Company registration number 10193886 (England and Wales)
ETOPIA CORBY LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
ETOPIA CORBY LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 5
ETOPIA CORBY LIMITED
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 1 -
2025
2024
Notes
£
£
£
£
Current assets
Debtors
4
200
15,007
Cash at bank and in hand
-
0
633
200
15,640
Creditors: amounts falling due within one year
5
-
0
(305,168)
Net current assets/(liabilities)
200
(289,528)
Capital and reserves
Called up share capital
6
200
200
Profit and loss reserves
-
0
(289,728)
Total equity
200
(289,528)

For the financial year ended 31 March 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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

The director of the company has elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved and signed by the director and authorised for issue on 11 April 2025
William Bellamy
Director
Company registration number 10193886 (England and Wales)
ETOPIA CORBY LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
1
Accounting policies
Company information

Etopia Corby Limited is a private company limited by shares incorporated in England and Wales. The registered office is 3rd Floor, Millbank Tower, 21-24 Millbank, London, SW1P 4QP.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. 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 financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

The current economic environment is difficult, and the company has reported antrue operating profit for the year.

 

The director considers that the outlook present significant challenges in terms of future trading results and cash flows. The company has commenced discussions with its investors about an additional funding that may prove to be necessary. It is likely that these discussions will be successful, and funding will be available.

 

The director has concluded that the combination of these circumstances represents a material uncertainty that casts significant doubt upon the company’s ability to continue as a going concern and that, therefore, the company may be unable to realise its assets and discharge its liabilities in the normal course of business.

 

Nevertheless, after making enquiries and considering the uncertainties described above, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. The company has received support from its intermediate parent company, and the ultimate parent company in the UK, to meet its financial obligations at least for the next 12 months from the balance sheet date. For these reasons, they continue to adopt the going concern basis of accounting in preparing the annual financial statements.

1.3
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.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from the sale of properties is recognised on exchange of contracts when significant risks and reward of ownership of the properties have been passed to the buyer, the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.4
Cash at bank and in hand

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 current liabilities.

ETOPIA CORBY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 3 -
1.5
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 of 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.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

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.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.6
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

ETOPIA CORBY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the director is required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2025
2024
Number
Number
Total
1
1
4
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
-
0
1,088
Other debtors
200
13,919
200
15,007
5
Creditors: amounts falling due within one year
2025
2024
£
£
Amounts owed to group undertakings
-
0
284,849
Other creditors
-
0
20,319
-
0
305,168

 

 

6
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
200
200
200
200

 

ETOPIA CORBY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 5 -
7
Related party transactions

The company has taken advantage of the exemptions provided by Section 33 of FRS 102 'Related Party Disclosures' and has not disclosed transactions entered into between two or more members of a group, provided that any subsidiary undertaking which is party to the transaction is wholly owned by a member of that group.

 

Included within amounts owed to group undertakings are amounts totaling £nil (2024: £284,849) owed to group undertakings not wholly owned.

 

Also, a bad debt write-back of £280,269 (2024: £nil) included within amounts owed to group undertakings.

8
Parent company

The ultimate parent company is Project Etopia Group Limited, a company incorporated in England and Wales.

2025-03-312024-04-01falsefalsefalse11 April 2025CCH SoftwareCCH Accounts Production 2024.310No description of principal activityWilliam Bellamy101938862024-04-012025-03-31101938862025-03-31101938862024-03-3110193886core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3110193886core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3110193886core:CurrentFinancialInstruments2025-03-3110193886core:CurrentFinancialInstruments2024-03-3110193886core:ShareCapital2025-03-3110193886core:ShareCapital2024-03-3110193886core:RetainedEarningsAccumulatedLosses2025-03-3110193886core:RetainedEarningsAccumulatedLosses2024-03-3110193886bus:Director12024-04-012025-03-31101938862023-04-012024-03-3110193886core:WithinOneYear2025-03-3110193886core:WithinOneYear2024-03-3110193886bus:PrivateLimitedCompanyLtd2024-04-012025-03-3110193886bus:SmallCompaniesRegimeForAccounts2024-04-012025-03-3110193886bus:FRS1022024-04-012025-03-3110193886bus:AuditExemptWithAccountantsReport2024-04-012025-03-3110193886bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP