Company registration number 12782717 (England and Wales)
PADLOCK WIMBLEDON LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PADLOCK WIMBLEDON LIMITED
CONTENTS
Page
Statement of financial position
1 - 2
Statement of changes in equity
3
Statement of cash flows
4
Notes to the financial statements
5 - 14
PADLOCK WIMBLEDON LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
Non-current assets
Investment property
4
9,350,000
7,750,000
Deferred tax asset
9
215,387
254,872
9,565,387
8,004,872
Current assets
Inventories
5
2,860
4,490
Trade and other receivables
6
37,078
466,181
Cash and cash equivalents
54,061
38,130
93,999
508,801
Current liabilities
Trade and other payables
8
9,257,048
9,203,196
Net current liabilities
(9,163,049)
(8,694,395)
Non-current liabilities
Deferred tax liabilities
9
206,913
-
0
Net assets/(liabilities)
195,425
(689,523)
Equity
Called up share capital
11
2
2
Revaluation reserve
13
413,251
-
0
Retained earnings
(217,828)
(689,525)
Total equity
195,425
(689,523)

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

For the 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 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.

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.

These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.
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:
PADLOCK WIMBLEDON LIMITED
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 DECEMBER 2024
31 December 2024
- 2 -
Iyngaran I Muniandy
Director
Company Registration No. 12782717
PADLOCK WIMBLEDON LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
Share capital
Revaluation reserve
Retained earnings
Total
£
£
£
£
Balance at 1 January 2023
2
-
0
(385,475)
(385,473)
Year ended 31 December 2023:
Loss and total comprehensive income for the year
-
-
(304,050)
(304,050)
Balance at 31 December 2023
2
-
0
(689,525)
(689,523)
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
-
884,948
884,948
Transfers
-
413,251
(413,251)
-
Balance at 31 December 2024
2
413,251
(217,828)
195,425
PADLOCK WIMBLEDON LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
16
351,931
411,762
Net cash inflow from operating activities
351,931
411,762
Investing activities
Purchase of investment property
(336,000)
(612,346)
Net cash used in investing activities
(336,000)
(612,346)
Net increase/(decrease) in cash and cash equivalents
15,931
(200,584)
Cash and cash equivalents at beginning of year
38,130
238,714
Cash and cash equivalents at end of year
54,061
38,130
PADLOCK WIMBLEDON LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
1
Accounting policies
Company information

Padlock Wimbledon Limited is a private company limited by shares incorporated in England and Wales. The registered office is C/O Uk Storage Consultancy Limited, Wework 184 Shepherds Bush Road, London, W6 7NL.

1.1
Accounting convention

The financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS) as adopted for use in the United Kingdom and with those parts of the Companies Act 2006 applicable to companies reporting under IFRS, except as otherwise stated.

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, except for the revaluation of the investment property. The principal accounting policies adopted are set out below.

The company has taken advantage of the exemption under section 400 of the Companies Act 2006 not to prepare consolidated accounts. The financial statements present information about the company as an individual entity and not about its group.

 

Padlock Wimbledon Limited is a wholly owned subsidiary of Padlock UK Bidco 2 and the results of Padlock Wimbledon Limited are included in the consolidated financial statements of Padlock Partners UK Fund I which are available online from Sedar.com.

1.2
Going concern

The directors have at the time of approving the financial statements, a reasonable expectation that the truecompany has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Revenue

Revenue represents amounts derived from the provision of services which fall within the Company's ordinary activities after deduction of any discounts and any applicable value added tax.

The company recognises revenue from the following major sources:

Self storage income

Self storage income is recognised over the period for which the storage room is occupied by the customer on a straight-line basis. Any opening offer discounts are spread evenly over the term of the discounted period.

Insurance income

Insurance income is recognised on a straight line basis over the period a customer occupies their room.

Packing material sales

Packing material sales are recognised at the point of sales as there is no further ongoing performance obligation beyond the point of sale.

PADLOCK WIMBLEDON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 6 -
Non-storage income

Non storage income, which is principally rental income from tenants of properties awaiting development, is recognised on a straight-line basis over the period in which it is earned.

1.4
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses. The surplus or deficit on revaluation is recognised in profit or loss.

1.5
Inventories

Inventories 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 inventories to their present location and condition.

 

Inventories held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

Net realisable value is the estimated selling price less all estimated costs of completion and costs to be incurred in marketing, selling and distribution.

1.6
Cash and cash equivalents

Cash and cash equivalents 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 assets

Financial assets are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument. Financial assets are classified into specified categories, depending on the nature and purpose of the financial assets.

 

At initial recognition, financial assets classified as fair value through profit and loss are measured at fair value and any transaction costs are recognised in profit or loss. Financial assets not classified as fair value through profit and loss are initially measured at fair value plus transaction costs.

Financial assets at fair value through profit or loss

When any of the above-mentioned conditions for classification of financial assets is not met, a financial asset is classified as measured at fair value through profit or loss. Financial assets measured at fair value through profit or loss are recognized initially at fair value and any transaction costs are recognised in profit or loss when incurred. A gain or loss on a financial asset measured at fair value through profit or loss is recognised in profit or loss, and is included within finance income or finance costs in the statement of income for the reporting period in which it arises.

