IRIS Accounts Production v25.2.0.378 14472526 Board of Directors 1.1.24 31.12.24 31.12.24 0 0 false true false false true true true false false Ordinary 1.00000 1.00000 iso4217:GBP iso4217:USD iso4217:EUR xbrli:shares xbrli:pure utr:tonnes utr:kWh 14472526 2023-12-31 14472526 2024-12-31 14472526 2024-01-01 2024-12-31 14472526 2022-11-08 14472526 2022-11-09 2023-12-31 14472526 2023-12-31 14472526 ns15:EnglandWales 2024-01-01 2024-12-31 14472526 ns14:PoundSterling 2024-01-01 2024-12-31 14472526 ns10:Director1 2024-01-01 2024-12-31 14472526 ns10:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 14472526 ns10:FRS101 2024-01-01 2024-12-31 14472526 ns10:AuditExempt-NoAccountantsReport 2024-01-01 2024-12-31 14472526 ns10:SmallCompaniesRegimeForDirectorsReport 2024-01-01 2024-12-31 14472526 ns10:FullAccounts 2024-01-01 2024-12-31 14472526 ns10:OrdinaryShareClass1 2024-01-01 2024-12-31 14472526 ns10:OrdinaryShareClass1 11 2024-01-01 2024-12-31 14472526 ns10:Director2 2024-01-01 2024-12-31 14472526 ns10:Director3 2024-01-01 2024-12-31 14472526 ns10:CompanySecretary1 2024-01-01 2024-12-31 14472526 ns10:RegisteredOffice 2024-01-01 2024-12-31 14472526 ns5:CurrentFinancialInstruments 2024-12-31 14472526 ns5:CurrentFinancialInstruments 2023-12-31 14472526 ns5:ShareCapital 2024-12-31 14472526 ns5:ShareCapital 2023-12-31 14472526 ns5:SharePremium 2024-12-31 14472526 ns5:SharePremium 2023-12-31 14472526 ns5:RetainedEarningsAccumulatedLosses 2024-12-31 14472526 ns5:RetainedEarningsAccumulatedLosses 2023-12-31 14472526 ns5:ShareCapital 2022-11-09 2023-12-31 14472526 ns5:SharePremium 2022-11-09 2023-12-31 14472526 ns5:RetainedEarningsAccumulatedLosses 2022-11-09 2023-12-31 14472526 ns5:ShareCapital 2024-01-01 2024-12-31 14472526 ns5:SharePremium 2024-01-01 2024-12-31 14472526 ns5:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 14472526 1 2024-01-01 2024-12-31 14472526 ns10:OrdinaryShareClass1 2024-12-31 14472526 ns5:RetainedEarningsAccumulatedLosses 2023-12-31 14472526 ns5:SharePremium 2023-12-31

REGISTERED NUMBER: 14472526 (England and Wales)

Report of the Directors and

Unaudited Financial Statements for the Year Ended 31 December 2024

for

London BTR Investments

(Beam Park Block N) Opco Limited

London BTR Investments

(Beam Park Block N) Opco Limited (Registered number: 14472526)

Contents of the Financial Statements

for the Year Ended 31 December 2024

Page |

Company information | 1 |

Report of the directors | 2 |

Statement of comprehensive income | 3 |

Balance sheet | 4 |

Statement of changes in equity | 5 |

Notes to the financial statements | 6 |

London BTR Investments

(Beam Park Block N) Opco Limited

Company Information

for the Year Ended 31 December 2024

| DIRECTORS: | M S McGill

| J N Patel

| P A Shacalis

| SECRETARY: | Sigma Capital Property Ltd

| REGISTERED OFFICE: | Floor 3, 1 St. Ann Street

| Manchester

| M2 7LR

| REGISTERED NUMBER: | 14472526 (England and Wales)

London BTR Investments

(Beam Park Block N) Opco Limited (Registered number: 14472526)

Report of the Directors

for the Year Ended 31 December 2024

The directors present their report with the financial statements of the company for the year ended 31 December 2024.

PRINCIPAL ACTIVITY

The principal activity of the company in the year under review was that of operating a build to rent property ("BTR") in Barking, Greater London.

DIRECTORS

The directors shown below have held office during the whole of the period from 1 January 2024 to the date of this report.

M S McGill

J N Patel

P A Shacalis

RESULTS AND DIVIDENDS

The profit for the period is £93,888 (2023: loss £67,958). The directors do not recommend the payment of a dividend for the period ended 31 December 2024.

GOING CONCERN

The Company is part of a sub-group which has provided guarantees in respect of the third party debt provided to fund that sub-group. The Directors have reviewed the trading prospects and projected cash flows of both the business and the debt sub-group of which it forms part and as a result have a reasonable expectation that there are adequate resources to continue in operational existence for the foreseeable future. Thus, they continue to adopt the going concern basis of accounting in preparing the annual financial statements.

STATEMENT OF DIRECTORS' RESPONSIBILITIES

The directors are responsible for preparing the Report of the directors and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

- | select suitable accounting policies and then apply them consistently;

- | make judgements and accounting estimates that are reasonable and prudent;

- | prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

This report has been prepared in accordance with the provisions of Part 15 of the Companies Act 2006 relating to small companies.

ON BEHALF OF THE BOARD:

M S McGill - Director

27 August 2025

London BTR Investments

(Beam Park Block N) Opco Limited (Registered number: 14472526)

Statement of Comprehensive Income

for the Year Ended 31 December 2024

| Period

| 9.11.22

| Year Ended |  | to

| 31.12.24 |  | 31.12.23

| Notes | £ | £ |

TURNOVER | 1,428,972 |  | 409,835 |  |

Cost of sales | (1,306,727 | ) | (459,884 | ) |

GROSS PROFIT/(LOSS) | 122,245 |  | (50,049 | ) |

Administrative expenses | (25 | ) | (17,909 | ) |

OPERATING PROFIT/(LOSS) | 122,220 |  | (67,958 | ) |

Interest receivable and similar income | 1,949 |  | - |  |

PROFIT/(LOSS) BEFORE TAXATION | 3 | 124,169 |  | (67,958 | ) |

Tax on profit/(loss) | 4 | (30,281 | ) | - |  |

PROFIT/(LOSS) FOR THE FINANCIAL YEAR | 93,888 |  | (67,958 | ) |

OTHER COMPREHENSIVE INCOME | - |  | - |  |

TOTAL COMPREHENSIVE INCOME/(LOSS) FOR THE YEAR | 93,888 |  | (67,958 | ) |

London BTR Investments

(Beam Park Block N) Opco Limited (Registered number: 14472526)

Balance Sheet

31 December 2024

| 2024 |  | 2023

| Notes | £ | £ |

CURRENT ASSETS

Debtors | 5 | 146,496 |  | 40,097 |  |

Cash at bank | 253,487 |  | 20,041 |  |

399,983 |  | 60,138 |  |

CREDITORS

Amounts falling due within one year | 6 | (373,913 | ) | (127,996 | ) |

NET CURRENT ASSETS/(LIABILITIES) | 26,070 |  | (67,858 | ) |

TOTAL ASSETS LESS CURRENT LIABILITIES | 26,070 |  | (67,858 | ) |

CAPITAL AND RESERVES

Called up share capital | 7 | 102 |  | 100 |  |

Share premium | 38 |  | - |  |

Retained earnings | 8 | 25,930 |  | (67,958 | ) |

SHAREHOLDERS' FUNDS | 26,070 |  | (67,858 | ) |

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

The members have not required the company to obtain an audit of its financial statements for the year ended 31 December 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.

The 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 27 August 2025 and were signed on its behalf by:

M S McGill - Director

London BTR Investments

(Beam Park Block N) Opco Limited (Registered number: 14472526)

Statement of Changes in Equity

for the Year Ended 31 December 2024

| Called up |

| share |  | Retained |  | Share |  | Total

| capital |  | earnings |  | premium |  | equity

£ | £ | £ | £ |

Changes in equity

Issue of share capital | 100 |  | - |  | - |  | 100 |  |

Total comprehensive loss | - |  | (67,958 | ) | - |  | (67,958 | ) |

Balance at 31 December 2023 | 100 |  | (67,958 | ) | - |  | (67,858 | ) |

Changes in equity

Issue of share capital | 2 |  | - |  | 38 |  | 40 |  |

Total comprehensive income | - |  | 93,888 |  | - |  | 93,888 |  |

Balance at 31 December 2024 | 102 |  | 25,930 |  | 38 |  | 26,070 |  |

London BTR Investments

(Beam Park Block N) Opco Limited (Registered number: 14472526)

Notes to the Financial Statements

for the Year Ended 31 December 2024

1. | STATUTORY INFORMATION

| London BTR Investments (Beam Park Block N) Opco 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 preparation

| These financial statements have been prepared in accordance with Financial Reporting Standard 101 "Reduced Disclosure Framework" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

| The company has taken advantage of the following disclosure exemptions in preparing these financial statements, as permitted by FRS 101 "Reduced Disclosure Framework":

| • | the requirements of the second sentence of paragraph 89, and paragraphs 90, 91 and 93 of IFRS 16 Leases;

| the requirements of paragraph 58 of IFRS 16;

| • | the requirements of

| - | paragraphs 1 to 44E, 44H(b)(ii) and 45 to 63 of IAS 7 Statement of Cash Flows.

