bus:Director1 1 2023-12-31 03468238 bus:Director1 2 2023-12-31 03468238 2022-12-31 03468238 core:LandBuildings 2022-12-31 03468238 core:PlantMachinery 2022-12-31 03468238 core:RevaluationReserve 2022-12-31 03468238 bus:Director1 1 2022-12-31 03468238 bus:Director1 2 2022-12-31 iso4217:GBP xbrli:pure