Financial assets held at amortised cost

Financial instruments are classified as financial assets measured at amortised cost where the objective is to hold these assets in order to collect contractual cash flows, and the contractual cash flows are solely payments of principal and interest. They arise principally from the provision of goods and services to customers (eg trade receivables). They are initially recognised at fair value plus transaction costs directly attributable to their acquisition or issue, and are subsequently carried at amortised cost using the effective interest rate method, less provision for impairment where necessary.

PADLOCK WIMBLEDON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 7 -
Impairment of financial assets

Financial assets carried at amortised cost are assessed for indicators of impairment at each reporting end date.

 

The expected credit losses associated with these assets are estimated on a forward-looking basis. A broad range of information is considered when assessing credit risk and measuring expected credit losses, including past events, current conditions, and reasonable and supportable forecasts that affect the expected collectability of the future cash flows of the instrument.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire, or when it transfers the financial asset and substantially all the risks and rewards of ownership to another entity.

1.8
Financial liabilities

The company recognises financial debt when the company becomes a party to the contractual provisions of the instruments. Financial liabilities are classified as either 'financial liabilities at fair value through profit or loss' or 'other financial liabilities'.

Other financial liabilities

Other financial liabilities, including borrowings, trade payables and other short-term monetary liabilities, are initially measured at fair value net of transaction costs directly attributable to the issuance of the financial liability. They are subsequently measured at amortised cost using the effective interest method. For the purposes of each financial liability, interest expense includes initial transaction costs and any premium payable on redemption, as well as any interest or coupon payable while the liability is outstanding.

Derecognition of financial liabilities

Financial liabilities are derecognised when, and only when, the company’s obligations are discharged, cancelled, or they expire.

1.9
Equity instruments

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

1.10
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.

PADLOCK WIMBLEDON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 8 -
Deferred tax

Deferred tax is the tax expected to be payable or recoverable on differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit, and is accounted for using the balance sheet liability method. Deferred tax liabilities are generally recognised for all taxable temporary differences and deferred tax assets are recognised to the extent that it is probable that taxable profits will be available against which deductible temporary differences can be utilised. Such assets and liabilities are not recognised if the temporary 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.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the income statement, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.11
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 inventories or non-current 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.

1.12
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

PADLOCK WIMBLEDON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2
Critical accounting estimates and judgements

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, if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.

 

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are outlined below.

Critical judgements
Valuation of Investment Property

The determination of the fair value of investment property requires the use of estimates such as future cash flows from assets (i.e. tenant profiles, future revenue streams and overall condition of the property), discount rates applicable to those assets’ cash flows, identification of comparable properties and capitalization rates. These estimates are based on market conditions existing at the reporting date.

 

The following approach is used by management, together with the appraisals, in determination of the fair value of the investment property.

 

The Income Approach derives market value by estimating the future cash flows that will be generated by the property and then applying an appropriate capitalization rate or discount rate to those cash flows. This approach can utilize the direct capitalization method and/or the discounted cash flow analysis.

PADLOCK WIMBLEDON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
3
Employees

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

2024
2023
Number
Number
2
5
PADLOCK WIMBLEDON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
4
Investment property
2024
2023
£
£
Cost
At 1 January 2024
7,750,000
7,375,000
Addition through subsequent expenditure
336,000
612,346
Fair value adjustment
551,002
-
At 31 December 2024
8,637,002
7,750,000
Accumulated depreciation
Impairment losses
-
237,346
Reversals of impairment losses
(712,998)
-
At 31 December 2024
(712,998)
-
0
Carrying value
At 31 December 2024
9,350,000
7,750,000
At 31 December 2023
7,750,000
7,375,000

The fair value of the investment property has been arrived at on the basis of a valuation carried out by an independent real estate company.

 

There is a charge secured over the investment property relating to a bank loan held by Padlock UK Bidco 2 Limited.

5
Inventories
2024
2023
£
£
Finished goods
2,860
4,490
6
Trade and other receivables
2024
2023
£
£
Trade receivables
41
-
0
VAT recoverable
33,708
10,170
Amounts owed by fellow group undertakings
-
0
446,009
Other receivables
210
-
0
Prepayments
3,119
10,002
37,078
466,181
PADLOCK WIMBLEDON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
7
Trade receivables - credit risk
Fair value of trade receivables

The directors consider that the carrying amount of trade and other receivables is approximately equal to their fair value.

No significant receivable balances are impaired at the reporting end date.

8
Trade and other payables
2024
2023
£
£
Trade payables
47,468
28,001
Amounts owed to fellow group undertakings
9,005,518
9,123,452
Accruals
176,508
39,281
Other payables
27,554
12,462
9,257,048
9,203,196
9
Deferred taxation
2024
2023
£
£
Deferred tax liabilities
206,913
-
0
Deferred tax assets
(215,387)
(254,872)
(8,474)
(254,872)

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon during the reporting periods.

