|
|
|
|
|
|
|
|
|
Financial Statements |
|
Contents |
Page |
|
Officers and professional advisers |
1 |
|
Directors' report |
2 |
|
Independent auditor's report to the members |
4 |
|
Statement of comprehensive income |
8 |
|
Statement of financial position |
9 |
|
Statement of changes in equity |
10 |
|
Notes to the financial statements |
11 |
|
|
|
Officers and Professional Advisers |
|
The board of directors |
|
|
|
|
|
|
|
|
Company secretary |
|
|
Registered office |
|
|
|
|
|
|
|
|
Auditor |
|
|
Chartered accountants & statutory auditor |
|
|
55 Baker Street |
|
|
London |
|
|
W1U 7EU |
|
|
|
|
Directors' Report |
|
|
|
|
|
|
|
|
|
|
|
|
Director |
|
Registered office: |
|
|
|
|
|
|
|
|
|
Independent Auditor's Report to the Members of
|
|
|
|
(Senior Statutory Auditor) |
|
55 Baker Street |
|
London |
|
W1U 7EU |
|
|
|
Statement of Comprehensive Income |
|
2024 |
2023 |
|
|
Note |
£ |
£ |
|
---- |
---- |
|
|
Gross profit |
– |
– |
|
Administrative expenses |
|
(
|
|
--------- |
------------ |
||
|
Operating profit/(loss) |
4 |
|
(
|
|
Income from shares in group undertakings |
5 |
|
|
|
Amounts (written off) investments |
6 |
(
|
– |
|
-------------- |
------------ |
||
|
Profit before taxation |
|
|
|
|
Tax on profit |
7 |
– |
– |
|
------------- |
------------ |
||
|
Profit for the financial year and total comprehensive income |
|
|
|
|
------------- |
------------ |
||
|
|
|
Statement of Financial Position |
|
2024 |
2023 |
|
|
Note |
£ |
£ |
|
Investments |
9 |
|
|
|
Debtors |
10 |
|
|
|
Cash at bank and in hand |
|
|
|
|
------------- |
------------ |
||
|
|
|
||
|
Creditors: amounts falling due within one year |
11 |
(
|
(
|
|
------------- |
------------ |
||
|
Net current assets |
|
|
|
|
-------------- |
-------------- |
||
|
Total assets less current liabilities |
|
|
|
|
-------------- |
-------------- |
||
|
Net assets |
|
|
|
|
-------------- |
-------------- |
||
|
Called up share capital |
12 |
|
|
|
Share premium account |
13 |
|
|
|
Profit and loss account |
13 |
|
|
|
-------------- |
-------------- |
||
|
Shareholders funds |
|
|
|
|
-------------- |
-------------- |
||
|
|
|
Director |
|
|
|
Statement of Changes in Equity |
|
Called up share capital |
Share premium account |
Profit and loss account |
Total |
||
|
£ |
£ |
£ |
£ |
||
|
At 1 October 2022 |
|
|
|
|
|
|
Profit for the year |
|
|
|||
|
------------- |
-------------- |
------------- |
-------------- |
||
|
Total comprehensive income for the year |
– |
– |
|
|
|
|
Issue of shares |
|
|
– |
|
|
|
Dividends paid and payable |
8 |
– |
– |
(
|
(
|
|
Gift aid paid |
– |
– |
(
|
(
|
|
|
------------- |
-------------- |
------------- |
-------------- |
||
|
At 30 September 2023 |
|
|
|
|
|
|
------------- |
-------------- |
------------- |
-------------- |
||
|
Profit for the year |
– |
– |
|
|
|
|
------------- |
-------------- |
------------- |
-------------- |
||
|
Total comprehensive income for the year |
– |
– |
|
|
|
|
Issue of shares |
|
|
– |
|
|
|
Dividends paid and payable |
8 |
– |
– |
(
|
(
|
|
-------------- |
-------------- |
------------- |
-------------- |
||
|
At 30 September 2024 |
|
|
|
|
|
|
-------------- |
-------------- |
------------- |
-------------- |
||
|
|
|
Notes to the Financial Statements |
|
2024 |
2023 |
|
|
£ |
£ |
|
|
(Release)/impairment of intercompany debtors |
(552,607) |
1,330,213 |
|
--------- |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Dividends received |
100,000,109 |
5,000,000 |
|
-------------- |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Impairment of investments in subsidiaries |
|
– |
|
------------- |
---- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Profit on ordinary activities before taxation |
|
|
|
------------- |
