1 August 2023 false No description of principal activity Taxfiler 2024.6 12824579business:PrivateLimitedCompanyLtd2023-08-012024-07-31 128245792023-07-31 128245792023-08-012024-07-31 12824579business:AuditExemptWithAccountantsReport2023-08-012024-07-31 12824579business:FilletedAccounts2023-08-012024-07-31 128245792024-07-31 12824579business:Director12023-08-012024-07-31 12824579business:Director22023-08-012024-07-31 12824579business:RegisteredOffice2023-08-012024-07-31 128245792023-07-31 12824579core:WithinOneYear2024-07-31 12824579core:WithinOneYear2023-07-31 12824579core:AfterOneYear2024-07-31 12824579core:AfterOneYear2023-07-31 12824579core:ShareCapitalcore:PreviouslyStatedAmount2024-07-31 12824579core:ShareCapitalcore:PreviouslyStatedAmount2023-07-31 12824579core:InvestmentPropertiesRevaluationReservecore:PreviouslyStatedAmount2024-07-31 12824579core:InvestmentPropertiesRevaluationReservecore:PreviouslyStatedAmount2023-07-31 12824579core:RetainedEarningsAccumulatedLossescore:PreviouslyStatedAmount2024-07-31 12824579core:RetainedEarningsAccumulatedLossescore:PreviouslyStatedAmount2023-07-31 12824579core:PreviouslyStatedAmount2024-07-31 12824579core:PreviouslyStatedAmount2023-07-31 12824579business:SmallEntities2023-08-012024-07-31 12824579countries:EnglandWales2023-08-012024-07-31 12824579core:AdditionsToInvestments2024-07-31 12824579core:RevaluationsIncreaseDecreaseInInvestments2024-07-31 128245792022-08-012023-07-31 iso4217:GBP xbrli:pure
Company Registration No. 12824579 (England and Wales)
Xp Estates Limited Unaudited accounts for the year ended 31 July 2024
Xp Estates Limited Unaudited accounts Contents
Page
- 2 -
Xp Estates Limited Company Information for the year ended 31 July 2024
Directors
Jack Jiggens Benjamin Richards
Company Number
12824579 (England and Wales)
Registered Office
The Old Bakery 12-14 Hart Street Henley-On- Thames RG9 2AU United Kingdom
Accountants
P10 Accountancy Ltd 77A Richmond Road Twickenham TW1 3AW
- 3 -
Xp Estates Limited Statement of financial position as at 31 July 2024
2024 
2023 
Notes
£ 
£ 
Fixed assets
Investment property
400,000 
400,000 
Investments
361,431 
434,990 
761,431 
834,990 
Current assets
Inventories
500,292 
- 
Debtors
408,183 
257,129 
Cash at bank and in hand
2,831 
1,696 
911,306 
258,825 
Creditors: amounts falling due within one year
(30,959)
(3,045)
Net current assets
880,347 
255,780 
Total assets less current liabilities
1,641,778 
1,090,770 
Creditors: amounts falling due after more than one year
(1,061,380)
(394,051)
Provisions for liabilities
Deferred tax
(15,520)
(15,520)
Net assets
564,878 
681,199 
Capital and reserves
Called up share capital
2 
2 
Fair value reserve
(44,847)
(44,847)
Profit and loss account
609,723 
726,044 
Shareholders' funds
564,878 
681,199 
For the year ending 31 July 2024 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 in accordance with section 476 of the Companies Act 2006.
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
These accounts have been prepared and delivered 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 profit and loss account has not been delivered to the Registrar of Companies.
The financial statements were approved by the Board of Directors and authorised for issue on 24 April 2025 and were signed on its behalf by
Benjamin Richards Director Company Registration No. 12824579
- 4 -
Xp Estates Limited Notes to the Accounts for the year ended 31 July 2024
1
Statutory information
Xp Estates Limited is a private company, limited by shares, registered in England and Wales, registration number 12824579. The registered office is The Old Bakery, 12-14 Hart Street, Henley-On- Thames, RG9 2AU, United Kingdom.
2
Compliance with accounting standards
The accounts have been prepared in accordance with the provisions of FRS 102 Section 1A Small Entities. There were no material departures from that standard.
3
Accounting policies
The principal accounting policies adopted in the preparation of the financial statements are set out below and have remained unchanged from the previous year, and also have been consistently applied within the same accounts.
Basis of preparation
The accounts have been prepared under the historical cost convention as modified by the revaluation of certain fixed assets.
Presentation currency
The accounts are presented in £ sterling.
Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. Turnover from the sale of goods is recognised when goods have been delivered to customers such that risks and rewards of ownership have transferred to them. Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs.
Investment property
Investment property is included at market fair value. Gains are recognised in the income statement. Deferred taxation is provided on these gains at the rate expected to apply when the property is sold.
Inventories
Inventories have been valued at the lower of cost and estimated selling price less costs to complete and sell. In respect of work in progress and finished goods, cost includes a relevant proportion of overheads according to the stage of manufacturing/completion.
Cash & 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 current liabilities.
Financial instruments
Basic financial instruments are recognised at amortised cost, except for investments in non-convertible preference and non-puttable ordinary shares which are measured at fair value, with changes recognised in profit or loss. Derivative financial instruments are initially recorded at cost and thereafter at fair value with changes recognised in profit or loss.
- 5 -
Xp Estates Limited Notes to the Accounts for the year ended 31 July 2024
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax. The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
4
Investment property
2024 
£ 
Fair value at 1 August 2023
400,000 
At 31 July 2024
400,000 
5
Investments
Subsidiary undertakings 
£ 
Valuation at 1 August 2023
434,990 
Additions
100 
Fair value adjustments
(73,659)
Valuation at 31 July 2024
361,431 
6
Debtors
2024 
2023 
£ 
£ 
Amounts falling due within one year
Trade debtors
380 
264 
Amounts due from group undertakings etc.
376,409 
256,865 
Accrued income and prepayments
15,186 
- 
Other debtors
16,208 
- 
408,183 
257,129 
7
Creditors: amounts falling due within one year
2024 
2023 
£ 
£ 
Trade creditors
27,594 
464 
Other creditors
1,275 
1,975 
Loans from directors
50 
50 
Accruals
1,440 
556 
Deferred income
600 
- 
30,959 
3,045 
8
Creditors: amounts falling due after more than one year
2024 
2023 
£ 
£ 
Bank loans
1,041,379 
374,050 
Amounts owed to group undertakings and other participating interests
20,001 
20,001 
1,061,380 
394,051 
- 6 -
Xp Estates Limited Notes to the Accounts for the year ended 31 July 2024
9
Transactions with related parties
At the balance sheet date the company owed Aura Homes Ltd £20,001 (2023 - £20,001) a company under common control of the directors. At the balance sheet date the company owed £100 (2023 - £Nil ) to XP9 Development Ltd. At the balance sheet date the company was owed £102,301 (2023 - £100,001) by XP3 Development Ltd At the balance sheet date the company was owed £152,208 (2023 - £146,862) by XP Property Ltd At the balance sheet date the company was owed £Nil (2023 - £2) by XP Group Holdings Ltd At the balance sheet date the company was owed £Nil (2023 - £10,000) by XP Surveys Ltd. At the balance sheet date the company was owed £121,905 (2023 - £Nil) by XP8 Developments Ltd.
10
Average number of employees
During the year the average number of employees was 2 (2023: 2).
- 7 -