Company registration number 01407523 (England and Wales)
DOWNSIDE DEVELOPMENTS (BRIGHTON) LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
DOWNSIDE DEVELOPMENTS (BRIGHTON) LIMITED
CONTENTS
Page
Statement of financial position
1 - 2
Notes to the financial statements
3 - 9
DOWNSIDE DEVELOPMENTS (BRIGHTON) LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Investment property
4
1,081,743
1,065,000
Investments
5
48,330
48,380
1,130,073
1,113,380
Current assets
Stocks
620,000
620,000
Debtors
6
378,843
519,738
Cash at bank and in hand
61,099
61,859
1,059,942
1,201,597
Creditors: amounts falling due within one year
7
(404,139)
(534,844)
Net current assets
655,803
666,753
Total assets less current liabilities
1,785,876
1,780,133
Creditors: amounts falling due after more than one year
9
(272,501)
(286,881)
Provisions for liabilities
(102,820)
(98,634)
Net assets
1,410,555
1,394,618
Capital and reserves
Called up share capital
22,000
22,000
Share premium account
132,000
132,000
Own shares
11,000
11,000
Profit and loss reserves
10
1,245,555
1,229,618
Total equity
1,410,555
1,394,618
DOWNSIDE DEVELOPMENTS (BRIGHTON) LIMITED
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 DECEMBER 2024
31 December 2024
- 2 -

For the financial year ended 31 December 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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

The directors of the company have elected not to include a copy of the income statement within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 8 September 2025 and are signed on its behalf by:
J D Warner
Director
Company registration number 01407523 (England and Wales)
DOWNSIDE DEVELOPMENTS (BRIGHTON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information

Downside Developments (Brighton) Limited is a private company limited by shares incorporated in England and Wales. The registered office is 4th Floor, Park Gate, 161-163 Preston Road, Brighton, East Sussex, BN1 6AF.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. 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 financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, modified to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

1.2
Turnover
Turnover represents the gross proceeds from the sale of properties and rental income received during the period.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.

1.3
Investment property

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

1.4
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

DOWNSIDE DEVELOPMENTS (BRIGHTON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.5
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.6
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 current liabilities.

1.7
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

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.

DOWNSIDE DEVELOPMENTS (BRIGHTON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.8
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.9
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

1.10
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

DOWNSIDE DEVELOPMENTS (BRIGHTON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Employees

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

2024
2023
Number
Number
Total
2
3
4
Investment property
2024
£
Fair value
At 1 January 2024
1,065,000
Additions
16,743
At 31 December 2024
1,081,743

Investment properties comprises of leasehold and freehold properties. The fair value of the investment properties was arrived at on the basis of a valuation carried out by the directors of the company, after taking professional advice. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

 

5
Fixed asset investments
2024
2023
£
£
Shares in group undertakings and participating interests
48,330
48,380
DOWNSIDE DEVELOPMENTS (BRIGHTON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
5
Fixed asset investments
(Continued)
- 7 -
Movements in fixed asset investments
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024
48,380
Disposals
(50)
At 31 December 2024
48,330
Carrying amount
At 31 December 2024
48,330
At 31 December 2023
48,380
6
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
19,801
15,861
Amounts owed by group undertakings
166,589
174,259
Other debtors
192,453
329,618
378,843
519,738
7
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans
8
17,421
19,302
Trade creditors
3,680
163
Corporation tax
1,984
38,406
Other taxation and social security
104
100
Other creditors
372,648
468,572
Accruals and deferred income
8,302
8,301
404,139
534,844
DOWNSIDE DEVELOPMENTS (BRIGHTON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
8
Loans and overdrafts
2024
2023
£
£
Bank loans
289,922
306,183
Payable within one year
17,421
19,302
Payable after one year
272,501
286,881

The long-term loan is secured by a fixed charge over the company's investment properties and the interest rate is set at 3.25% over base rate. The loan is repayable in full within five years.

 

 

9
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans and overdrafts
272,501
286,881

 

10
Profit and loss reserves
2024
2023
£
£
At the beginning of the year
1,229,618
1,205,490
Profit for the year
15,937
164,366
Dividends declared and paid in the year
-
(11,733)
Transfer from revaluation reserve
-
0
(128,505)
At the end of the year
1,245,555
1,229,618

Included within profit and loss reserves are non-distributable profits, as set out below:

2024
2023
£
£
Non-distributable profits included above
At the beginning of the year
450,569
579,073
Non distributable profits in the year
-
(128,505)
At the end of the year
450,569
450,568
Distributable profits
794,986
779,050
DOWNSIDE DEVELOPMENTS (BRIGHTON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
11
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

Other information

During the year the company entered into the following transactions with related parties:

 

The company is owed £166,588 (2023 £174,259) from subsidiaries or related parties at the year end.

 

The company owes £244,031 (2023 £282,850) to subsidiaries or related parties at the year end.

 

All transactions between subsidiaries and associated companies have been conducted on an arms length basis.

 

 

 

 

2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200No description of principal activityJ D WarnerT A WarnerS L Trotman014075232024-01-012024-12-31014075232024-12-31014075232023-12-3101407523core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3101407523core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3101407523core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3101407523core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3101407523core:CurrentFinancialInstruments2024-12-3101407523core:CurrentFinancialInstruments2023-12-3101407523core:ShareCapital2024-12-3101407523core:ShareCapital2023-12-3101407523core:SharePremium2024-12-3101407523core:SharePremium2023-12-3101407523core:OtherMiscellaneousReserve2024-12-3101407523core:OtherMiscellaneousReserve2023-12-3101407523core:RetainedEarningsAccumulatedLosses2024-12-3101407523core:RetainedEarningsAccumulatedLosses2023-12-3101407523core:RetainedEarningsAccumulatedLosses2023-12-3101407523core:RetainedEarningsAccumulatedLosses2022-12-3101407523bus:Director12024-01-012024-12-31014075232023-01-012023-12-31014075232023-12-3101407523core:Non-currentFinancialInstruments2024-12-3101407523core:Non-currentFinancialInstruments2023-12-3101407523core:RevaluationReserve2024-01-012024-12-3101407523core:RevaluationReserve2023-01-012023-12-3101407523bus:PrivateLimitedCompanyLtd2024-01-012024-12-3101407523bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3101407523bus:FRS1022024-01-012024-12-3101407523bus:AuditExempt-NoAccountantsReport2024-01-012024-12-3101407523bus:Director22024-01-012024-12-3101407523bus:Director32024-01-012024-12-3101407523bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP