Registered number
08106557
CAL Properties Limited
Unaudited Filleted Accounts
31 August 2024
CAL Properties Limited
Registered number: 08106557
Balance Sheet
as at 31 August 2024
Notes 2024 2023
£ £
Fixed assets
Intangible assets 3 4,500,000 4,500,000
Tangible assets 4 854 1,067
4,500,854 4,501,067
Current assets
Debtors 5 1,438,728 163,350
Cash at bank and in hand 80,167 8,294
1,518,895 171,644
Creditors: amounts falling due within one year 6 (275,013) (320,032)
Net current assets/(liabilities) 1,243,882 (148,388)
Total assets less current liabilities 5,744,736 4,352,679
Creditors: amounts falling due after more than one year 7 (1,160,000) -
Provisions for liabilities (368,773) (368,773)
Net assets 4,215,963 3,983,906
Capital and reserves
Called up share capital 100 100
Revaluation reserve 9 2,013,136 2,013,136
Profit and loss account 2,202,727 1,970,670
Shareholders' funds 4,215,963 3,983,906
The directors are satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006.
The members have not required the company to obtain an audit in accordance with section 476 of the Act.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts.
The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies.
AM Cooksley
Director
Approved by the board on 20 May 2025
CAL Properties Limited
Notes to the Accounts
for the year ended 31 August 2024
1 Accounting policies
Basis of preparation
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard).
Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. 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 properties are initially recognised at cost and then measured at fair value with any revaluation increase or decrease recognised in the profit and loss. The fair value is based on a valuation carried out by an independent qualified valuer with relevant experience.
Tangible fixed assets
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows:
Plant & equipment 20% reducing balance
Debtors
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts.
Creditors
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method.
Taxation
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. 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 reporting date and that are expected to apply to the reversal of the timing difference, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted.
Provisions
Provisions (ie liabilities of uncertain timing or amount) are recognised when there is an obligation at the reporting date as a result of a past event, it is probable that economic benefit will be transferred to settle the obligation and the amount of the obligation can be estimated reliably.
2 Employees 2024 2023
Number Number
Average number of persons employed by the company 3 3
3 Freehold Investment Property £
Valuation
At 1 September 2023 4,500,000
At 31 August 2024 4,500,000
Amortisation
At 31 August 2024 -
Net book value
At 31 August 2024 4,500,000
At 31 August 2023 4,500,000
The investment property has been valued by independent professionally qualified valuers (Lambert Smith Hampton, a firm of independent Chartered Surveyors) who hold recognised relevant professional qualifications and have recent experience in the location and segment of the investment property being valued. The valuation report for investment property was reviewed to identify any changes in value. The Directors review the valuation performed by the independent valuers for financial reporting purposes and at each financial year end:
- Verifies all major inputs to the independent valuation report;
- Assesses property valuation movements when compared to the prior year valuation report; and
- Holds discussions with the independent valuer.
4 Tangible fixed assets
Plant & equipment
£
Cost
At 1 September 2023 4,985
At 31 August 2024 4,985
Depreciation
At 1 September 2023 3,918
Charge for the year 213
At 31 August 2024 4,131
Net book value
At 31 August 2024 854
At 31 August 2023 1,067
5 Debtors 2024 2023
£ £
Trade debtors - 27,000
Amounts owed by related party undertakings 1,249,393 105,500
Loan from the company to a director 171,280 493
Other debtors 18,055 30,357
1,438,728 163,350
Amounts due after more than one year included above 1,249,393 -
6 Creditors: amounts falling due within one year 2024 2023
£ £
Bank loans and overdrafts 160,000 227,290
Loan to company from directors - 213
Taxation and social security costs 77,424 84,224
Other creditors 37,589 8,305
275,013 320,032
7 Creditors: amounts falling due after one year 2024 2023
£ £
Bank loans 1,160,000 -
8 Loans 2024 2023
£ £
Creditors include:
Secured bank loans 1,320,000 227,290
In the year the company refinanced and repaid the bank loan outstanding as at the prior year end and received a new bank loan of £1,400,000 repayable over 5 years at a rate of interest of 2.75% over the Bank of England base rate.
9 Revaluation reserve 2024 2023
£ £
At 1 September 2023 2,013,136 1,788,136
Gain on revaluation of land and buildings - 300,000
Deferred taxation arising on the revaluation of land and buildings - (75,000)
At 31 August 2024 2,013,136 2,013,136
10 Loans to/(from) directors
Description and conditions B/fwd Paid Repaid C/fwd
£ £ £ £
AM Cooksley
Loan 1 (110) 58,457 - 58,347
C Cooksley
Loan 1 (103) 45,428 - 45,325
L Williams
Loan 1 493 67,609 (493) 67,609
280 171,494 (493) 171,281
The loans to 3 directors have been repaid in full during May 2025.
11 Related party transactions
In the year the company provided funding of £1,249,393 to Group Ed Limited, a company under the control of the controlling shareholder of this company. This balance is disclosed in amounts owed by related party undertakings due in more than one year. The balance due from this related party as at 31 August 2024 was £1,249,393. There was no interest charged on this funding during the year. The terms of the loan will see interest payments start in September 2025 and then capital & interest payments from September 2026 with the loan due for full repayment by August 2036. The interest rate on the loan in future periods will be 2.75% plus Bank of England base rate.

In the prior year the company provided additional loan funding of £5,000 to ACT Outdoors Limited, which was controlled and owned by the directors. The balance due from this related party was fully repaid in the year and as at 31 August 2024 was £0 (2023:£100,500). There was no interest charged on this funding.
12 Controlling party
The company is controlled by the directors who together own more than 50% of the issued share capital.
13 Other information
CAL Properties Limited is a private company limited by shares and incorporated in England. Its registered office is:
Wenvoe Manor
Port Road
Wenvoe
Cardiff
CF5 6AD
CAL Properties Limited 08106557 false 2023-09-01 2024-08-31 2024-08-31 VT Final Accounts April 2025 AM Cooksley No description of principal activity 08106557 2022-09-01 2023-08-31 08106557 core:RevaluationReserve core:LandBuildings 2022-09-01 2023-08-31 08106557 core:RevaluationReserve 2022-09-01 2023-08-31 08106557 core:WithinOneYear 2023-08-31 08106557 core:AfterOneYear 2023-08-31 08106557 core:ShareCapital 2023-08-31 08106557 core:OtherReservesSubtotal 2023-08-31 08106557 core:RetainedEarningsAccumulatedLosses 2023-08-31 08106557 core:RevaluationReserve 2022-08-31 08106557 2023-09-01 2024-08-31 08106557 bus:PrivateLimitedCompanyLtd 2023-09-01 2024-08-31 08106557 bus:AuditExemptWithAccountantsReport 2023-09-01 2024-08-31 08106557 bus:Director40 2023-09-01 2024-08-31 08106557 1 2023-09-01 2024-08-31 08106557 2 2023-09-01 2024-08-31 08106557 core:PlantMachinery 2023-09-01 2024-08-31 08106557 core:RevaluationReserve core:LandBuildings 2023-09-01 2024-08-31 08106557 core:RevaluationReserve 2023-09-01 2024-08-31 08106557 bus:Director1 2023-09-01 2024-08-31 08106557 bus:Director1 1 2023-09-01 2024-08-31 08106557 bus:Director2 2023-09-01 2024-08-31 08106557 bus:Director2 1 2023-09-01 2024-08-31 08106557 bus:Director3 2023-09-01 2024-08-31 08106557 bus:Director3 1 2023-09-01 2024-08-31 08106557 countries:England 2023-09-01 2024-08-31 08106557 bus:FRS102 2023-09-01 2024-08-31 08106557 bus:FilletedAccounts 2023-09-01 2024-08-31 08106557 2024-08-31 08106557 core:WithinOneYear 2024-08-31 08106557 core:AfterOneYear 2024-08-31 08106557 core:ShareCapital 2024-08-31 08106557 core:OtherReservesSubtotal 2024-08-31 08106557 core:RetainedEarningsAccumulatedLosses 2024-08-31 08106557 core:Goodwill 2024-08-31 08106557 core:PlantMachinery 2024-08-31 08106557 core:RevaluationReserve 2024-08-31 08106557 bus:Director1 1 2024-08-31 08106557 bus:Director2 1 2024-08-31 08106557 bus:Director3 1 2024-08-31 08106557 2023-08-31 08106557 core:Goodwill 2023-08-31 08106557 core:PlantMachinery 2023-08-31 08106557 core:RevaluationReserve 2023-08-31 08106557 bus:Director1 1 2023-08-31 08106557 bus:Director2 1 2023-08-31 08106557 bus:Director3 1 2023-08-31 iso4217:GBP xbrli:pure