Silverfin false false 31/12/2024 01/01/2024 31/12/2024 A J F Davies 13/10/2015 28 March 2025 The principal activity of the Company during the financial year was that of operating and letting property. 09688600 2024-12-31 09688600 bus:Director1 2024-12-31 09688600 2023-12-31 09688600 core:CurrentFinancialInstruments 2024-12-31 09688600 core:CurrentFinancialInstruments 2023-12-31 09688600 core:Non-currentFinancialInstruments 2024-12-31 09688600 core:Non-currentFinancialInstruments 2023-12-31 09688600 core:ShareCapital 2024-12-31 09688600 core:ShareCapital 2023-12-31 09688600 core:RetainedEarningsAccumulatedLosses 2024-12-31 09688600 core:RetainedEarningsAccumulatedLosses 2023-12-31 09688600 core:FurnitureFittings 2023-12-31 09688600 core:FurnitureFittings 2024-12-31 09688600 bus:OrdinaryShareClass1 2024-12-31 09688600 bus:OrdinaryShareClass2 2024-12-31 09688600 core:WithinOneYear 2024-12-31 09688600 core:WithinOneYear 2023-12-31 09688600 core:BetweenOneFiveYears 2024-12-31 09688600 core:BetweenOneFiveYears 2023-12-31 09688600 2024-01-01 2024-12-31 09688600 bus:FilletedAccounts 2024-01-01 2024-12-31 09688600 bus:SmallEntities 2024-01-01 2024-12-31 09688600 bus:AuditExemptWithAccountantsReport 2024-01-01 2024-12-31 09688600 bus:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 09688600 bus:Director1 2024-01-01 2024-12-31 09688600 core:FurnitureFittings core:TopRangeValue 2024-01-01 2024-12-31 09688600 2023-01-01 2023-12-31 09688600 core:FurnitureFittings 2024-01-01 2024-12-31 09688600 core:Non-currentFinancialInstruments 2024-01-01 2024-12-31 09688600 bus:OrdinaryShareClass1 2024-01-01 2024-12-31 09688600 bus:OrdinaryShareClass1 2023-01-01 2023-12-31 09688600 bus:OrdinaryShareClass2 2024-01-01 2024-12-31 09688600 bus:OrdinaryShareClass2 2023-01-01 2023-12-31 09688600 bus:OrdinaryShareClass3 2024-01-01 2024-12-31 09688600 bus:OrdinaryShareClass3 2023-01-01 2023-12-31 iso4217:GBP xbrli:pure xbrli:shares

Company No: 09688600 (England and Wales)

CHERRY TREE (BRISTOL) LIMITED

Unaudited Financial Statements
For the financial year ended 31 December 2024
Pages for filing with the registrar

CHERRY TREE (BRISTOL) LIMITED

Unaudited Financial Statements

For the financial year ended 31 December 2024

Contents

CHERRY TREE (BRISTOL) LIMITED

STATEMENT OF FINANCIAL POSITION

As at 31 December 2024
CHERRY TREE (BRISTOL) LIMITED

STATEMENT OF FINANCIAL POSITION (continued)

As at 31 December 2024
Note 2024 2023
£ £
Fixed assets
Tangible assets 3 1,034 2,505
Investment property 4 2,275,000 2,275,000
2,276,034 2,277,505
Current assets
Debtors 5 55,217 56,954
Cash at bank and in hand 110,008 165,373
165,225 222,327
Creditors: amounts falling due within one year 6 ( 368,748) ( 444,402)
Net current liabilities (203,523) (222,075)
Total assets less current liabilities 2,072,511 2,055,430
Creditors: amounts falling due after more than one year 7 ( 797,500) ( 797,500)
Provision for liabilities ( 261,948) ( 262,247)
Net assets 1,013,063 995,683
Capital and reserves
Called-up share capital 8 10 10
Profit and loss account 1,013,053 995,673
Total shareholders' funds 1,013,063 995,683

For the financial year ending 31 December 2024 the Company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's responsibilities:

These financial statements have been prepared in accordance with the provisions of FRS 102 Section 1A – small entities. The financial statements of Cherry Tree (Bristol) Limited (registered number: 09688600) were approved and authorised for issue by the Director on 28 March 2025. They were signed on its behalf by:

A J F Davies
Director
CHERRY TREE (BRISTOL) LIMITED

NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 31 December 2024
CHERRY TREE (BRISTOL) LIMITED

NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 31 December 2024
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

Cherry Tree (Bristol) 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 20 Richmond Hill, Clifton, Bristol, BS8 1BA, 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

The director has assessed the Statement of Financial Position and likely future cash flows at the date of approving these financial statements. The director has a reasonable expectation that the Company has adequate resources to continue in operational existence and to meet its financial obligations as they fall due for at least 12 months from the date of signing these financial statements. Accordingly, they continue to adopt the going concern basis in preparing the financial statements.

Turnover

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

Turnover is recognised when the significant risks and rewards are considered to have been transferred to the customer.

