Caseware UK (AP4) 2024.0.164 2024.0.164 2024-08-312024-08-312025-05-222025-05-23true2023-09-01false1516truefalse 03692079 2023-09-01 2024-08-31 03692079 2022-09-01 2023-08-31 03692079 2024-08-31 03692079 2023-08-31 03692079 1 2023-09-01 2024-08-31 03692079 d:Director3 2023-09-01 2024-08-31 03692079 c:PlantMachinery 2023-09-01 2024-08-31 03692079 c:PlantMachinery 2024-08-31 03692079 c:PlantMachinery 2023-08-31 03692079 c:PlantMachinery c:OwnedOrFreeholdAssets 2023-09-01 2024-08-31 03692079 c:MotorVehicles 2023-09-01 2024-08-31 03692079 c:MotorVehicles 2024-08-31 03692079 c:MotorVehicles 2023-08-31 03692079 c:MotorVehicles c:OwnedOrFreeholdAssets 2023-09-01 2024-08-31 03692079 c:FurnitureFittings 2023-09-01 2024-08-31 03692079 c:FurnitureFittings 2024-08-31 03692079 c:FurnitureFittings 2023-08-31 03692079 c:FurnitureFittings c:OwnedOrFreeholdAssets 2023-09-01 2024-08-31 03692079 c:OfficeEquipment 2023-09-01 2024-08-31 03692079 c:OfficeEquipment 2024-08-31 03692079 c:OfficeEquipment 2023-08-31 03692079 c:OfficeEquipment c:OwnedOrFreeholdAssets 2023-09-01 2024-08-31 03692079 c:OwnedOrFreeholdAssets 2023-09-01 2024-08-31 03692079 c:FreeholdInvestmentProperty 2023-09-01 2024-08-31 03692079 c:FreeholdInvestmentProperty 2024-08-31 03692079 c:FreeholdInvestmentProperty 2023-08-31 03692079 c:FreeholdInvestmentProperty 2 2023-09-01 2024-08-31 03692079 c:CurrentFinancialInstruments 2024-08-31 03692079 c:CurrentFinancialInstruments 2023-08-31 03692079 c:Non-currentFinancialInstruments 2024-08-31 03692079 c:Non-currentFinancialInstruments 2023-08-31 03692079 c:CurrentFinancialInstruments c:WithinOneYear 2024-08-31 03692079 c:CurrentFinancialInstruments c:WithinOneYear 2023-08-31 03692079 c:Non-currentFinancialInstruments c:AfterOneYear 2024-08-31 03692079 c:Non-currentFinancialInstruments c:AfterOneYear 2023-08-31 03692079 c:Non-currentFinancialInstruments c:BetweenTwoFiveYears 2024-08-31 03692079 c:Non-currentFinancialInstruments c:BetweenTwoFiveYears 2023-08-31 03692079 c:Non-currentFinancialInstruments c:MoreThanFiveYears 2024-08-31 03692079 c:Non-currentFinancialInstruments c:MoreThanFiveYears 2023-08-31 03692079 c:ShareCapital 2024-08-31 03692079 c:ShareCapital 2023-08-31 03692079 c:InvestmentPropertiesRevaluationReserve 2024-08-31 03692079 c:InvestmentPropertiesRevaluationReserve 2023-08-31 03692079 c:RetainedEarningsAccumulatedLosses 2023-09-01 2024-08-31 03692079 c:RetainedEarningsAccumulatedLosses 2024-08-31 03692079 c:RetainedEarningsAccumulatedLosses 2023-08-31 03692079 d:FRS102 2023-09-01 2024-08-31 03692079 d:Audited 2023-09-01 2024-08-31 03692079 d:FullAccounts 2023-09-01 2024-08-31 03692079 d:PrivateLimitedCompanyLtd 2023-09-01 2024-08-31 03692079 c:WithinOneYear 2024-08-31 03692079 c:WithinOneYear 2023-08-31 03692079 c:BetweenOneFiveYears 2024-08-31 03692079 c:BetweenOneFiveYears 2023-08-31 03692079 c:MoreThanFiveYears 2024-08-31 03692079 c:MoreThanFiveYears 2023-08-31 03692079 c:HirePurchaseContracts c:WithinOneYear 2024-08-31 03692079 c:HirePurchaseContracts c:WithinOneYear 2023-08-31 03692079 c:HirePurchaseContracts c:BetweenOneFiveYears 2024-08-31 03692079 c:HirePurchaseContracts c:BetweenOneFiveYears 2023-08-31 03692079 d:SmallCompaniesRegimeForAccounts 2023-09-01 2024-08-31 03692079 c:AcceleratedTaxDepreciationDeferredTax 2024-08-31 03692079 c:AcceleratedTaxDepreciationDeferredTax 2023-08-31 03692079 c:TaxLossesCarry-forwardsDeferredTax 2024-08-31 03692079 c:TaxLossesCarry-forwardsDeferredTax 2023-08-31 03692079 c:RetirementBenefitObligationsDeferredTax 2024-08-31 03692079 c:RetirementBenefitObligationsDeferredTax 2023-08-31 03692079 c:OtherDeferredTax 2024-08-31 03692079 c:OtherDeferredTax 2023-08-31 03692079 2 2023-09-01 2024-08-31 03692079 c:MotorVehicles c:LeasedAssetsHeldAsLessee 2024-08-31 03692079 c:MotorVehicles c:LeasedAssetsHeldAsLessee 2023-08-31 03692079 c:LeasedAssetsHeldAsLessee 2024-08-31 03692079 c:LeasedAssetsHeldAsLessee 2023-08-31 03692079 f:PoundSterling 2023-09-01 2024-08-31 iso4217:GBP xbrli:pure

