IRIS Accounts Production v25.1.0.734 13606849 Board of Directors 31.12.24 1.1.24 31.12.24 31.12.24 true false true true false false true false Ordinary 0 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh136068492023-12-31136068492024-12-31136068492024-01-012024-12-31136068492022-12-31136068492023-01-012023-12-31136068492023-12-3113606849ns15:EnglandWales2024-01-012024-12-3113606849ns14:Euro2024-01-012024-12-3113606849ns10:Director12024-01-012024-12-3113606849ns10:Director22024-01-012024-12-3113606849ns10:Consolidated2024-12-3113606849ns10:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3113606849ns10:PrivateLimitedCompanyLtd2024-01-012024-12-3113606849ns10:Consolidatedns10:SmallEntities2024-01-012024-12-3113606849ns10:Consolidatedns10:Audited2024-01-012024-12-3113606849ns10:SmallCompaniesRegimeForDirectorsReport2024-01-012024-12-3113606849ns10:SmallCompaniesRegimeForAccounts2024-01-012024-12-3113606849ns10:Consolidatedns10:SmallCompaniesRegimeForDirectorsReport2024-01-012024-12-3113606849ns10:Consolidatedns10:SmallCompaniesRegimeForAccounts2024-01-012024-12-3113606849ns10:FullAccounts2024-01-012024-12-3113606849ns10:OrdinaryShareClass12024-01-012024-12-3113606849ns10:Consolidated2024-01-012024-12-3113606849ns10:Director32024-01-012024-12-3113606849ns10:RegisteredOffice2024-01-012024-12-3113606849ns10:Director42024-01-012024-12-3113606849ns10:Consolidated2023-01-012023-12-3113606849ns5:CurrentFinancialInstruments2024-12-3113606849ns5:CurrentFinancialInstruments2023-12-3113606849ns5:ShareCapital2024-12-3113606849ns5:ShareCapital2023-12-3113606849ns5:SharePremium2024-12-3113606849ns5:SharePremium2023-12-3113606849ns5:RetainedEarningsAccumulatedLosses2024-12-3113606849ns5:RetainedEarningsAccumulatedLosses2023-12-3113606849ns5:LandBuildingsns5:ShortLeaseholdAssets2023-12-3113606849ns5:FurnitureFittings2023-12-3113606849ns5:MotorVehicles2023-12-3113606849ns5:ComputerEquipment2023-12-3113606849ns5:LandBuildingsns5:ShortLeaseholdAssets2024-01-012024-12-3113606849ns5:FurnitureFittings2024-01-012024-12-3113606849ns5:MotorVehicles2024-01-012024-12-3113606849ns5:ComputerEquipment2024-01-012024-12-3113606849ns5:LandBuildingsns5:ShortLeaseholdAssets2024-12-3113606849ns5:FurnitureFittings2024-12-3113606849ns5:MotorVehicles2024-12-3113606849ns5:ComputerEquipment2024-12-3113606849ns5:LandBuildingsns5:ShortLeaseholdAssets2023-12-3113606849ns5:FurnitureFittings2023-12-3113606849ns5:MotorVehicles2023-12-3113606849ns5:ComputerEquipment2023-12-3113606849ns5:CostValuation2023-12-3113606849ns5:WithinOneYearns5:CurrentFinancialInstruments2024-12-3113606849ns5:WithinOneYearns5:CurrentFinancialInstruments2023-12-3113606849ns5:WithinOneYear2024-12-3113606849ns5:WithinOneYear2023-12-3113606849ns5:DeferredTaxation2023-12-3113606849ns5:DeferredTaxation2024-12-3113606849ns10:OrdinaryShareClass12024-12-3113606849ns5:RetainedEarningsAccumulatedLosses2023-12-3113606849ns5:SharePremium2023-12-3113606849ns5:RetainedEarningsAccumulatedLosses2024-01-012024-12-31
REGISTERED NUMBER: 13606849 (England and Wales)












Report of the Directors and

Consolidated Financial Statements

For The Year Ended 31st December 2024

for

Citivale Group Holdings Ltd

Citivale Group Holdings Ltd (Registered number: 13606849)






Contents of the Consolidated Financial Statements
For The Year Ended 31st December 2024




Page

Company Information 1

Report of the Directors 2

Report of the Independent Auditors 4

Consolidated Statement of Income and Retained Earnings 8

Consolidated Balance Sheet 9

Company Balance Sheet 10

Notes to the Consolidated Financial Statements 11


Citivale Group Holdings Ltd

Company Information
For The Year Ended 31st December 2024







DIRECTORS: J A Appleton-Metcalfe
R G R Kay
Mrs R L Farnsworth





REGISTERED OFFICE: 4 Old Market Place
Ripon
HG4 1EQ





REGISTERED NUMBER: 13606849 (England and Wales)





AUDITORS: Sargeant Partnership Ltd
Chartered Accountants
and Statutory Auditors
5 White Oak Square, London Road
Swanley
Kent
BR8 7AG

Citivale Group Holdings Ltd (Registered number: 13606849)

Report of the Directors
For The Year Ended 31st December 2024

The directors present their report with the financial statements of the company and the group for the year ended 31st December 2024.

PRINCIPAL ACTIVITY
The principal activity of the group in the year under review was that of management of real estate on a fee or contract basis.

EVENTS SINCE THE END OF THE YEAR
Information relating to events since the end of the year is given in the notes to the financial statements.

DIRECTORS
The directors shown below have held office during the whole of the period from 1st January 2024 to the date of this report.

J A Appleton-Metcalfe
R G R Kay
Mrs R L Farnsworth

Other changes in directors holding office are as follows:

G Craven - appointed 11th January 2024

G Craven ceased to be a director after 31st December 2024 but prior to the date of this report.

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Report of the Directors and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and the group and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

- select suitable accounting policies and then apply them consistently;
- make judgements and accounting estimates that are reasonable and prudent;
- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the group's auditors are aware of that information.

AUDITORS
The auditors, Sargeant Partnership Ltd, will be proposed for re-appointment at the forthcoming Annual General Meeting.


Citivale Group Holdings Ltd (Registered number: 13606849)

Report of the Directors
For The Year Ended 31st December 2024

This report has been prepared in accordance with the provisions of Part 15 of the Companies Act 2006 relating to small companies.

ON BEHALF OF THE BOARD:





J A Appleton-Metcalfe - Director


11th April 2025

Report of the Independent Auditors to the Members of
Citivale Group Holdings Ltd

Opinion
We have audited the financial statements of Citivale Group Holdings Ltd (the 'parent company') and its subsidiaries (the 'group') for the year ended 31st December 2024 which comprise the Consolidated Statement of Income and Retained Earnings, Consolidated Balance Sheet, Company Balance Sheet and Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:
-give a true and fair view of the state of the group's and of the parent company affairs as at 31st December 2024 and of the group's profit for the year then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and the parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information
The directors are responsible for the other information. The other information comprises the information in the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
- the information given in the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Report of the Directors has been prepared in accordance with applicable legal requirements.

Report of the Independent Auditors to the Members of
Citivale Group Holdings Ltd


Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
- the parent company financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit; or
- the directors were not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies' exemption from the requirement to prepare a Group Strategic Report or in preparing the Report of the Directors.

Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page two, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the directors are responsible for assessing the group's and the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or the parent company or to cease operations, or have no realistic alternative but to do so.

Report of the Independent Auditors to the Members of
Citivale Group Holdings Ltd


Auditors' responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

Explanation as to what extent the audit was considered capable of detecting irregularities,including fraud.

During the audit we identify and assess the risk of material misstatements of the financial statements due to fraud or
error; to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud and error; and to respond appropriately to those risks.

In identifying and assessing risks of material misstatement in respect of irregularities including, fraud and non
compliance with laws and regulations, our procedures included the following:

- We obtained an understanding of the legal and regulatory frameworks applicable to the company and the sector in
which they operate. We determined that the following laws and regulations were most significant: the Companies Act
2006, UK GAAP, UK corporate taxation laws and the Data Protection Act.

- We obtained an understanding of how the Company is complying with those legal and regulatory frameworks by
making inquiries to the management and directors of known or suspected instances of fraud and non compliance with laws and regulations. These enquiries are corroborated through follow up audit procedures including but not limited to a review of legal and professional costs and correspondence.

-We assessed the susceptibility of the Company's financial statements to material misstatement, including how fraud
might occur. Audit procedures performed by the audit engagement team included:

a) Identifying the controls management has put in place to prevent and detect fraud;

b) Understanding how those charged with governance considered and addressed the potential for override of controls or other inappropriate influence over the financial reporting process;

c) Challenging assumptions and judgements made by management in its significant accounting estimates; and

d) Identifying and testing journal entries, in particular any journal entries posted with unusual account combinations.

e) Assessing the extent of compliance with the relevant laws and regulations.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

Report of the Independent Auditors to the Members of
Citivale Group Holdings Ltd


Use of our report
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.




Joanne Brown (Senior Statutory Auditor)
for and on behalf of Sargeant Partnership Ltd
Chartered Accountants
and Statutory Auditors
5 White Oak Square, London Road
Swanley
Kent
BR8 7AG

11th April 2025

Citivale Group Holdings Ltd (Registered number: 13606849)

Consolidated
Statement of Income and
Retained Earnings
For The Year Ended 31st December 2024

31.12.24 31.12.23
£ £ £ £

TURNOVER 2,129,279 1,582,211

Cost of sales 481,895 159,724
GROSS PROFIT 1,647,384 1,422,487

Administrative expenses 1,378,995 1,069,598
268,389 352,889

Other operating income 508 10,550
OPERATING PROFIT 268,897 363,439

Income from fixed asset investments 949 5,694
Interest receivable and similar income 42,607 82
43,556 5,776
312,453 369,215

Interest payable and similar expenses - 1,162
PROFIT BEFORE TAXATION 312,453 368,053

Tax on profit 83,665 93,414
PROFIT FOR THE FINANCIAL YEAR 228,788 274,639

Retained earnings at beginning of year 890,011 740,372

Dividends (183,000 ) (125,000 )

RETAINED EARNINGS FOR THE
GROUP AT END OF YEAR

935,799

890,011

Profit attributable to:
Owners of the parent 228,788 274,639

Citivale Group Holdings Ltd (Registered number: 13606849)

Consolidated Balance Sheet
31st December 2024

31.12.24 31.12.23
Notes £ £ £
FIXED ASSETS
Tangible assets 5 40,892 48,965
Investments 6 1,150,949 1,150,949
1,191,841 1,199,914

CURRENT ASSETS
Debtors 7 1,427,944 910,905
Cash at bank 1,463,319 353,591
2,891,263 1,264,496
CREDITORS
Amounts falling due within one year 8 299,992 1,567,272
NET CURRENT ASSETS/(LIABILITIES) 2,591,271 (302,776 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

3,783,112

897,138

PROVISIONS FOR LIABILITIES 9 5,099 6,915
NET ASSETS 3,778,013 890,223

CAPITAL AND RESERVES
Called up share capital 10 1,685 1,176
Share premium 11 2,841,493 -
Merger reserve 11 (964 ) (964 )
Retained earnings 11 935,799 890,011
SHAREHOLDERS' FUNDS 3,778,013 890,223

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

The financial statements were approved by the Board of Directors and authorised for issue on 11th April 2025 and were signed on its behalf by:





R G R Kay - Director


Citivale Group Holdings Ltd (Registered number: 13606849)

Company Balance Sheet
31st December 2024

31.12.24 31.12.23
Notes £ £ £
FIXED ASSETS
Tangible assets 5 40,892 48,965
Investments 6 977 977
41,869 49,942

CURRENT ASSETS
Debtors 7 2,853,631 1,378,250
Cash at bank 1,354,123 284,743
4,207,754 1,662,993
CREDITORS
Amounts falling due within one year 8 1,026,573 1,384,182
NET CURRENT ASSETS 3,181,181 278,811
TOTAL ASSETS LESS CURRENT
LIABILITIES

3,223,050

328,753

PROVISIONS FOR LIABILITIES 9 5,099 6,915
NET ASSETS 3,217,951 321,838

CAPITAL AND RESERVES
Called up share capital 10 1,685 1,176
Share premium 11 2,841,493 -
Retained earnings 11 374,773 320,662
SHAREHOLDERS' FUNDS 3,217,951 321,838

Company's profit for the financial year 237,111 283,073

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

The financial statements were approved by the Board of Directors and authorised for issue on 11th April 2025 and were signed on its behalf by:





R G R Kay - Director


Citivale Group Holdings Ltd (Registered number: 13606849)

Notes to the Consolidated Financial Statements
For The Year Ended 31st December 2024

1. STATUTORY INFORMATION

Citivale Group Holdings Ltd is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the General Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These consolidated 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.

The financial statements are presented in sterling which is the functional currency of the company and the Group and are rounded to the nearest £.

The significant accounting policies applied in the preparation of these financial statements are set out below. The same accounting policies have been applied to the company's individual accounts and the consolidated accounts.

Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company, Citivale Group Holdings Limited, together with all the entities controlled by the parent company (its subsidiaries). All financial statements are made up to 31st December 2024.

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

The acquisition on 30th September 2022 of Citivale Partners Limited in a share for share exchange has been accounted for in the group accounts using the merger method of accounting. The share for share exchange was accounted for at the nominal value with the difference between the nominal value of the shares issued and nominal value of the shares acquired being reported in the Merger Reserve.

Citivale Group Holdings Ltd (Registered number: 13606849)

Notes to the Consolidated Financial Statements - continued
For The Year Ended 31st December 2024

2. ACCOUNTING POLICIES - continued

Revenue recognition
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Revenue from the rendering of services is recognised when the following conditions are satisfied:
- The amount of the revenue can be measured reliably;
- It is probable that the economic benefits associated with the transaction will flow to the entity;
- The stage of completion of the transaction at the end of the reporting period can be measured reliably; and
- The costs incurred for the transaction and the costs to complete the transaction can be measured reliably.

Asset management and development management fees are recognised in the period that the service is delivered to the client. When a retention fee is included in the contract then the value of the fee that is subject to the retention is recognised when all conditions have been met and when the value to be received can be measured reliably.

Acquisition fees, which are fees resulting from completion of a property acquisition by a client, are typically set out in a contract with a proportion being payable on completion and a proportion being deferred for payment until a future date. The value of the acquisition fee is typically determined at the completion date with subsequent amendments to the value of the deferred proportion being determined by future events, most commonly the future value of the property when sold by the client. The proportion of the acquisition fee that is payable on completion is recognised at the completion date. The proportion of the acquisition fee that is deferred is recognised as revenue when it can be determined that the value of the revenue can be measured reliably and that it is probable the payment will be received at a later date. When revenue from deferred acquisition fees is recognised before payment is received then an ongoing assessment is made of changes in circumstances which may require the value of the revenue recognised at the previous reporting date to be adjusted in the current reporting period.

Promote or performance fees usually become due on the disposal of a property by a client. Promote or
performance fees are recognised when the transaction which triggers the fee completes.

Other consultancy fees are usually derived from advice related to a specific transaction or a specified deliverable.The revenue for other consultancy services is recognised when the specific deliverable is made available to the client or when a specific transaction completes. This is usually at the same time as an invoice for the fee is raised.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.

Short leasehold improvements - 5 year straight line
Fixtures and fittings - 5 year straight line
Computer equipment - 3 year straight line
Motor vehicles and bicycle - 4 year straight line


Citivale Group Holdings Ltd (Registered number: 13606849)

Notes to the Consolidated Financial Statements - continued
For The Year Ended 31st December 2024

2. ACCOUNTING POLICIES - continued
Investments in subsidiaries
In the company balance sheet, investments in subsidiaries are shown at cost less provision for impairment. Investments are reviewed annually for indications of impairment.

In the group balance sheet, investments relate to investments in unlisted entities which are stated at cost less impairment. At each balance sheet date, the investment is assessed for indicators of impairment and where there are indicators of impairment, recoverable amount is assessed. If recoverable amount is less than carrying amount, the investment is written down to recoverable amount by way of an impairment loss which is recognised in profit or loss.

Debtors and creditors receivable/payable within one year
Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at
transaction price. Any losses arising from impairment are recognised in the profit and loss account in other administrative expenses.

Loans and borrowings
Loans and borrowings are initially recognised at the transaction price. Subsequently, they are measured at
amortised cost using the effective interest rate method, less impairment. If an arrangement constitutes a finance transaction it is measured at present value.

Impairment
Assets not measured at fair value are reviewed for any indication that the asset may be impaired at each balance sheet date. If such indication exists, the recoverable amount of the asset, or the asset's cash generating unit, is estimated and compared to the carrying amount. Where the carrying amount exceeds its recoverable amount, an impairment loss is recognised in profit or loss unless the asset is carried at a revalued amount where the impairment loss is a revaluation decrease.

Provisions
Provisions are recognised when the company has an obligation at the balance sheet date as a result of a past event, it is probable that an outflow of economic benefits will be required in settlement and the amount can be reliably estimated.

Taxation
Current tax represents the amount of tax payable or receivable in respect of the taxable profit (or loss) for the
current or past reporting periods. It is measured at the amount expected to be paid or recovered using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax represents the future tax consequences of transactions and events recognised in the financial
statements of current and previous periods. It is recognised in respect of all timing differences, with certain
exceptions. Timing differences are differences between taxable profits and total comprehensive income as stated in the financial statements that arise from the inclusion of income and expense in tax assessments in periods different from those in which they are recognised in the financial statements. 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.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date that are expected to apply to the reversal of timing differences. Deferred tax on revalued non-depreciable tangible fixed assets and investment properties is measured using the rates and allowances that apply to the sale of the asset.


Citivale Group Holdings Ltd (Registered number: 13606849)

Notes to the Consolidated Financial Statements - continued
For The Year Ended 31st December 2024

2. ACCOUNTING POLICIES - continued
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.

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

Pension costs and other post-retirement benefits
The company and group 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.

3. EMPLOYEES AND DIRECTORS

The average number of employees during the year was 9 (2023 - 6 ) .

The average number of employees by undertakings that were proportionately consolidated during the year was 3 (2023 - 2 ) .

4. INDIVIDUAL INCOME STATEMENT

As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements.

The parent company's profit for the year was £237,111 (2023: £283,073).

Citivale Group Holdings Ltd (Registered number: 13606849)

Notes to the Consolidated Financial Statements - continued
For The Year Ended 31st December 2024

5. TANGIBLE FIXED ASSETS

Group
Motor
Fixtures vehicles
Short and and Computer
leasehold fittings bicycles equipment Totals
£ £ £ £ £
COST
At 1st January 2024 26,630 21,344 - 17,097 65,071
Additions 5,315 - 945 2,814 9,074
At 31st December 2024 31,945 21,344 945 19,911 74,145
DEPRECIATION
At 1st January 2024 5,326 5,035 - 5,745 16,106
Charge for year 6,123 4,269 118 6,637 17,147
At 31st December 2024 11,449 9,304 118 12,382 33,253
NET BOOK VALUE
At 31st December 2024 20,496 12,040 827 7,529 40,892
At 31st December 2023 21,304 16,309 - 11,352 48,965

Company
Motor
Fixtures vehicles
Short and and Computer
leasehold fittings bicycles equipment Totals
£ £ £ £ £
COST
At 1st January 2024 26,630 21,344 - 17,097 65,071
Additions 5,315 - 945 2,814 9,074
At 31st December 2024 31,945 21,344 945 19,911 74,145
DEPRECIATION
At 1st January 2024 5,326 5,035 - 5,745 16,106
Charge for year 6,123 4,269 118 6,637 17,147
At 31st December 2024 11,449 9,304 118 12,382 33,253
NET BOOK VALUE
At 31st December 2024 20,496 12,040 827 7,529 40,892
At 31st December 2023 21,304 16,309 - 11,352 48,965

Citivale Group Holdings Ltd (Registered number: 13606849)

Notes to the Consolidated Financial Statements - continued
For The Year Ended 31st December 2024

6. FIXED ASSET INVESTMENTS

Group
Unlisted
investments
£
COST
At 1st January 2024
and 31st December 2024 1,150,949
NET BOOK VALUE
At 31st December 2024 1,150,949
At 31st December 2023 1,150,949
Company
Shares in
group
undertakings
£
COST
At 1st January 2024
and 31st December 2024 977
NET BOOK VALUE
At 31st December 2024 977
At 31st December 2023 977

The group or the company's investments at the Balance Sheet date in the share capital of companies include the following:

Subsidiaries

Citivale Partners Limited
Registered office: 4 Old Market Place, Ripon, North Yorkshire, HG4 1EQ
Nature of business: Management of real estate on a fee/contract basis
%
Class of shares: holding
Ordinary £0.01 100.00

Citivale Partners Lime JVCO Limited
Registered office: 4 Old Market Place, Ripon, North Yorkshire, HG4 1EQ
Nature of business: Development management of industrial building sites
%
Class of shares: holding
Ordinary £1 100.00


Citivale Group Holdings Ltd (Registered number: 13606849)

Notes to the Consolidated Financial Statements - continued
For The Year Ended 31st December 2024

7. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
31.12.24 31.12.23 31.12.24 31.12.23
£ £ £ £
Trade debtors 83,847 208,077 570,582 51,642
Other debtors 362,799 111,191 35,953 18,040
Loans from subsidiaries - - 1,325,159 773,494
Social security and other taxes - - - 7,647
Prepayments and accrued income 981,298 591,637 921,937 527,427
1,427,944 910,905 2,853,631 1,378,250

8. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
31.12.24 31.12.23 31.12.24 31.12.23
£ £ £ £
Trade creditors 15,977 62,854 235,873 52,815
Corporation Tax 85,389 90,660 85,422 90,690
Social security and other taxes 60,076 116,521 46,861 30,828
Other creditors 2,302 1,060,136 2,302 820,073
Loans from subsidiaries - - 540,937 170,675
Accruals 136,248 198,059 115,178 180,059
Deferred income - 39,042 - 39,042
299,992 1,567,272 1,026,573 1,384,182

9. PROVISIONS FOR LIABILITIES

Group Company
31.12.24 31.12.23 31.12.24 31.12.23
£ £ £ £
Deferred tax 5,099 6,915 5,099 6,915

Group
Deferred tax
£
Balance at 1st January 2024 6,915
Accelerated capital allowances
released during the year (1,816 )
Balance at 31st December 2024 5,099

Company
Deferred tax
£
Balance at 1st January 2024 6,915
Accelerated capital allowances
Released during year (1,816 )
Balance at 31st December 2024 5,099

Citivale Group Holdings Ltd (Registered number: 13606849)

Notes to the Consolidated Financial Statements - continued
For The Year Ended 31st December 2024

10. CALLED UP SHARE CAPITAL

Allotted and issued:
Number: Class: Nominal 31.12.24 31.12.23
value: £ £
1,176 Share capital £1 1,685 1,176

11. RESERVES

Group
Retained Share Merger
earnings premium reserve Totals
£ £ £ £

At 1st January 2024 890,011 - (964 ) 889,047
Profit for the year 228,788 - - 228,788
Dividends (183,000 ) - - (183,000 )
Cash share issue - 2,841,493 - 2,841,493
At 31st December 2024 935,799 2,841,493 (964 ) 3,776,328

Company
Retained Share
earnings premium Totals
£ £ £

At 1st January 2024 320,662 - 320,662
Profit for the year 237,111 237,111
Dividends (183,000 ) (183,000 )
Cash share issue - 2,841,493 2,841,493
At 31st December 2024 374,773 2,841,493 3,216,266

On 11 January 2024, the company allotted 509 ordinary shares with a nominal value of £1.00 each in the capital of the company to Partners Group Operator Investments Holding Ag and the company adopted new Articles of Association. The subscription price paid at completion for the shares allotted was £3,000,000.
The balance of this subscription price, after costs of £157,998, was allocated to the share premium account.

The merger reserve represents the difference between the nominal value of shares issued and the nominal value of the shares acquired when the company acquired 100% of the issued share capital of Citivale Partners Limited in a share for share exchange on 30th September 2022.

Citivale Group Holdings Ltd (Registered number: 13606849)

Notes to the Consolidated Financial Statements - continued
For The Year Ended 31st December 2024

12. FINANCIAL COMMITMENTS

On 28th January 2022 Citivale Partners Lime JVCO Limited, a wholly owned subsidiary of the company, entered into a Joint Venture and Shareholders' Agreement with PG Investment Company 17 S.A.R.L. and PG Lime Investment Company 1 Limited ("the Agreement"). The Agreement committed Citivale Partners Lime JVCO Limited to fund PG Lime Investment Company 1 Limited to a maximum of £1m with an automatic increase in the value of the commitment on the completion of the acquisition of, or investment in, each investment by PG Lime Investment Company 1 Limited to an amount equal to the value of the acquisition fee due to the company in relation to that acquisition. At the 31 December 2023 the investment of £1.15m, disclosed as Fixed Asset Investments in the consolidated balance sheet, represented the maximum value of the funding commitment under the Agreement.

In the year ended 31st December 2024, as the result of the completion of the investment agreement with Partners Group Operator Investments Holding Ag and Citivale Group Holdings Limited on 11 January 2024 the funding commitment of Citivale Partners Lime JVCO Limited automatically increased under the terms of the Agreement by an additional £2m.

The Agreement sets out the requirements for additional contributions by the parties to the Agreement, that the funding commitments are expected to be for funding for target investments and to fund costs in accordance with the business plan and the process under which a draw down against the commitment is to be actioned. Under the agreement £237,500 was advanced by Citivale Partners Lime JVCO Limited on 13th September 2024, and is disclosed under Other Debtors as at 31st December 2024.

At the date of approval of these financial statements the Citivale group is forecasting that it will not be required to make a funding contribution before 31 December 2025.

The directors have taken account of the funding commitment in the Agreement in their assessment of the cashflow projections for the company and their going concern assessment.