IRIS Accounts Production v25.1.3.33 10259528 Board of Directors 1.8.23 31.7.24 31.7.24 0 0 false true false false true false Fair value model Ordinary 0.01000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh102595282023-07-31102595282024-07-31102595282023-08-012024-07-31102595282022-07-31102595282022-08-012023-07-31102595282023-07-3110259528ns15:EnglandWales2023-08-012024-07-3110259528ns14:PoundSterling2023-08-012024-07-3110259528ns10:Director12023-08-012024-07-3110259528ns10:PrivateLimitedCompanyLtd2023-08-012024-07-3110259528ns10:SmallEntities2023-08-012024-07-3110259528ns10:AuditExempt-NoAccountantsReport2023-08-012024-07-3110259528ns10:SmallCompaniesRegimeForDirectorsReport2023-08-012024-07-3110259528ns10:SmallCompaniesRegimeForAccounts2023-08-012024-07-3110259528ns10:FullAccounts2023-08-012024-07-3110259528ns10:OrdinaryShareClass12023-08-012024-07-3110259528ns10:Director22023-08-012024-07-3110259528ns10:RegisteredOffice2023-08-012024-07-3110259528ns5:CurrentFinancialInstruments2024-07-3110259528ns5:CurrentFinancialInstruments2023-07-3110259528ns5:Non-currentFinancialInstruments2024-07-3110259528ns5:Non-currentFinancialInstruments2023-07-3110259528ns5:ShareCapital2024-07-3110259528ns5:ShareCapital2023-07-3110259528ns5:FurtherSpecificReserve3ComponentTotalEquity2024-07-3110259528ns5:FurtherSpecificReserve3ComponentTotalEquity2023-07-3110259528ns5:RetainedEarningsAccumulatedLosses2024-07-3110259528ns5:RetainedEarningsAccumulatedLosses2023-07-3110259528ns5:WithinOneYearns5:CurrentFinancialInstruments2024-07-3110259528ns5:WithinOneYearns5:CurrentFinancialInstruments2023-07-3110259528ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2024-07-3110259528ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2023-07-3110259528ns5:Non-currentFinancialInstrumentsns5:MoreThanFiveYears2024-07-3110259528ns5:Non-currentFinancialInstrumentsns5:MoreThanFiveYears2023-07-3110259528ns5:Non-currentFinancialInstruments2023-08-012024-07-3110259528ns5:DeferredTaxation2023-07-3110259528ns5:DeferredTaxation2024-07-3110259528ns10:OrdinaryShareClass12024-07-31
REGISTERED NUMBER: 10259528 (England and Wales)















Unaudited Financial Statements for the Year Ended 31 July 2024

for

JMO Developments Limited

JMO Developments Limited (Registered number: 10259528)






Contents of the Financial Statements
for the Year Ended 31 July 2024




Page

Company Information 1

Balance Sheet 2

Notes to the Financial Statements 4


JMO Developments Limited

Company Information
for the Year Ended 31 July 2024







DIRECTORS: Ms A D O'Neill
A R Metcalfe





REGISTERED OFFICE: 6 Church Crescent
Whetstone
London
N20 0JP





REGISTERED NUMBER: 10259528 (England and Wales)





ACCOUNTANTS: Three Leaves
Chartered Certified Accountants
2 Manor House Lane
Datchet
Slough
Berkshire
SL3 9EB

JMO Developments Limited (Registered number: 10259528)

Balance Sheet
31 July 2024

2024 2023
Notes £    £    £   
FIXED ASSETS
Investment property 4 2,485,005 2,106,919

CURRENT ASSETS
Debtors 5 10,711 8,058
Cash at bank 5,231 3,709
15,942 11,767
CREDITORS
Amounts falling due within one year 6 1,140,428 980,076
NET CURRENT LIABILITIES (1,124,486 ) (968,309 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

1,360,519

1,138,610

CREDITORS
Amounts falling due after more than one
year

7

(1,163,027

)

(929,918

)

PROVISIONS FOR LIABILITIES 8 (30,867 ) (30,867 )
NET ASSETS 166,625 177,825

CAPITAL AND RESERVES
Called up share capital 9 1 1
Fair value reserve 10 103,936 103,936
Retained earnings 10 62,688 73,888
SHAREHOLDERS' FUNDS 166,625 177,825

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 July 2024.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 July 2024 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:
(a)ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

JMO Developments Limited (Registered number: 10259528)

Balance Sheet - continued
31 July 2024


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

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 31 May 2025 and were signed on its behalf by:





A R Metcalfe - Director


JMO Developments Limited (Registered number: 10259528)

Notes to the Financial Statements
for the Year Ended 31 July 2024

1. STATUTORY INFORMATION

JMO Developments Limited 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 Company Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These 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 as modified by the revaluation of certain assets.

Significant judgements and estimates
Estimates and judgments are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

No significant judgments have had to be made by the directors in preparing these financial statements.

The directors have made key assumptions in the determination of the fair value of investment properties in respect of the state of the property market in the location where the property is situated and in respect of the range of reasonable fair value estimates of the asset.

Revenue
Revenue is recognised to the extent that it is probable that the economic benefit 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 service 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 turnover 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.

Rental income is billed monthly in advance and is recognised in the calendar month thereafter.

Investment property
Investment properties are carried at fair value determined annually 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.

Financial instruments
The company only enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from bank and other third parties, loan to related parties and investments in non-puttable ordinary shares.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

JMO Developments Limited (Registered number: 10259528)

Notes to the Financial Statements - continued
for the Year Ended 31 July 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.

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.

Creditors
Short term trade 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.

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 life.

3. EMPLOYEES AND DIRECTORS

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

4. INVESTMENT PROPERTY
Total
£   
FAIR VALUE
At 1 August 2023 2,106,919
Additions 378,086
At 31 July 2024 2,485,005
NET BOOK VALUE
At 31 July 2024 2,485,005
At 31 July 2023 2,106,919

Fair value at 31 July 2024 is represented by:
£   
Valuation in 2017 74,803
Valuation in 2018 60,000
Cost 2,350,202
2,485,005

JMO Developments Limited (Registered number: 10259528)

Notes to the Financial Statements - continued
for the Year Ended 31 July 2024

4. INVESTMENT PROPERTY - continued

If investment property had not been revalued it would have been included at the following historical cost:

2024 2023
£    £   
Cost 2,350,202 1,972,115

Investment property was valued on an open market basis on 31 July 2024 by its directors .

5. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Other debtors 9,853 7,200
Prepayments and accrued income 858 858
10,711 8,058

6. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Tax - 2,942
Other creditors 481,860 481,833
Directors' current accounts 657,366 494,099
Accruals and deferred income 1,202 1,202
1,140,428 980,076

7. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
2024 2023
£    £   
Bank loans - 2-5 years 1,153,360 916,251
Bank loans more 5 yr by instal 9,667 13,667
1,163,027 929,918

Amounts falling due in more than five years:

Repayable by instalments
Bank loans more 5 yr by instal 9,667 13,667

During the year ended 31 July 2024, interest rate has been charged at 5.74% - 6.89%. Bank borrowing is secured by legal mortgage charge over the freehold property, held in investment properties. Mortgage term is 25 - 34 years and interest rate on the bank loan is fixed for 5 years at 5.74% - 6.89%.

8. PROVISIONS FOR LIABILITIES
2024 2023
£    £   
Deferred tax 30,867 30,867

JMO Developments Limited (Registered number: 10259528)

Notes to the Financial Statements - continued
for the Year Ended 31 July 2024

8. PROVISIONS FOR LIABILITIES - continued

Deferred
tax
£   
Balance at 1 August 2023 30,867
Balance at 31 July 2024 30,867

9. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2024 2023
value: £    £   
100 Ordinary 0.01 1 1

10. RESERVES

Profit and loss accounts includes all current period retained profits and losses.

Fair value reserves includes all current period deferred tax charges on revaluation of investment property and gains and losses on revaluation of investment property.

11. RELATED PARTY DISCLOSURES

Creditors: Amount falling due within one year comprise an interest free loan of £1,139,226 (2023 - £975,932) of which £657,367 (2023 - £494,099) was due to directors and £432,060 (2023 - £432,060) was due to Adrian Metcalfe Consulting Limited. This loan was unsecured and repayable on demand. During the year, maximum amount of loan due to directors was £657,367.

Mr. A R Metcalfe is a director and also a shareholder in Adrian Metcalfe Consulting Limited.

12. ULTIMATE CONTROLLING PARTY

The company is jointly controlled by its directors by virtue of equal shareholding.