Company registration number 13415049 (England and Wales)
PADLOCK HUNTINGDON LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PADLOCK HUNTINGDON 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 - 13
PADLOCK HUNTINGDON LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
Non-current assets
Investment property
8
8,170,000
7,290,000
Current assets
Inventories
9
1,760
2,504
Trade and other receivables
10
125,991
119,869
Cash and cash equivalents
99,360
60,707
227,111
183,080
Current liabilities
Trade and other payables
12
5,005,332
5,328,465
Deferred revenue
14
9,318
10,292
5,014,650
5,338,757
Net current liabilities
(4,787,539)
(5,155,677)
Non-current liabilities
Deferred tax liabilities
13
629,472
380,530
Net assets
2,752,989
1,753,793
Equity
Called up share capital
15
2
2
Revaluation reserve
17
1,774,151
1,141,592
Retained earnings
978,836
612,199
Total equity
2,752,989
1,753,793
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 HUNTINGDON LIMITED
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 DECEMBER 2024
31 December 2024
- 2 -
Iyngaran I Muniandy
Director
Company Registration No. 13415049
PADLOCK HUNTINGDON 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
686,789
340,913
1,027,704
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
-
726,089
726,089
Transactions with owners in their capacity as owners:
Transfer to revaluation reserve
-
454,803
(454,803)
-
Balance at 31 December 2023
2
1,141,592
612,199
1,753,793
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
-
999,196
999,196
Transactions with owners in their capacity as owners:
Transfer to revaluation reserve
-
632,559
(632,559)
-
Balance at 31 December 2024
2
1,774,151
978,836
2,752,989
PADLOCK HUNTINGDON LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
20
75,241
(23,040)
Net cash inflow/(outflow) from operating activities
75,241
(23,040)
Investing activities
Additional capital expenditure to investment property
(36,588)
(23,596)
Net cash used in investing activities
(36,588)
(23,596)
Net increase/(decrease) in cash and cash equivalents
38,653
(46,636)
Cash and cash equivalents at beginning of year
60,707
107,343
Cash and cash equivalents at end of year
99,360
60,707
PADLOCK HUNTINGDON LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
1
Accounting policies
Company information
Padlock Huntingdon 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. The company's principal activities and nature of its operations are disclosed in the directors' report.
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 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 Huntingdon Limited is a wholly owned subsidiary of Padlock UK Bidco 5 Limited and the results of Padlock Huntingdon 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:
Rental income
Insurance income
Packing material income
The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:
Rental income
Rental 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 income
Packing material sales are recognised at the point of sales as there is no further ongoing performance obligation beyond the point of sale.
PADLOCK HUNTINGDON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 6 -
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 remeasured at fair value at the end of each reporting period. The surplus or deficit on revaluation is recognised in profit or loss.
1.5
Impairment of tangible and intangible assets
At each reporting end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.6
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.
1.7
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.
1.8
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.
PADLOCK HUNTINGDON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 7 -
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.
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.
1.9
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.
1.10
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.
PADLOCK HUNTINGDON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 8 -
1.11
Derivatives
Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.
A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability. A derivative is presented as a non-current asset or liability if the remaining maturity of the instrument is more than 12 months and it is not expected to be realised or settled within 12 months. Other derivatives are classified as current.
1.12
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 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.
1.13
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.
PADLOCK HUNTINGDON 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.
3
Revenue
2024
2023
£
£
Revenue analysed by class of business
Rental income
761,259
597,890
Insurance income
87,231
63,345
Other income
6,984
5,668
855,474
666,903
All revenue is generated in the UK.
4
Operating profit
2024
2023
Operating profit for the year is stated after charging/(crediting):
£
£
Depreciation of property, plant and equipment
-
(88)
Cost of inventories recognised as an expense
3,997
3,143
PADLOCK HUNTINGDON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Staff
6
6
6
Other gains and losses
2024
2023
£
£
Changes in the fair value of investment properties
843,412
606,404
7
Income tax expense
2024
2023
£
£
Deferred tax
Origination and reversal of temporary differences
248,942
151,601
The charge for the year can be reconciled to the profit per the income statement as follows:
2024
2023
£
£
Profit before taxation
1,248,138
877,690
Expected tax charge based on a corporation tax rate of 25.00% (2023: 25.00%)
312,035
219,423
Group relief
(100,893)
(67,533)
Permanent capital allowances in excess of depreciation
(289)
Deferred tax adjustments in respect of prior years
37,800
Taxation charge for the year
248,942
151,601
8
Investment property
2024
2023
£
£
Cost
At 1 January 2024
7,290,000
6,660,000
Addition through subsequent expenditure
36,588
23,596
Fair value adjustment
843,412
606,404
At 31 December 2024
8,170,000
7,290,000
PADLOCK HUNTINGDON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
9
Inventories
2024
2023
£
£
Finished goods
1,760
2,504
10
Trade and other receivables
2024
2023
£
£
Amounts owed by fellow group undertakings
84,552
84,552
Other receivables
1,555
1,435
Prepayments
39,884
33,882
125,991
119,869
11
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.
12
Trade and other payables
2024
2023
£
£
Trade payables
34,336
28,728
Amounts owed to fellow group undertakings
4,904,484
5,254,484
Accruals
24,614
6,227
Social security and other taxation
475
4,152
Other payables
41,423
34,874
5,005,332
5,328,465
PADLOCK HUNTINGDON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
13
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon during the current and prior reporting period.
ACAs
Revaluation
Total
£
£
£
Liability at 1 January 2023
228,929
228,929
Deferred tax movements in prior year
Charge/(credit) to profit or loss
-
151,601
151,601
Liability at 1 January 2024
380,530
380,530
Deferred tax movements in current year
Charge/(credit) to profit or loss
38,088
210,854
248,942
Liability at 31 December 2024
38,088
591,384
629,472
14
Deferred revenue
2024
2023
£
£
Arising from
9,318
10,292
All deferred revenues are expected to be settled within 12 months from the reporting date.
15
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
2
2
2
2
16
Capital risk management
The company is not subject to any externally imposed capital requirements.
PADLOCK HUNTINGDON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
17
Revaluation reserve
2024
2023
£
£
At the beginning of the year
1,141,592
686,789
Transfer to retained earnings
632,559
454,803
At the end of the year
1,774,151
1,141,592
The transfer from retained earnings comprises of £843,412 revaluation gain on the investment property, offset by the deferred tax impact of £210,853.
18
Related party transactions
During the year, Padlock Huntingdon Limited incurred purchases in insurance recharges totalling £nil (2023: £14,325) from Padlock UK Bidco 2 Limited.
During the year, Padlock Huntingdon Limited incurred purchases in management services totalling £40,000 (2023: £40,000) from Padlock UK Bidco 5 Limited.
During the year, Padlock Huntingdon Limited incurred purchases in totalling £35,447 (2023: £nil) from Leighton Buzzard Self Storage Limited.
19
Controlling party
The immediate parent company of Padlock Huntingdon Limited is Padlock UK Bidco 5 Limited. The ultimate controlling party is Padlock Euro Storage Fund I, a Canadian entity.
20
Cash generated from/(absorbed by) operations
2024
2023
£
£
Profit for the year before income tax
1,248,138
877,690
Adjustments for:
Fair value gain on investment properties
(843,412)
(606,404)
Movements in working capital:
Decrease/(increase) in inventories
744
(161)
Increase in trade and other receivables
(6,122)
(1,077)
Decrease in trade and other payables
(323,133)
(257,068)
Decrease in deferred revenue outstanding
(974)
(36,020)
Cash generated from/(absorbed by) operations
75,241
(23,040)
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.100First Inital M KurschatS SilvesterJ StevensonI Muniandy134150492024-01-012024-12-31134150492024-12-31134150492023-12-31134150492023-12-31134150492022-12-3113415049core:CurrentFinancialInstruments2024-12-3113415049core:AcceleratedTaxDepreciationDeferredTax2022-12-3113415049core:RevaluationPropertyPlantEquipmentDeferredTax2022-12-3113415049core:AcceleratedTaxDepreciationDeferredTax2023-12-3113415049core:RevaluationPropertyPlantEquipmentDeferredTax2023-12-3113415049core:AcceleratedTaxDepreciationDeferredTax2024-12-3113415049core:RevaluationPropertyPlantEquipmentDeferredTax2024-12-3113415049core:ShareCapital2024-12-3113415049core:ShareCapital2023-12-3113415049core:RevaluationReserve2024-12-3113415049core:RevaluationReserve2023-12-3113415049core:RetainedEarningsAccumulatedLosses2024-12-3113415049core:RetainedEarningsAccumulatedLosses2023-12-3113415049core:OtherMiscellaneousReserve2022-12-3113415049core:RevaluationReserve2023-12-3113415049core:RevaluationReserve2022-12-3113415049core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3113415049core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3113415049core:RevaluationReserve2023-01-012023-12-31134150492023-01-012023-12-3113415049core:RevaluationReserve2024-01-012024-12-3113415049core:FinancialInstrumentsFairValueThroughProfitOrLoss2024-01-012024-12-3113415049core:Held-to-maturityFinancialAssets2024-01-012024-12-3113415049core:CurrentFinancialInstruments2023-12-3113415049bus:PrivateLimitedCompanyLtd2024-01-012024-12-3113415049bus:AuditExempt-NoAccountantsReport2024-01-012024-12-3113415049bus:SmallEntities2024-01-012024-12-3113415049bus:Director12024-01-012024-12-3113415049bus:Director22024-01-012024-12-3113415049bus:Director32024-01-012024-12-3113415049bus:Director42024-01-012024-12-3113415049bus:FilletedAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP