Caseware UK (AP4) 2024.0.164 2024.0.164 2024-04-052024-04-05falsefalse2023-04-06Buying and selling of own real estate. Other letting and operating of own or leased real estate67trueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.false 03849740 2023-04-06 2024-04-05 03849740 2022-04-06 2023-04-05 03849740 2024-04-05 03849740 2023-04-05 03849740 c:Director1 2023-04-06 2024-04-05 03849740 d:MotorVehicles 2023-04-06 2024-04-05 03849740 d:MotorVehicles 2024-04-05 03849740 d:MotorVehicles 2023-04-05 03849740 d:MotorVehicles d:OwnedOrFreeholdAssets 2023-04-06 2024-04-05 03849740 d:FurnitureFittings 2023-04-06 2024-04-05 03849740 d:FurnitureFittings 2024-04-05 03849740 d:FurnitureFittings 2023-04-05 03849740 d:FurnitureFittings d:OwnedOrFreeholdAssets 2023-04-06 2024-04-05 03849740 d:ComputerEquipment 2023-04-06 2024-04-05 03849740 d:ComputerEquipment 2024-04-05 03849740 d:ComputerEquipment 2023-04-05 03849740 d:ComputerEquipment d:OwnedOrFreeholdAssets 2023-04-06 2024-04-05 03849740 d:OwnedOrFreeholdAssets 2023-04-06 2024-04-05 03849740 d:FreeholdInvestmentProperty 2024-04-05 03849740 d:FreeholdInvestmentProperty 2023-04-05 03849740 d:CurrentFinancialInstruments 2024-04-05 03849740 d:CurrentFinancialInstruments 2023-04-05 03849740 d:Non-currentFinancialInstruments 2024-04-05 03849740 d:Non-currentFinancialInstruments 2023-04-05 03849740 d:CurrentFinancialInstruments d:WithinOneYear 2024-04-05 03849740 d:CurrentFinancialInstruments d:WithinOneYear 2023-04-05 03849740 d:Non-currentFinancialInstruments d:AfterOneYear 2024-04-05 03849740 d:Non-currentFinancialInstruments d:AfterOneYear 2023-04-05 03849740 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2024-04-05 03849740 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2023-04-05 03849740 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2024-04-05 03849740 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2023-04-05 03849740 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2024-04-05 03849740 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2023-04-05 03849740 d:ShareCapital 2024-04-05 03849740 d:ShareCapital 2023-04-05 03849740 d:RetainedEarningsAccumulatedLosses 2024-04-05 03849740 d:RetainedEarningsAccumulatedLosses 2023-04-05 03849740 c:OrdinaryShareClass1 2023-04-06 2024-04-05 03849740 c:OrdinaryShareClass1 2024-04-05 03849740 c:OrdinaryShareClass1 2023-04-05 03849740 c:FRS102 2023-04-06 2024-04-05 03849740 c:AuditExempt-NoAccountantsReport 2023-04-06 2024-04-05 03849740 c:FullAccounts 2023-04-06 2024-04-05 03849740 c:PrivateLimitedCompanyLtd 2023-04-06 2024-04-05 03849740 2 2023-04-06 2024-04-05 03849740 e:PoundSterling 2023-04-06 2024-04-05 iso4217:GBP xbrli:shares xbrli:pure
Registered number: 03849740














HOUNSLOW ESTATES LIMITED
UNAUDITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED  5 APRIL 2024

 
HOUNSLOW ESTATES LIMITED
 

CONTENTS



Page
Statement of Financial Position
 
 
1 - 2
Notes to the Financial Statements
 
 
3 - 7


 
HOUNSLOW ESTATES LIMITED
REGISTERED NUMBER:03849740

STATEMENT OF FINANCIAL POSITION
AS AT 5 APRIL 2024

2024
2023
Note
£
£

Fixed assets
  

Tangible assets
 4 
14,400
17,008

Investment property
 5 
6,762,923
6,762,923

  
6,777,323
6,779,931

Current assets
  

Debtors: amounts falling due within one year
 6 
901,526
913,517

Bank and cash balances
  
123,584
17,326

  
1,025,110
930,843

Current liabilities
  

Creditors: amounts falling due within one year
 7 
(1,469,838)
(1,413,663)

Net current liabilities
  
 
 
(444,728)
 
 
(482,820)

Total assets less current liabilities
  
6,332,595
6,297,111

Creditors: amounts falling due after more than one year
 8 
(1,967,197)
(2,053,996)

Net assets
  
4,365,398
4,243,115


Capital and reserves
  

Called up share capital 
 10 
100
100

Profit and loss account
  
4,365,298
4,243,015

  
4,365,398
4,243,115


The directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

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

The Company has opted not to file the statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.

Page 1

 
HOUNSLOW ESTATES LIMITED
REGISTERED NUMBER:03849740
    
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 5 APRIL 2024

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 26 March 2025.




S R Khan
Directors

The notes on pages 3 to 7 form part of these financial statements.

Page 2

 
HOUNSLOW ESTATES LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 5 APRIL 2024

1.


General information

Hounslow Estates Limited is a private limited liability company incorporated in England and Wales with its registered office address at 9 Pebworth Road, Harrow, Middlesex, HA1 3UB.
The principal activity of the Company is that of property investment.
The Company's functional and presentational currency is £ Sterling.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with FRS 102 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland' and the requirements of the Companies Act 2006. The disclosure requirements of Section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The following principal accounting policies have been applied:

 
2.2

Going concern

The company meets its day-to-day working capital requirements through the financial support of the shareholders. The directors believes that it is appropriate to prepare the financial statements on a going concern basis which assumes that the company will continue in operational existence with the continued support of the shareholder.

 
2.3

Turnover

Turnover comprises rents receivable excluding Value Added Tax. 
Rental income is recognised in the period to which it relates. Rental income received in advance is carried forward as deferred income. 

 
2.4

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.5

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount.

 
2.6

Borrowing costs

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

Page 3

 
HOUNSLOW ESTATES LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 5 APRIL 2024

2.Accounting policies (continued)

 
2.7

Pensions

Defined contribution pension plan
The Company contributes to a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.
The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Statement of Financial Position. The assets of the plan are held separately from the Company in independently administered funds.

 
2.8

Taxation

Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the Company operates and generates income.


 
2.9

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives.

Depreciation is provided on the following basis:

Motor vehicles
-
15%
reducing balance
Fixtures and fittings
-
15%
reducing balance
Computer equipment
-
25%
reducing balance

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.
Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.10

Investment property

Investment property is carried at fair value determined annually by the directors and derived from the current market rents and investment property yields for comparable real estate, adjusted if necessary for any difference in the nature, location or condition of the specific asset. No depreciation is provided. Changes in fair value are recognised in profit or loss.

Page 4

 
HOUNSLOW ESTATES LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 5 APRIL 2024

2.Accounting policies (continued)

 
2.11

Debtors

Short term debtors are measured at the transaction price.

 
2.12

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.13

Creditors

Short term creditors are measured at the transaction price, less any impairement.


3.


Employees

The average monthly number of employees, including directors, during the year was 6 (2023 - 7).


4.


Tangible fixed assets





Motor vehicles
Fixtures and fittings
Computer equipment
Total

£
£
£
£



Cost


At 6 April 2023
10,794
140,403
1,266
152,463



At 5 April 2024

10,794
140,403
1,266
152,463



Depreciation


At 6 April 2023
5,723
129,029
703
135,455


Charge for the year on owned assets
761
1,706
141
2,608



At 5 April 2024

6,484
130,735
844
138,063



Net book value



At 5 April 2024
4,310
9,668
422
14,400



At 5 April 2023
5,071
11,374
563
17,008

Page 5

 
HOUNSLOW ESTATES LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 5 APRIL 2024

5.


Investment property


Freehold investment property

£



Valuation


At 6 April 2023
6,762,923



At 5 April 2024
6,762,923

The 2024 valuations were made by the directors, on an open market value for existing use basis.



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

2024
2023
£
£


Historic cost
6,556,314
6,556,314


6.


Debtors

2024
2023
£
£

Trade debtors
64,782
24,487

Other debtors
820,724
867,192

Prepayments and accrued income
16,020
21,838

901,526
913,517



7.


Creditors: Amounts falling due within one year

2024
2023
£
£

Bank overdrafts
-
4,205

Bank loans
80,717
77,205

Trade creditors
-
15,600

Taxation and social security
87,488
46,883

Other creditors
1,295,357
1,246,790

Accruals and deferred income
6,276
22,980

1,469,838
1,413,663


Page 6

 
HOUNSLOW ESTATES LIMITED
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 5 APRIL 2024

8.


Creditors: Amounts falling due after more than one year

2024
2023
£
£

Bank loans
1,749,266
1,836,065

Mortgage
217,931
217,931

1,967,197
2,053,996



9.


Loans


Analysis of the maturity of loans is given below:


2024
2023
£
£

Amounts falling due within one year

Bank loans
80,717
77,205

Amounts falling due 1-2 years

Bank loans
84,400
80,727

Amounts falling due 2-5 years

Bank loans
1,664,866
149,030

Amounts falling due after more than 5 years

Bank loans
-
1,606,307

Mortgage
217,931
217,931

2,047,914
2,131,200


The bank loans and mortgage are secured by fixed and floating charge over the assets of the company.


10.


Share capital

2024
2023
£
£
Allotted, called up and fully paid



100 (2023 - 100) Ordinary shares of £1.00 each
100
100


 
Page 7