Finance costs

Finance costs are charged to the Statement of Income and Retained Earnings over the term of the debt using the effective interest method so the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

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 Statement of Financial Position 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 less accumulated depreciation and accumulated impairment losses. Cost includes costs directly attributable to making the asset capable of operating as intended. Depreciation is provided on all tangible fixed assets, other than investment properties and freehold land, at rates calculated to write off the cost or valuation, less estimated residual value, of each asset on a straight-line basis over its expected useful life, as follows:

Fixtures and fittings 5 years straight line

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.

Borrowing costs

Borrowing costs that are directly attributable to acquisition, construction or production of qualifying assets, are capitalised as part of the cost of those assets. Capitalisation begins when both finance costs and expenditures for the asset are being incurred and activities that are necessary to get the asset ready for use are in progress. Capitalisation ceases when substantially all the activities that are necessary to get the asset ready for use are complete.

All other borrowing costs are recognised in profit or loss in the period in which they are incurred.

Leases

The Company as lessee
Assets held under finance leases, hire purchase contracts and other similar arrangements, which confer rights and obligations similar to those attached to owned assets, are capitalised as tangible fixed assets at the fair value of the leased asset (or, if lower, the present value of the minimum lease payments as determined at the inception of the lease) and are depreciated over the shorter of the lease terms and their useful lives. The capital elements of future lease obligations are recorded as liabilities, while the interest elements are charged to the Statement of Income and Retained Earnings over the period of the leases to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals under operating leases are charged on a straight-line basis over the lease term, even if the payments are not made on such a basis. Benefits received and receivable as an incentive to sign an operating lease are similarly spread on a straight-line basis over the lease term.

Investment property

Investment property is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at each reporting date with changes in fair value recognised in profit or loss. Deferred taxation is provided on these gains at the rate expected to apply when the property is sold.

The fair value is determined annually by external valuers and derived from current market rent and investment property yields for comparable real estate, adjusted if necessary, for any difference in nature, location or condition of the specific property.

Trade and other debtors

Trade and other debtors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method less impairment losses for bad and doubtful debts, except where the effect of discounting would be immaterial. In such cases the receivables are stated at cost less impairment losses for bad and doubtful debts.

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.

Trade and other creditors

Trade and other creditors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest rate method, unless the effect of discounting would be immaterial, in which case they are stated at cost.

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.

Provisions

Provisions are recognised when the Company has a present obligation (legal or constructive) as a result of a past event, it is probable that the Company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the Statement of Financial Position date, taking into account the risks and uncertainties surrounding the obligation. Where a provision is measured using the cash flows estimated to settle the present obligation, its carrying amount is the present value of those cash flows (when the effect of the time value of money is material).

When some or all of the economic benefits required to settle a provision are expected to be recovered from a third party, a receivable is recognised as an asset if it is virtually certain that reimbursement will be received and the amount of the receivable can be measured reliably.

Ordinary share capital

The ordinary share capital of the Company is presented as equity.

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

2. Employees

2024 2023
Number Number
Monthly average number of persons employed by the Company during the year, including the director 1 1

3. Tangible assets

Fixtures and fittings Total
£ £
Cost
At 01 January 2024 23,924 23,924
Additions 758 758
At 31 December 2024 24,682 24,682
Accumulated depreciation
At 01 January 2024 21,419 21,419
Charge for the financial year 2,229 2,229
At 31 December 2024 23,648 23,648
Net book value
At 31 December 2024 1,034 1,034
At 31 December 2023 2,505 2,505

4. Investment property

Investment property
£
Valuation
As at 01 January 2024 2,275,000
As at 31 December 2024 2,275,000

Valuation

The 2021 valuations were made by the director and Carter Baynes, on an open market value for existing use basis.

Historic cost

If the investment properties had been accounted for under the cost accounting rules, the properties would have been measured as follows:

2024 2023
£ £
Historic cost 1,140,039 1,140,039

5. Debtors

2024 2023
£ £
Prepayments 0 1,737
Other debtors 55,217 55,217
55,217 56,954

6. Creditors: amounts falling due within one year

2024 2023
£ £
Amounts owed to director 0 191,197
Accruals 8,505 2,760
Taxation and social security 44,933 36,332
Other creditors 315,310 214,113
368,748 444,402

7. Creditors: amounts falling due after more than one year

2024 2023
£ £
Bank loans (secured) 797,500 797,500

Handelsbanken have a full-title guarantee fixed charge, secured over both investment properties, as well as a floating charge.

8. Called-up share capital

2024 2023
£ £
Allotted, called-up and fully-paid
5 Ordinary A shares of £ 1.00 each (2023: nil shares) 5 0
5 Ordinary B shares of £ 1.00 each (2023: nil shares) 5 0
Nil ordinary shares (2023: 10 shares of £ 1.00 each) 0 10
10 10

9. Financial commitments

Commitments

Total future minimum lease payments under non-cancellable operating leases are as follows:

2024 2023
£ £
within one year 22,500 22,500
between one and five years 28,125 50,625
50,625 73,125

10. Related party transactions

At the year end, a company under common control was owed £135,093 (2023: £158,896). This amount is included within other creditors. The loan is interest free and has no fixed date for repayment.