ACAs
Tax losses
Revaluation
Total
£
£
£
£
Deferred tax asset at 1 January 2023
-
0
-
0
(128,492)
(128,492)
Deferred tax movements in prior year
Charge/(credit) to profit or loss
-
(76,622)
(49,758)
(126,380)
Deferred tax asset at 1 January 2024
-
0
(76,622)
(178,250)
(254,872)
Deferred tax movements in current year
Charge/(credit) to profit or loss
69,162
(138,765)
316,001
246,398
Deferred tax liability at 31 December 2024
69,162
-
0
137,751
206,913
Deferred tax asset at 31 December 2024
-
0
(215,387)
-
0
(215,387)
PADLOCK WIMBLEDON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
10
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
1,391
657

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

11
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
2
2
2
2
12
Capital risk management

The company is not subject to any externally imposed capital requirements.

13
Revaluation reserve
2024
2023
£
£
At the beginning of the year
-
0
-
0
Transfer from retained earnings (see below)
413,251
-
0
At the end of the year
413,251
-
0

The transfer from retained earnings comprises of the £551,002 revaluation gain on the investment property, offset by the deferred tax impact of £137,751.

14
Related party transactions

During the year, Padlock Wimbledon Limited incurred purchases in management charges totalling £40,000 (2023: £40,000) from Padlock UK Bidco 2 Limited.

 

During the year, Padlock Wimbledon Limited incurred purchases in insurance recharges totalling £nil (2023: £12,409) from Padlock UK Bidco 2 Limited.

 

During the year, Padlock Wimbledon Limited incurred purchases totalling £42,747 (2023: £nil) from Padlock UK Bidco 2 Limited.

15
Controlling party

The immediate parent company of Padlock Wimbledon Limited is Padlock UK Bidco 2 Limited. The ultimate controlling party is Padlock Euro Storage Fund I, a Canadian entity.

PADLOCK WIMBLEDON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
16
Cash generated from operations
2024
2023
£
£
Profit/(loss) for the year before income tax
1,131,346
(430,430)
Adjustments for:
Fair value gain on investment properties
(551,002)
-
Impairment of investment properties
(712,998)
237,346
Movements in working capital:
Decrease/(increase) in inventories
1,630
(4,490)
Decrease/(increase) in trade and other receivables
418,933
(376,670)
Increase in trade and other payables
64,022
986,006
Cash generated from operations
351,931
411,762
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.100S SilvesterFirst Inital M KurschatJ StevensonI Muniandy127827172024-01-012024-12-31127827172024-12-31127827172023-12-31127827172023-12-31127827172022-12-3112782717core:CurrentFinancialInstruments2024-12-3112782717core:AcceleratedTaxDepreciationDeferredTax2024-12-3112782717core:TaxLossesCarry-forwardsDeferredTax2024-12-3112782717core:RevaluationPropertyPlantEquipmentDeferredTax2024-12-3112782717core:ShareCapital2024-12-3112782717core:ShareCapital2023-12-3112782717core:RevaluationReserve2024-12-3112782717core:RevaluationReserve2023-12-3112782717core:RetainedEarningsAccumulatedLosses2024-12-3112782717core:RetainedEarningsAccumulatedLosses2023-12-3112782717core:OtherMiscellaneousReserve2022-12-3112782717core:RevaluationReserve2023-12-3112782717core:RevaluationReserve2022-12-3112782717core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3112782717core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3112782717core:RevaluationReserve2024-01-012024-12-3112782717core:RevaluationReserve2023-01-012023-12-31127827172023-01-012023-12-3112782717core:FinancialInstrumentsFairValueThroughProfitOrLoss2024-01-012024-12-3112782717core:Held-to-maturityFinancialAssets2024-01-012024-12-3112782717core:CurrentFinancialInstrumentscore:ValueBeforeAllowanceForImpairmentLoss2024-12-3112782717core:CurrentFinancialInstrumentscore:ValueBeforeAllowanceForImpairmentLoss2023-12-3112782717core:CurrentFinancialInstruments2023-12-3112782717core:AcceleratedTaxDepreciationDeferredTax2022-12-3112782717core:TaxLossesCarry-forwardsDeferredTax2022-12-3112782717core:RevaluationPropertyPlantEquipmentDeferredTax2022-12-3112782717core:AcceleratedTaxDepreciationDeferredTax2023-12-3112782717core:TaxLossesCarry-forwardsDeferredTax2023-12-3112782717core:RevaluationPropertyPlantEquipmentDeferredTax2023-12-3112782717bus:PrivateLimitedCompanyLtd2024-01-012024-12-3112782717bus:AuditExempt-NoAccountantsReport2024-01-012024-12-3112782717bus:SmallEntities2024-01-012024-12-3112782717bus:Director12024-01-012024-12-3112782717bus:Director22024-01-012024-12-3112782717bus:Director32024-01-012024-12-3112782717bus:Director42024-01-012024-12-3112782717bus:FilletedAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP