Flagswan Limited 04799142 false 2023-07-01 2024-06-30 2024-06-30 The principal activity of the company is the letting and operating of leased real estate. Digita Accounts Production Advanced 6.30.9574.0 true true 04799142 2023-07-01 2024-06-30 04799142 2024-06-30 04799142 bus:OrdinaryShareClass1 2024-06-30 04799142 core:AcceleratedTaxDepreciationDeferredTax 2024-06-30 04799142 core:RevaluationInvestmentPropertyDeferredTax 2024-06-30 04799142 core:RetainedEarningsAccumulatedLosses 2024-06-30 04799142 core:RevaluationReserve 2024-06-30 04799142 core:ShareCapital 2024-06-30 04799142 core:CurrentFinancialInstruments 2024-06-30 04799142 core:CurrentFinancialInstruments core:WithinOneYear 2024-06-30 04799142 core:Non-currentFinancialInstruments 2024-06-30 04799142 core:Non-currentFinancialInstruments core:AfterOneYear 2024-06-30 04799142 core:FurnitureFittingsToolsEquipment 2024-06-30 04799142 bus:SmallEntities 2023-07-01 2024-06-30 04799142 bus:AuditExemptWithAccountantsReport 2023-07-01 2024-06-30 04799142 bus:FilletedAccounts 2023-07-01 2024-06-30 04799142 bus:SmallCompaniesRegimeForAccounts 2023-07-01 2024-06-30 04799142 bus:RegisteredOffice 2023-07-01 2024-06-30 04799142 bus:CompanySecretary1 2023-07-01 2024-06-30 04799142 bus:Director2 2023-07-01 2024-06-30 04799142 bus:Director3 2023-07-01 2024-06-30 04799142 bus:OrdinaryShareClass1 2023-07-01 2024-06-30 04799142 bus:PrivateLimitedCompanyLtd 2023-07-01 2024-06-30 04799142 core:ToolsEquipment 2023-07-01 2024-06-30 04799142 core:UKTax 2023-07-01 2024-06-30 04799142 countries:EnglandWales 2023-07-01 2024-06-30 04799142 2023-06-30 04799142 core:RetainedEarningsAccumulatedLosses 2023-06-30 04799142 core:RevaluationReserve 2023-06-30 04799142 core:ShareCapital 2023-06-30 04799142 core:CurrentFinancialInstruments core:WithinOneYear 2023-06-30 04799142 core:Non-currentFinancialInstruments core:AfterOneYear 2023-06-30 04799142 core:FurnitureFittingsToolsEquipment 2023-06-30 04799142 2022-07-01 2023-06-30 04799142 2023-06-30 04799142 bus:OrdinaryShareClass1 2023-06-30 04799142 core:AcceleratedTaxDepreciationDeferredTax 2023-06-30 04799142 core:RevaluationInvestmentPropertyDeferredTax 2023-06-30 04799142 core:CurrentFinancialInstruments 2023-06-30 04799142 core:CurrentFinancialInstruments core:WithinOneYear 2023-06-30 04799142 core:Non-currentFinancialInstruments 2023-06-30 04799142 core:UKTax 2022-07-01 2023-06-30 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 04799142

Prepared for the registrar

Flagswan Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 30 June 2024

 

Flagswan Limited

Contents

Company Information

1

Balance Sheet

2

Notes to the Financial Statements

3 to 8

 

Flagswan Limited

Company Information

Directors

M G Dhanak

S J Oliver

Company secretary

M G Dhanak

Registered office

Magic House
5-11 Green Lanes
London
N13 4TN

Accountants

Hazlewoods LLP
Windsor House
Bayshill Road
Cheltenham
GL50 3AT

 

Flagswan Limited

(Registration number: 04799142)
Balance Sheet as at 30 June 2024

Note

2024
 £

2023
 £

Fixed assets

 

Tangible assets

5

1

1

Investment property

6

9,865,061

9,865,061

 

9,865,062

9,865,062

Current assets

 

Debtors

7

1,083,941

1,202,497

Cash at bank and in hand

 

19,303

3,258

 

1,103,244

1,205,755

Creditors: Amounts falling due within one year

8

(621,989)

(843,245)

Net current assets

 

481,255

362,510

Total assets less current liabilities

 

10,346,317

10,227,572

Creditors: Amounts falling due after more than one year

8

(1,214,792)

(1,552,830)

Deferred tax liabilities

4

(632,830)

(626,567)

Net assets

 

8,498,695

8,048,175

Capital and reserves

 

Called up share capital

10

2

2

Revaluation reserve

2,648,414

2,648,414

Profit and loss account

5,850,279

5,399,759

Total equity

 

8,498,695

8,048,175

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

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 27 June 2025 and signed on its behalf by:
 


S J Oliver
Director

 

Flagswan Limited

Notes to the Financial Statements for the Year Ended 30 June 2024

 

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Magic House
5-11 Green Lanes
London
N13 4TN

 

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except for, where disclosed in these accounting policies, certain items that are shown at fair value.

The presentational currency of the financial statements is Pounds Sterling, being the functional currency of the primary economic environment in which the company operates. Monetary amounts in these financial statements are rounded to the nearest Pound.

Going concern

The company meets its day to day working capital requirements through the financial support of two related parties and the company's bankers. The directors believe that it is appropriate to prepare the financial statements on a going concern basis which assumes that the company will continue in operational existence with the continued support of the two related parties and the company's bankers.

If the company is unable to continue in operational existence for the foreseeable future, adjustments would have to be made to reduce the balance sheet values of the assets to their recoverable amounts, provide for further liabilities that might arise and reclassify fixed assets as current assets.

Judgements and estimation uncertainty

These financial statements do not contain any significant judgements or estimation uncertainty.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts and after eliminating sales within the company. The company recognises revenue when the amount of revenue can be reliably measured, it is probable that future economic benefits will flow to the entity and specific criteria have been met for each of the company's activities.

 

Flagswan Limited

Notes to the Financial Statements for the Year Ended 30 June 2024

Tax

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

The current 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 taxable income.

Deferred tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

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 assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Furniture, fittings and equipment

33% straight line

Investment property

Investment property is carried at fair value, derived from the current market prices for comparable real estate determined annually by external valuers. The valuers use observable market prices, adjusted if necessary for any difference in the nature, location or condition of the specific asset. Changes in fair value are recognised in profit or loss.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. All trade debtors are repayable within one year and hence are included at the undiscounted cost of cash expected to be received. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the debtors.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and all are repayable within one year and hence are included at the undiscounted amount of cash expected to be paid.

 

Flagswan Limited

Notes to the Financial Statements for the Year Ended 30 June 2024

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Financial instruments

Classification
Financial instruments are classified and accounted for according to the substance of the contractual arrangement, as financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. Where shares are issued, any component that creates a financial liability of the company is presented as a liability on the balance sheet. The corresponding dividends relating to the liability component are charged as interest expenses in the profit and loss account.

 Recognition and measurement
All financial assets and liabilities are initially measured at transaction price (including transaction costs), except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value (which is normally the transaction price excluding transaction costs), unless the arrangement constitutes a financing transaction. If an arrangement constitutes a financing transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.

 

Flagswan Limited

Notes to the Financial Statements for the Year Ended 30 June 2024

Financial instruments (continued)

Impairment
Assets, other than those measured at fair value, are assessed for indicators of impairment at each balance sheet date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss as described below.

A non financial asset is impaired where there is objective evidence that, as a result of one or more events that occurred after initial recognition, the estimated recoverable value of the asset has been reduced. The recoverable amount of an asset is the higher of its fair value less costs to sell and its value in use.

The recoverable amount of goodwill is derived from measurement of the present value of the future cash flows of the cash-generating units ('CGUs') of which the goodwill is a part. Any impairment loss in respect of a CGU is allocated first to the goodwill attached to that CGU, and then to other assets within that CGU on a pro-rata basis.

Where indicators exist for a decrease in impairment loss, the prior impairment loss is tested to determine reversal. An impairment loss is reversed on an individual impaired asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised. Where a reversal of impairment occurs in respect of a CGU, the reversal is applied first to the assets (other than goodwill) of the CGU on a pro-rata basis and then to any goodwill allocated to that CGU.

For financial assets carried at amortised cost, the amount of an impairment is the difference between the asset’s carrying amount and the present value of estimated future cash flows, discounted at the financial asset’s original effective interest rate.

For financial assets carried at cost less impairment, the impairment loss is the difference between the asset’s carrying amount and the best estimate of the amount that would be received for the asset if it were to be sold at the reporting date.

Where indicators exist for a decrease in impairment loss, and the decrease can be related objectively to an event occurring after the impairment was recognised, the prior impairment loss is tested to determine reversal. An impairment loss is reversed on an individual impaired financial asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised.

 

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was as follows:

 

Flagswan Limited

Notes to the Financial Statements for the Year Ended 30 June 2024

 

4

Taxation

Tax charged/(credited) in the profit and loss account

2024
£

2023
£

Current taxation

UK corporation tax

145,810

120,584

Deferred taxation

Arising from origination and reversal of timing differences

6,263

7,532

Tax expense in the income statement

152,073

128,116

 

Deferred tax

Deferred tax assets and liabilities

2024

Liability
£

Fixed asset timing differences

(29,274)

Deferred tax on revaluation reserve

662,104

632,830

2023

Liability
£

Fixed asset timing differences

(35,537)

Deferred tax on revaluation reserve

662,104

626,567

 

5

Tangible assets

Furniture, fittings and equipment
 £

Cost

At 1 July 2023 and as at 30 June 2024

5,819

Depreciation

At 1 July 2023 and as at 30 June 2024

5,818

Carrying amount

At 30 June 2023 and as at 30 June 2024

1

 

6

Investment properties

2024
£

At 1 July 2023 and as at 30 June 2024

9,865,061

Priscilla Wakefield House nursing care home has been revalued based on a valuation carried out by external valuers, Christie & Co, who specialise in the care home sector. Priscilla Wakefield House was valued on 1 October 2013 with a valuation of £9,600,000. The valuation was based on its existing use and present condition as a fully equipped and trading operational entity, having regard to trading potential. Subsequent additions are included at cost.

The directors are of the opinion that the value of the investment properties as at the balance sheet date is not significantly different to the above valuation.

 

Flagswan Limited

Notes to the Financial Statements for the Year Ended 30 June 2024

 

7

Debtors

2024
 £

2023
 £

Amounts owed by related parties

1,332

1,332

Other debtors

-

665

VAT control account

350

-

Accrued income

1,082,259

1,200,500

 

1,083,941

1,202,497

 

8

Creditors

Note

2024
£

2023
£

Due within one year

 

Loans and borrowings

9

345,264

345,996

Amounts due to related parties

 

2,100

241,241

Corporation tax control

 

271,025

252,408

Accruals and deferred income

 

3,600

3,600

 

621,989

843,245

 

9

Loans and borrowings

Current loans and borrowings

2024
£

2023
£

Bank borrowings

345,264

345,996

Non-current loans and borrowings

2024
£

2023
£

Bank borrowings

1,214,792

1,552,830

The bank loan is secured and wholly repayable within 5 years.

 

10

Share capital

Allotted, called up and fully paid shares

 

2024

2023

 

No.

£

No.

£

Ordinary shares of £1 each

2

2

2

2

         
 

11

Parent and ultimate parent undertaking

The company is controlled by its directors.