Silverfin false false 30/09/2024 01/10/2023 30/09/2024 Deborah Newton 29/05/2015 Steven George Newton 29/05/2015 02 May 2025 The principal activity of the Company during the financial year was the holding of investment properties and rental of those properties. 09614321 2024-09-30 09614321 bus:Director1 2024-09-30 09614321 bus:Director2 2024-09-30 09614321 2023-09-30 09614321 core:CurrentFinancialInstruments 2024-09-30 09614321 core:CurrentFinancialInstruments 2023-09-30 09614321 core:Non-currentFinancialInstruments 2024-09-30 09614321 core:Non-currentFinancialInstruments 2023-09-30 09614321 core:ShareCapital 2024-09-30 09614321 core:ShareCapital 2023-09-30 09614321 core:RetainedEarningsAccumulatedLosses 2024-09-30 09614321 core:RetainedEarningsAccumulatedLosses 2023-09-30 09614321 core:LeaseholdImprovements 2023-09-30 09614321 core:PlantMachinery 2023-09-30 09614321 core:Vehicles 2023-09-30 09614321 core:FurnitureFittings 2023-09-30 09614321 core:ComputerEquipment 2023-09-30 09614321 core:LeaseholdImprovements 2024-09-30 09614321 core:PlantMachinery 2024-09-30 09614321 core:Vehicles 2024-09-30 09614321 core:FurnitureFittings 2024-09-30 09614321 core:ComputerEquipment 2024-09-30 09614321 core:FurtherRelatedPartyRelationshipType2ComponentAllOtherRelatedParties core:CurrentFinancialInstruments 2024-09-30 09614321 core:FurtherRelatedPartyRelationshipType2ComponentAllOtherRelatedParties core:CurrentFinancialInstruments 2023-09-30 09614321 core:CurrentFinancialInstruments core:Secured 2024-09-30 09614321 2022-09-30 09614321 bus:OrdinaryShareClass1 2024-09-30 09614321 bus:OrdinaryShareClass2 2024-09-30 09614321 bus:OrdinaryShareClass3 2024-09-30 09614321 2023-10-01 2024-09-30 09614321 bus:FilletedAccounts 2023-10-01 2024-09-30 09614321 bus:SmallEntities 2023-10-01 2024-09-30 09614321 bus:AuditExemptWithAccountantsReport 2023-10-01 2024-09-30 09614321 bus:PrivateLimitedCompanyLtd 2023-10-01 2024-09-30 09614321 bus:Director1 2023-10-01 2024-09-30 09614321 bus:Director2 2023-10-01 2024-09-30 09614321 core:LeaseholdImprovements 2023-10-01 2024-09-30 09614321 core:PlantMachinery 2023-10-01 2024-09-30 09614321 core:Vehicles core:TopRangeValue 2023-10-01 2024-09-30 09614321 core:FurnitureFittings 2023-10-01 2024-09-30 09614321 core:ComputerEquipment core:TopRangeValue 2023-10-01 2024-09-30 09614321 2022-10-01 2023-09-30 09614321 core:Vehicles 2023-10-01 2024-09-30 09614321 core:ComputerEquipment 2023-10-01 2024-09-30 09614321 core:CurrentFinancialInstruments 2023-10-01 2024-09-30 09614321 core:Non-currentFinancialInstruments 2023-10-01 2024-09-30 09614321 bus:OrdinaryShareClass1 2023-10-01 2024-09-30 09614321 bus:OrdinaryShareClass1 2022-10-01 2023-09-30 09614321 bus:OrdinaryShareClass2 2023-10-01 2024-09-30 09614321 bus:OrdinaryShareClass2 2022-10-01 2023-09-30 09614321 bus:OrdinaryShareClass3 2023-10-01 2024-09-30 09614321 bus:OrdinaryShareClass3 2022-10-01 2023-09-30 iso4217:GBP xbrli:pure xbrli:shares

Company No: 09614321 (England and Wales)

BRILLIANT HOMES LIMITED

Unaudited Financial Statements
For the financial year ended 30 September 2024
Pages for filing with the registrar

BRILLIANT HOMES LIMITED

Unaudited Financial Statements

For the financial year ended 30 September 2024

Contents

BRILLIANT HOMES LIMITED

STATEMENT OF FINANCIAL POSITION

As at 30 September 2024
BRILLIANT HOMES LIMITED

STATEMENT OF FINANCIAL POSITION (continued)

As at 30 September 2024
Note 2024 2023
£ £
Fixed assets
Tangible assets 3 35,307 46,634
Investment property 4 9,790,000 9,790,000
9,825,307 9,836,634
Current assets
Debtors 5 1,595,537 1,398,523
Cash at bank and in hand 157,489 347,912
1,753,026 1,746,435
Creditors: amounts falling due within one year 6 ( 18,314) ( 31,262)
Net current assets 1,734,712 1,715,173
Total assets less current liabilities 11,560,019 11,551,807
Creditors: amounts falling due after more than one year 7 ( 7,997,416) ( 7,858,436)
Provision for liabilities 8 ( 791,947) ( 824,598)
Net assets 2,770,656 2,868,773
Capital and reserves
Called-up share capital 9 4 4
Profit and loss account 2,770,652 2,868,769
Total shareholders' funds 2,770,656 2,868,773

For the financial year ending 30 September 2024 the Company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The financial statements of Brilliant Homes Limited (registered number: 09614321) were approved and authorised for issue by the Board of Directors on 02 May 2025. They were signed on its behalf by:

Steven George Newton
Director
BRILLIANT HOMES LIMITED

NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 30 September 2024
BRILLIANT HOMES LIMITED

NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 30 September 2024
1. Accounting policies

The principal accounting policies are summarised below. They have all been applied consistently throughout the financial year and to the preceding financial year, unless otherwise stated.

General information and basis of accounting

Brilliant Homes Limited (the Company) is a private company, limited by shares, incorporated in the United Kingdom under the Companies Act 2006 and is registered in England and Wales. The address of the Company's registered office is Brownings Orchard, The Street, Upper Farringdon, GU34 3DT, United Kingdom.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain items at fair value, and in accordance with Section 1A of Financial Reporting Standard 102 (FRS 102) ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland’ issued by the Financial Reporting Council and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime.

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

Going concern

The directors have assessed the Statement of Financial Position and likely future cash flows at the date of approving these financial statements. The directors have a reasonable expectation that the Company has adequate resources to continue in operational existence and to meet its financial obligations as they fall due for at least 12 months from the date of signing these financial statements. Accordingly, they continue to adopt the going concern basis in preparing the financial statements.

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.

Turnover is recognised when the significant risks and rewards are considered to have been transferred to the customer.

Interest income

Interest income is recognised when it is probable that the economic benefits will flow to the Company and the amount of revenue can be measured reliably. Interest income is accrued on a time basis, by reference to the principal outstanding at the effective interest rate applicable, which is the rate that exactly discounts estimated future cash receipts through the expected life of the financial asset to that asset's net carrying amount on initial recognition.

Employee benefits

Defined contribution schemes
The Company operates a defined contribution scheme. The amount charged to the Statement of Income and Retained Earnings in respect of pension costs and other post-retirement benefits is the contributions payable in the financial year. Differences between contributions payable in the financial year and contributions actually paid are included as either accruals or prepayments in the Statement of Financial Position.

Finance costs

Finance costs are charged to the Statement of Income and Retained Earnings over the term of the debt using the effective interest method so the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

Taxation

Current tax
Current tax is provided at amounts expected to be paid (or recoverable) using the tax rates and laws that have been enacted or substantively enacted at the Statement of Financial Position date.

Deferred tax
Deferred tax arises as a result of including items of income and expenditure in taxation computations in periods different from those in which they are included in the Company's financial statements. Deferred tax is provided in full on timing differences which result in an obligation to pay more or less tax at a future date, at the average tax rates that are expected to apply when the timing differences reverse, based on current tax rates and laws. Deferred tax assets and liabilities are not discounted.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

Tangible fixed assets

Tangible fixed assets are stated at cost (or deemed cost) or valuation less accumulated depreciation and accumulated impairment losses. Cost includes costs directly attributable to making the asset capable of operating as intended. Depreciation is provided on all tangible fixed assets, other than investment properties and freehold land, at rates calculated to write off the cost or valuation, less estimated residual value, of each asset on a straight-line or reducing balance basis over its expected useful life, as follows:

Leasehold improvements 20 % reducing balance
Plant and machinery 25 % reducing balance
Vehicles 4 years straight line
Fixtures and fittings 25 % reducing balance
Computer equipment 4 years straight line

Residual value represents the estimated amount which would currently be obtained from disposal of an asset, after deducting estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life.

Leases


The Company as lessor
Amounts due from lessees under finance leases are recognised as receivables at the amount of the company’s net investment in the leases. Finance lease income is allocated to accounting periods so as to reflect a constant periodic rate of return on the company’s net investment outstanding in respect of leases.

Rental income from operating leases is recognised on a straight-line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight-line basis over the lease term.

Impairment of assets

Assets, other than those measured at fair value, are assessed for indicators of impairment at each Statement of Financial Position date. If there is objective evidence of impairment, an impairment loss is recognised in the Statement of Income and Retained Earnings as described below.

Investment property

Investment property is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at each reporting date with changes in fair value recognised in profit or loss. Deferred taxation is provided on these gains at the rate expected to apply when the property is sold.

The fair value is determined annually by the directors, on an open market value for existing use basis.

Trade and other debtors

Trade and other debtors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method less impairment losses for bad and doubtful debts, except where the effect of discounting would be immaterial. In such cases the receivables are stated at cost less impairment losses for bad and doubtful debts.

Cash and 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 creditors: amounts falling due within one year.

Trade and other creditors

Trade and other creditors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest rate method, unless the effect of discounting would be immaterial, in which case they are stated at cost.

Financial instruments

Financial assets and financial liabilities are recognised when the Company becomes a party to the contractual provisions of the instrument.

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.

Financial assets and liabilities are only offset in the Balance Sheet when, and only when there exists a legally enforceable right to set off the recognised amounts and the Company intends either to settle on a net basis, or to realise the asset and settle the liability simultaneously.

Provisions

Provisions are recognised when the Company has a present obligation (legal or constructive) as a result of a past event, it is probable that the Company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the Statement of Financial Position date, taking into account the risks and uncertainties surrounding the obligation. Where a provision is measured using the cash flows estimated to settle the present obligation, its carrying amount is the present value of those cash flows (when the effect of the time value of money is material).

When some or all of the economic benefits required to settle a provision are expected to be recovered from a third party, a receivable is recognised as an asset if it is virtually certain that reimbursement will be received and the amount of the receivable can be measured reliably.

Ordinary share capital

The ordinary share capital of the Company is presented as equity.

2. Employees

2024 2023
Number Number
Monthly average number of persons employed by the Company during the year, including directors 3 3

3. Tangible assets

Leasehold improve-
ments
Plant and machinery Vehicles Fixtures and fittings Computer equipment Total
£ £ £ £ £ £
Cost
At 01 October 2023 108,341 1,004 9,995 21,087 3,622 144,049
Disposals 0 0 ( 9,995) 0 0 ( 9,995)
At 30 September 2024 108,341 1,004 0 21,087 3,622 134,054
Accumulated depreciation
At 01 October 2023 70,005 867 7,913 16,366 2,264 97,415
Charge for the financial year 7,667 35 416 1,181 362 9,661
Disposals 0 0 ( 8,329) 0 0 ( 8,329)
At 30 September 2024 77,672 902 0 17,547 2,626 98,747
Net book value
At 30 September 2024 30,669 102 0 3,540 996 35,307
At 30 September 2023 38,336 137 2,082 4,721 1,358 46,634

4. Investment property

Investment property
£
Valuation
As at 01 October 2023 9,790,000
As at 30 September 2024 9,790,000

Valuation

At each reporting date, investment property is measured at fair value, with changes in fair value recognised in profit or loss. Deferred taxation is provided on gains at the rate expected to apply when the property is sold.

The fair value is determined annually by the directors, on an open market value for existing use basis.

5. Debtors

2024 2023
£ £
Amounts owed by connected companies 1,593,893 1,312,170
Prepayments 1,644 2,877
Corporation tax 0 83,476
1,595,537 1,398,523

6. Creditors: amounts falling due within one year

2024 2023
£ £
Bank loans (secured) 10,409 10,152
Trade creditors 0 513
Accruals and deferred income 5,038 17,767
Other taxation and social security 2,867 2,830
18,314 31,262

The bank loans are secured over the investment properties held by the company.

7. Creditors: amounts falling due after more than one year

2024 2023
£ £
Bank loans (secured) 7,997,416 7,858,436

The bank loans are secured over the investment properties held by the company.

8. Deferred tax

2024 2023
£ £
At the beginning of financial year ( 824,598) ( 840,714)
Credited to the Statement of Income and Retained Earnings 32,651 16,116
At the end of financial year ( 791,947) ( 824,598)

9. Called-up share capital

2024 2023
£ £
Allotted, called-up and fully-paid
2 Ordinary shares of £ 1.00 each 2 2
1 Ordinary A share of £ 1.00 1 1
1 Ordinary B share of £ 1.00 1 1
4 4

10. Related party transactions

Transactions with the entity's directors

During the year the directors maintained a current account with the company. At the year-end the directors owed the company £Nil (2023: £Nil). Interest of £Nil (2023: £2,294) has been charged on the loans at the approved rate when overdrawn and there are no set repayment terms.

Other related party transactions

During the year, the company provided funding to Dearham Investments Ltd, a connected company. At the year-end Dearham Investments Ltd owed the company £1,593,893 (2023: £1,312,170). No interest is charged on this loan and there are no set repayment terms.

11. Profit and loss account

2024 2023
£ £
Profit and loss account - distributable (214,356) (116,239)
Profit and loss account - non-distributable 2,985,008 2,985,008
2,770,652 2,868,769

Profit and loss account - distributable

This reserve relates to the aggregate of distributable profits and losses generated to date.

Profit and loss account - non distributable

This reserve relates to the aggregate of fair value adjustments in respect of the investment properties, less the deferred tax charges on those fair value movements.