------------ |
|
|
Profit on ordinary activities multiplied by rate of tax |
|
|
|
Effect of items not deductible for tax purposes |
|
|
|
Group relief |
(
|
(
|
|
Tax losses and other items |
|
|
|
Income not taxable |
(
|
(
|
|
------------- |
------------ |
|
|
Tax on profit |
– |
– |
|
------------- |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Dividends paid during the year (excluding those for which a liability existed at the end of the prior year ) |
|
|
|
------------- |
------------ |
|
|
Shares in group undertakings |
|
|
£ |
|
|
Cost |
|
|
At 1 October 2023 |
|
|
Additions |
|
|
-------------- |
|
|
At 30 September 2024 |
|
|
-------------- |
|
|
Impairment |
|
|
At 1 October 2023 |
– |
|
Impairment losses |
|
|
-------------- |
|
|
At 30 September 2024 |
|
|
-------------- |
|
|
Carrying amount |
|
|
At 30 September 2024 |
|
|
-------------- |
|
|
At 30 September 2023 |
|
|
-------------- |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Farmcare Trading Limited (1) |
120,530,502 |
214,851,031 |
|
T.H (Development Partnership) General Partner Limited (1) |
1 |
1 |
|
Terrace Hill (Awdry) Holdings Limited (1) |
– |
– |
|
Terrace Hill Deansgate Operations Company Limited (1) |
1 |
40 |
|
Urban&Civic Baldock North Limited (1) |
(1,532,972) |
(631,977) |
|
Urban&Civic Developments Limited (1) |
(9,008,925) |
(9,548,855) |
|
Urban&Civic Estates Limited (1,2) |
154,044,126 |
– |
|
Urban&Civic Hinxton Limited (1) |
2,141,090 |
1,556,812 |
|
Urban&Civic Huntingdon Limited (1,3) |
(58,464) |
– |
|
Urban&Civic K L Limited (1) |
7,680,504 |
8,071,005 |
|
Urban&Civic Manydown Limited (1) |
3,849,557 |
3,078,263 |
|
Urban&Civic North East Limited (1) |
109,734 |
110,747 |
|
Urban&Civic Projects Limited (1) |
(14,543,828) |
(13,673,976) |
|
Urban&Civic Property Developments No 1 Limited (1) |
209,152 |
15,818 |
|
Urban&Civic Property Investments No.4 Limited (1) |
41,140 |
41,140 |
|
Urban&Civic Sandy Limited (1) |
(558,544) |
(371,385) |
|
Urban&Civic Tyttenhanger Limited (1) |
(1,666,700) |
(1,072,890) |
|
Urban&Civic Victoria Street Limited (1) |
1 |
71 |
|
Farmcare Trading Limited (1) |
5,868,811 |
9,933,229 |
|
T.H (Development Partnership) General Partner Limited (1) |
(58,466) |
– |
|
Terrace Hill (Awdry) Holdings Limited (1) |
– |
(941) |
|
Terrace Hill Deansgate Operations Company Limited (1) |
– |
– |
|
Urban&Civic Baldock North Limited (1) |
(900,996) |
(343,255) |
|
Urban&Civic Developments Limited (1) |
539,929 |
(1,382,529) |
|
Urban&Civic Estates Limited (1,2) |
43,126 |
– |
|
Urban&Civic Hinxton Limited (1) |
584,278 |
1,556,812 |
|
Urban&Civic Huntingdon Limited (1,3) |
(58,466) |
– |
|
Urban&Civic K L Limited (1) |
(390,501) |
(213,350) |
|
Urban&Civic Manydown Limited (1) |
771,295 |
406,560 |
|
Urban&Civic North East Limited (1) |
(1,013) |
262,278 |
|
Urban&Civic Projects Limited (1) |
(869,851) |
(1,929,968) |
|
Urban&Civic Property Developments No 1 Limited (1) |
193,335 |
(1,813) |
|
Urban&Civic Property Investments No.4 Limited (1) |
– |
– |
|
Urban&Civic Sandy Limited (1) |
(187,160) |
(175,859) |
|
Urban&Civic Tyttenhanger Limited (1) |
(593,810) |
(458,769) |
|
Urban&Civic Victoria Street Limited (1) |
– |
– |
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Amounts owed by group undertakings |
|
|
|
Prepayments and accrued income |
|
|
|
------------- |
------------ |
|
|
|
|
|
|
------------- |
------------ |
|
|
2024 |
2023 |
|
|
£ |
£ |
|
|
Trade creditors |
– |
|
|
Amounts owed to group undertakings |
|
|
|
------------ |
--------- |
|
|
|
|
|
|
------------ |
--------- |
|
|
2024 |
2023 |
|||
|
No. |
£ |
No. |
£ |
|
|
|
|
106,068,925 |
|
59,303,058 |
|
-------------- |
-------------- |
------------- |
------------- |
|