Company Registration Number 03692079























KINGMOOR PARK PROPERTIES LIMITED





FINANCIAL STATEMENTS





 31 AUGUST 2024

























img3e5f.png

 
KINGMOOR PARK PROPERTIES LIMITED
REGISTERED NUMBER: 03692079

STATEMENT OF FINANCIAL POSITION
AS AT 31 AUGUST 2024

2024
2023
Note
£
£

Fixed assets
  

Tangible assets
 5 
103,062
833,894

Investment property
 6 
89,840,001
81,191,420

  
89,943,063
82,025,314

Current assets
  

Debtors: amounts falling due within one year
 7 
6,824,281
3,039,812

Cash at bank and in hand
 8 
2,158,882
1,193,591

  
8,983,163
4,233,403

Creditors: amounts falling due within one year
 9 
(5,020,062)
(2,697,375)

Net current assets
  
 
 
3,963,101
 
 
1,536,028

Total assets less current liabilities
  
93,906,164
83,561,342

Creditors: amounts falling due after more than one year
 10 
(47,291,250)
(39,676,322)

Provisions for liabilities
  

Deferred tax
 13 
(6,952,529)
(5,935,335)

  
 
 
(6,952,529)
 
 
(5,935,335)

Net assets
  
39,662,385
37,949,685


Capital and reserves
  

Called up share capital 
  
8,000,000
8,000,000

Investment property reserve
 14 
28,855,748
28,855,748

Profit and loss account
 14 
2,806,637
1,093,937

  
39,662,385
37,949,685


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

The Company has opted not to file the statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 


Mr N Mcintyre
Director

Date: 22 May 2025
Page 1

 
KINGMOOR PARK PROPERTIES LIMITED
REGISTERED NUMBER: 03692079

STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 AUGUST 2024


The notes on pages 3 to 12 form part of these financial statements.

Page 2

 
KINGMOOR PARK PROPERTIES LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

1.


General information

Kingmoor Park Properties Limited is a private company limited by shares incorporated in England and Wales. The address of its registered office and principal address of business is The Marketing Suite, Baron Way, Kingmoor Business Park, Carlisle, Cumbria, CA6 4SJ.
The presentational currency of the financial statements is Pounds Sterling.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with FRS 102 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland' and the requirements of the Companies Act 2006. 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 following principal accounting policies have been applied:

 
2.2

Going concern

The company has net current assets of £3,963k, net assets of £39,662k and has £2.2m cash at the balance sheet date. The directors have considered the period of assessment together with future forecasts and confirm the going concern basis of preparation remains appropriate.

 
2.3

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Company will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

 
2.4

Operating leases: the Company as lessor

Rental income from operating leases is credited to profit or loss on a straight-line basis over the lease term.

Amounts paid and payable as an incentive to sign an operating lease are recognised as a reduction to income over the lease term on a straight-line basis, unless another systematic basis is representative of the time pattern over which the lessor's benefit from the leased asset is diminished.

Page 3

 
KINGMOOR PARK PROPERTIES LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

2.Accounting policies (continued)

 
2.5

Operating leases: the Company as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
2.6

Government grants

Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.
Grants of a revenue nature are recognised in the Statement of Comprehensive Income in the same period as the related expenditure.

 
2.7

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.8

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that 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.

 
2.9

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.10

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Statement of Financial Position. The assets of the plan are held separately from the Company in independently administered funds.

Page 4

 
KINGMOOR PARK PROPERTIES LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

2.Accounting policies (continued)

 
2.11

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the Company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the reporting date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

 
2.12

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Plant and machinery
-
5% straight line basis
Motor vehicles
-
25% straight line basis
Fixtures and fittings
-
25% straight line basis
Office equipment
-
25% straight line basis

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

Page 5

 
KINGMOOR PARK PROPERTIES LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

2.Accounting policies (continued)

  
2.13

Investment property

Investment property is carried at fair value, the decision to revalue is determined by the directors annually and any valuation is carried out by external valuers and derived from the current market rents and investment property yields for comparable real estate, adjusted if necessary for any difference in the nature, location or condition of the specific asset. No depreciation is provided. Changes in fair value are recognised in the Statement of comprehensive income.
Deferred tax is provided on these gains at the rate expected to apply when the property is sold, when calculating the potential deferred tax indexation is considered.

 
2.14

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.15

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

 
2.16

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.17

Provisions for liabilities

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.
Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Increases in provisions are generally charged as an expense to profit or loss.

 
2.18

Dividends

Equity dividends are recognised when become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting. 

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.


3.


Employees

The average monthly number of employees, including directors, during the year was 15 (2023 - 16).

Page 6

 
KINGMOOR PARK PROPERTIES LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

4.


Exceptional items

2024
2023
£
£


Profit on disposal of fixed assets
(841,947)
-

(841,947)
-


5.


Tangible fixed assets





Plant and machinery
Motor vehicles
Fixtures and fittings
Office equipment
Total

£
£
£
£
£



Cost or valuation


At 1 September 2023
923,850
71,893
46,462
20,396
1,062,601


Additions
2,031,361
-
-
-
2,031,361


Disposals
(2,845,663)
(42,898)
-
(20,396)
(2,908,957)



At 31 August 2024

109,548
28,995
46,462
-
185,005



Depreciation


At 1 September 2023
120,738
46,281
41,292
20,396
228,707


Charge for the year on owned assets
41,947
8,860
3,333
-
54,140


Disposals
(137,610)
(42,898)
-
(20,396)
(200,904)



At 31 August 2024

25,075
12,243
44,625
-
81,943



Net book value



At 31 August 2024
84,473
16,752
1,837
-
103,062



At 31 August 2023
803,112
25,612
5,170
-
833,894

The net book value of assets held under finance leases or hire purchase contracts, included above, are as follows:


2024
2023
£
£



Motor vehicles
19,000
25,612

19,000
25,612

Page 7

 
KINGMOOR PARK PROPERTIES LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

6.


Investment property


Investment property

£



Valuation


At 1 September 2023
81,191,420


Additions at cost
7,806,091


Disposals
(1,992,180)


Surplus on revaluation
2,834,670



At 31 August 2024
89,840,001

The 2024 valuations were made by Cushman and Wakefield, Chartered Surveyors, on an open market value for existing use basis.




7.


Debtors

2024
2023
£
£


Trade debtors
134,688
402,314

Amounts owed by group undertakings
1,550,258
742,891

Other debtors
4,390,143
1,465,071

Prepayments and accrued income
749,192
429,536

6,824,281
3,039,812


Amounts owed by group undertakings are unsecured, interest free and repayable on demand.


8.


Cash and cash equivalents

2024
2023
£
£

Cash at bank and in hand
2,158,882
1,193,591


Page 8

 
KINGMOOR PARK PROPERTIES LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

9.


Creditors: Amounts falling due within one year

2024
2023
£
£

Bank loans
600,000
485,000

Trade creditors
1,401,550
455,298

Corporation tax
177,966
214,735

Other taxation and social security
8,955
14,155

Obligations under finance lease and hire purchase contracts
2,892
38,508

Other creditors
594,720
432,586

Accruals and deferred income
2,233,979
1,057,093

5,020,062
2,697,375


Amounts owed on hire purchase contracts are secured against the assets to which they relate.

The following liabilities were secured:

2024
2023
£
£



Bank loans
600,000
485,000

600,000
485,000

Details of security provided:

Bank loans are secured by a fixed and floating charge over the freehold property owned by the company.


10.


Creditors: Amounts falling due after more than one year

2024
2023
£
£

Bank loans
47,291,250
39,676,322

47,291,250
39,676,322


The following liabilities were secured:

2024
2023
£
£



Bank loans
47,267,695
39,636,754

47,267,695
39,636,754

Details of security provided:

Bank loans are secured by a fixed and floating charge over the freehold property owned by the company.

Page 9

 
KINGMOOR PARK PROPERTIES LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

11.


Loans


Analysis of the maturity of loans is given below:


2024
2023
£
£

Amounts falling due within one year

Bank loans
600,000
485,000


600,000
485,000


Amounts falling due 2-5 years

Bank loans
2,400,000
5,028,278


2,400,000
5,028,278

Amounts falling due after more than 5 years

Bank loans
44,891,250
34,648,044

44,891,250
34,648,044

47,891,250
40,161,322



12.


Hire purchase and finance leases


Minimum lease payments under hire purchase fall due as follows:

2024
2023
£
£


Within one year
2,892
10,994

Between 1-5 years
-
27,514

2,892
38,508

Page 10

 
KINGMOOR PARK PROPERTIES LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

13.


Deferred taxation




2024


£






At beginning of year
(5,935,335)


Charged to profit or loss
(1,017,194)



At end of year
(6,952,529)

The provision for deferred taxation is made up as follows:

2024
2023
£
£


Accelerated capital allowances
(491,532)
(939,566)

Investment property
(6,462,213)
(5,244,367)

Tax losses
-
248,598

Short term timing differences
1,216
-

(6,952,529)
(5,935,335)


14.


Reserves

Profit and loss account

Profit and loss account represents retained cumulative profits and losses.

Investment property reserve
This represents the historic increases in the value of the investment property net of any deferred tax.


15.


Contingent liabilities

A claim has been made against Kingmoor Park Properties Limited of which the directors do not deem the company to be liable for. Any potential liability is believed to be fully insured.


16.


Pension commitments

The Company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Company in an independently administered fund. The pension cost charge represents contributions payable by the Company to the fund and amounted to £23,112 (2023 – £18,507). There were no contributions payable to the fund at the reporting date (2023 - £nil).

Page 11

 
KINGMOOR PARK PROPERTIES LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

17.


Commitments under operating leases

At 31 August 2024 the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:

2024
2023
£
£


Not later than 1 year
203,729
193,939

Later than 1 year and not later than 5 years
759,622
715,272

Later than 5 years
10,268,195
10,443,387

11,231,546
11,352,598


18.


Related party transactions

Included in debtors is a loan of £3,550,000 (2023 - £Nil) to Bacard Renewable Investments Limited, a
company related via common ownershop. Interest is payable monthly at the Bank of England base rate.
Interest receivable during the year amounted to £100,348 (2023 - £Nil) and is included in other debtors at
the year end.
During the year the entity sold a fixed asset to Bacard Renewable Investments Limited for a value of
£3,550,000.


19.


Post balance sheet events

Land at Harker included in investment properties at the year end was sold after the year end date and was
valued at and sold for £8.2m.


20.


Controlling party

Bacard Holdings Limited (formerly known as Kingmoor Park Holdings Limited) was the ultimate parent undertaking throughout the period. The registered office of this company is The Marketing Suite Baron Way, Kingmoor Business Park, Carlisle, England, CA6 4SJ.


21.


Auditors' information

The auditors' report on the financial statements for the year ended 31 August 2024 was unqualified.

The audit report was signed on 23 May 2025 by Joanna Gray (Senior Statutory Auditor) on behalf of Armstrong Watson Audit Limited.


Page 12