IRIS Accounts Production v24.3.2.46 00281565 Board of Directors 1.7.23 30.6.24 30.6.24 false true false false true false Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh002815652023-06-30002815652024-06-30002815652023-07-012024-06-30002815652022-06-30002815652022-07-012023-06-30002815652023-06-3000281565ns15:EnglandWales2023-07-012024-06-3000281565ns14:PoundSterling2023-07-012024-06-3000281565ns10:Director12023-07-012024-06-3000281565ns10:PrivateLimitedCompanyLtd2023-07-012024-06-3000281565ns10:SmallEntities2023-07-012024-06-3000281565ns10:AuditExempt-NoAccountantsReport2023-07-012024-06-3000281565ns10:SmallCompaniesRegimeForDirectorsReport2023-07-012024-06-3000281565ns10:SmallCompaniesRegimeForAccounts2023-07-012024-06-3000281565ns10:FullAccounts2023-07-012024-06-3000281565ns10:OrdinaryShareClass12023-07-012024-06-3000281565ns10:Director22023-07-012024-06-3000281565ns10:Director32023-07-012024-06-3000281565ns10:RegisteredOffice2023-07-012024-06-3000281565ns5:CurrentFinancialInstruments2024-06-3000281565ns5:CurrentFinancialInstruments2023-06-3000281565ns5:Non-currentFinancialInstruments2024-06-3000281565ns5:Non-currentFinancialInstruments2023-06-3000281565ns5:ShareCapital2024-06-3000281565ns5:ShareCapital2023-06-3000281565ns5:RetainedEarningsAccumulatedLosses2024-06-3000281565ns5:RetainedEarningsAccumulatedLosses2023-06-3000281565ns5:LeaseholdImprovements2023-06-3000281565ns5:PlantMachinery2023-06-3000281565ns5:MotorVehicles2023-06-3000281565ns5:ComputerEquipment2023-06-3000281565ns5:LeaseholdImprovements2023-07-012024-06-3000281565ns5:PlantMachinery2023-07-012024-06-3000281565ns5:MotorVehicles2023-07-012024-06-3000281565ns5:ComputerEquipment2023-07-012024-06-3000281565ns5:LeaseholdImprovements2024-06-3000281565ns5:PlantMachinery2024-06-3000281565ns5:MotorVehicles2024-06-3000281565ns5:ComputerEquipment2024-06-3000281565ns5:LeaseholdImprovements2023-06-3000281565ns5:PlantMachinery2023-06-3000281565ns5:MotorVehicles2023-06-3000281565ns5:ComputerEquipment2023-06-3000281565ns5:CostValuation2023-06-3000281565ns5:AdditionsToInvestments2024-06-3000281565ns5:DisposalsRepaymentsInvestments2024-06-3000281565ns5:CostValuation2024-06-3000281565ns5:WithinOneYearns5:CurrentFinancialInstruments2024-06-3000281565ns5:WithinOneYearns5:CurrentFinancialInstruments2023-06-3000281565ns5:BetweenOneTwoYearsns5:Non-currentFinancialInstruments2024-06-3000281565ns5:BetweenOneTwoYearsns5:Non-currentFinancialInstruments2023-06-3000281565ns5:Non-currentFinancialInstrumentsns5:MoreThanFiveYears2024-06-3000281565ns5:Non-currentFinancialInstrumentsns5:MoreThanFiveYears2023-06-3000281565ns10:OrdinaryShareClass12024-06-30
REGISTERED NUMBER: 00281565 (England and Wales)






CHR Estates Limited

Financial Statements

for the Year Ended 30 June 2024






CHR Estates Limited (Registered number: 00281565)

Contents of the Financial Statements
for the year ended 30 June 2024










Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4


CHR Estates Limited

Company Information
for the year ended 30 June 2024







DIRECTORS: Mr N Smillie
Ms J R Fletcher OBE
Mrs H E Craven





REGISTERED OFFICE: 33 George Street
Wakefield
West Yorkshire
WF1 1LX





REGISTERED NUMBER: 00281565 (England and Wales)





ACCOUNTANTS: SMH Jolliffe Cork Ltd
Chartered Accountants
33 George Street
Wakefield
West Yorkshire
WF1 1LX

CHR Estates Limited (Registered number: 00281565)

Balance Sheet
30 June 2024

2024 2023
Notes £ £ £ £
FIXED ASSETS
Tangible assets 4 79,510 92,951
Investments 5 301 400
79,811 93,351

CURRENT ASSETS
Stocks 1,773,926 1,731,407
Debtors 6 9,528,212 8,355,877
Cash at bank 246,262 198,341
11,548,400 10,285,625
CREDITORS
Amounts falling due within one year 7 9,009,615 8,821,315
NET CURRENT ASSETS 2,538,785 1,464,310
TOTAL ASSETS LESS CURRENT
LIABILITIES

2,618,596

1,557,661

CREDITORS
Amounts falling due after more than one year 8 (1,400,000 ) -

PROVISIONS FOR LIABILITIES (7,531 ) (9,779 )
NET ASSETS 1,211,065 1,547,882

CHR Estates Limited (Registered number: 00281565)

Balance Sheet - continued
30 June 2024

2024 2023
Notes £ £ £ £

CAPITAL AND RESERVES
Called up share capital 10 700 700
Retained earnings 1,210,365 1,547,182
SHAREHOLDERS' FUNDS 1,211,065 1,547,882

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 30 June 2024.

The members have not required the company to obtain an audit of its financial statements for the year ended 30 June 2024 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

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

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 27 March 2025 and were signed on its behalf by:





Mr N Smillie - Director


CHR Estates Limited (Registered number: 00281565)

Notes to the Financial Statements
for the year ended 30 June 2024


1. STATUTORY INFORMATION

CHR Estates Limited is a private limited company, limited by shares, registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page. The company's principal place of business is Suite 2, 7 Victoria Avenue, Harrogate, HG1 1EQ.

The functional and presentation currency for the company is pound sterling (£). All financial information presented has been rounded to the nearest (£), unless otherwise stated.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention as modified by the revaluation of certain assets.

Preparation of consolidated financial statements
The financial statements contain information about CHR Estates Limited as an individual company and do not contain consolidated financial information as the parent of a group. The company is exempt under Section 399(2A) of the Companies Act 2006 from the requirements to prepare consolidated financial statements.

Turnover
Turnover in respect of property development is recognised once the sale has legally completed.Turnover in respect of rents receivable is recognised on an accruals basis. Turnover in respect of management charges receivable is recognised on an accruals basis.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off the cost less estimated residual value of each asset over its estimated useful life.
Freehold property refurbishment - 2% on cost
Plant and machinery - 25% on cost
Fixtures and fittings - 25% on cost
Office equipment - 25% reducing balance
Motor vehicles - 20% on cost

Tangible fixed assets are recorded initially at cost.

Investments in subsidiaries and associates
Investments in group undertakings are initially recorded at cost with consideration taken for any diminution in value which is expected to be permanent.

Stocks
Work in progress is valued at the lower of cost and net realisable value.

Cost is calculated using the first-in, first-out method and includes all purchase, transport, and handling costs in bringing stocks to their present location and condition.

CHR Estates Limited (Registered number: 00281565)

Notes to the Financial Statements - continued
for the year ended 30 June 2024


2. ACCOUNTING POLICIES - continued

Financial instruments
The company has elected to apply the provisions of Section 11 'Basic Financial Instruments' and Section 12 'Other Financial Instruments Issues' of FRS 102 to all its financial instruments.

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

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

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.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

Operating lease agreements
Rentals applicable to operating leases where substantially all the benefits and risks of ownership remain with the lessor are charged against profits on a straight line basis over the period of the lease.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 2 (2023 - 2 ) .

CHR Estates Limited (Registered number: 00281565)

Notes to the Financial Statements - continued
for the year ended 30 June 2024


4. TANGIBLE FIXED ASSETS
Freehold
property Plant and Motor Office
refurbishment machinery vehicles equipment Totals
£ £ £ £ £
COST
At 1 July 2023 19,229 1,500 83,340 599 104,668
Additions 6,682 4,812 - 1,998 13,492
Disposals (8,872 ) - - - (8,872 )
At 30 June 2024 17,039 6,312 83,340 2,597 109,288
DEPRECIATION
At 1 July 2023 199 1,500 9,853 165 11,717
Charge for year 607 501 16,668 385 18,161
Eliminated on disposal (100 ) - - - (100 )
At 30 June 2024 706 2,001 26,521 550 29,778
NET BOOK VALUE
At 30 June 2024 16,333 4,311 56,819 2,047 79,510
At 30 June 2023 19,030 - 73,487 434 92,951


5. FIXED ASSET INVESTMENTS
Shares in
group Interest in
undertakings associate Totals
£ £ £
COST
At 1 July 2023 400 - 400
Additions - 1 1
Disposals (100 ) - (100 )
At 30 June 2024 300 1 301
NET BOOK VALUE
At 30 June 2024 300 1 301
At 30 June 2023 400 - 400

CHR Estates Limited (Registered number: 00281565)

Notes to the Financial Statements - continued
for the year ended 30 June 2024


5. FIXED ASSET INVESTMENTS - continued

At 30 June 2024 the company held shareholdings in the following subsidiaries, all of which are incorporated in England & Wales and share their registered office with this company.

Name Country of Class of Percentage Nature of
incorporation shares held business
CHR Developments (Two) Limited UK Ordinary £1 100% Residential
property
development
CHR Developments (Three) Limited UK Ordinary £1 100% Dormant
CHR Developments (Four) Limited UK Ordinary £1 100% Project
management

The company's interest in associate at the balance sheet date was as follows:

Name Country of Class of Percentage Nature of
incorporation shares held business

Rainton 1 LLP

UK

n/a

25%
Property
Development

6. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£ £
Trade debtors 47,956 28,094
Amounts owed by group undertakings 3,833,608 1,953
Amounts owed by related undertakings 411,067 204,070
Other debtors 5,158,853 7,284,199
VAT - 3,692
Prepayments and accrued income 76,728 833,869
9,528,212 8,355,877

7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£ £
Other loans 670,000 300,000
Trade creditors 7,490 11,707
Amounts owed to group undertakings 7,855,893 7,944,889
Tax - 25,817
Social security and other taxes 1,281 1,463
VAT 1,484 -
Other creditors 600 -
Directors' current accounts 390,626 524,783
Accruals and deferred income 82,241 12,656
9,009,615 8,821,315

CHR Estates Limited (Registered number: 00281565)

Notes to the Financial Statements - continued
for the year ended 30 June 2024


8. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2024 2023
£ £
Other loans - 1-2 years 600,000 -
Other loans - 2-5 years 800,000 -
1,400,000 -

9. SECURED DEBTS

Included within Other loans is an amount of £1,400,000 which is secured by way of a legal charge, dated 12 February 2024, over the company's land held for development (recognised as Stock).

10. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2024 2023
value: £ £
700 Ordinary £1 700 700

11. RELATED PARTY DISCLOSURES

The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

The company is a wholly owned subsidiary of CHR Group Limited.

Included within Other loans is an amount of £300,000 owed to Fletcher-Smillie Investments, a private unlimited company, for which there are no fixed terms of interest or repayment. Two of the directors have a controlling interest in the entity, as well as being the directors and controlling shareholders of CHR Group Limited.