| • | the requirements of paragraphs 17 and 18A of IAS 24 Related Party Disclosures;

| • | the requirements in IAS 24 Related Party Disclosures to disclose related party transactions entered into between two or more members of a group;

| Turnover

| Revenue comprises rental income from tenancy occupied properties net of Value Added Tax where appropriate; Rental income is recognised in the Income Statement on an accruals basis.

| Taxation

| Tax on the profit or loss for the period comprises current tax and deferred tax. Current tax is the expected tax payable or receivable on the taxable income or loss for the period, using tax rates enacted or substantively enacted at the balance sheet date, and any adjustments to tax payable in respect of previous years.

| Deferred tax is recognised in respect of all material timing differences that have originated but not reversed at the balance sheet date where transactions or events have occurred at the date that will result in an obligation to pay more, or a right to pay less or to receive more tax with the following exceptions:

| 1) The recognition of deferred tax assets is limited to the extent that the Company anticipates making sufficient taxable profits in the future to absorb the reversal of the underlying timing differences.

| 2) Deferred tax is measured on an undiscounted basis at the tax rates that are expected to apply in the periods in which timing differences reverse, based on tax rates and laws enacted or substantively enacted at the balance sheet date.

| Going concern

| The Company is part of a sub-group which has provided guarantees in respect of the third party debt provided to fund that sub-group. The Directors have reviewed the trading prospects and projected cash flows of both the business and the debt sub-group of which it forms part and as a result have a reasonable expectation that there are adequate resources to continue in operational existence for the foreseeable future. Thus, they continue to adopt the going concern basis of accounting in preparing the annual financial statements.

3. | PROFIT/(LOSS) BEFORE TAXATION

| No expenses associated with this note were incurred in the year.

London BTR Investments

(Beam Park Block N) Opco Limited (Registered number: 14472526)

Notes to the Financial Statements - continued

for the Year Ended 31 December 2024

4. | TAXATION

| Analysis of tax expense

| Period

| 9.11.22

| Year Ended |  | to

| 31.12.24 |  | 31.12.23

£ | £ |

| Current tax:

| Tax | 30,281 |  | - |  |

| Total tax expense in statement of comprehensive income | 30,281 |  | - |  |

| Factors affecting the tax expense

| The tax assessed for the year is lower (2023 - higher) than the standard rate of corporation tax in the UK. The difference is explained below:

| Period

| 9.11.22

| Year Ended |  | to

| 31.12.24 |  | 31.12.23

£ | £ |

| Profit/(loss) before income tax | 124,169 |  | (67,958 | ) |

| Profit/(loss) multiplied by the standard rate of corporation tax in the UK of 25% (2023 - 25%) | 31,042 |  | (16,990 | ) |

| Effects of:

| Amounts not recognised | 366 |  | - |  |

| Transfer pricing adjustments | (1,127 | ) | - |  |

| Group relief surrender | - |  | (56,853 | ) |

| Expenses not deductible | - |  | 73,843 |  |

| Tax expense | 30,281 |  | - |  |

5. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |

2024 | 2023 |

£ | £ |

| Trade debtors | 26,715 |  | 10,239 |  |

| Other debtors | 119,781 |  | 29,858 |  |

146,496 |  | 40,097 |  |

6. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |

2024 | 2023 |

£ | £ |

| Trade creditors | - |  | 1,109 |  |

| Amounts owed to group undertakings | 260,022 |  | 40 |  |

| Other creditors | 99,466 |  | 86,057 |  |

| Accrued expenses | 14,425 |  | 40,790 |  |

373,913 |  | 127,996 |  |

7. | CALLED UP SHARE CAPITAL

| Allotted and issued:

| Number: | Class: | Nominal | 2024 | 2023 |

| value: | £ | £ |

| 102 | Ordinary Shares | £1 | 102 |  | 100 |  |

| 2 Ordinary shares of £1 each were allotted at a premium of 19 per share during the year.

London BTR Investments

(Beam Park Block N) Opco Limited (Registered number: 14472526)

Notes to the Financial Statements - continued

for the Year Ended 31 December 2024

8. | RESERVES

| Retained |  | Share |

| earnings |  | premium |  | Totals

£ | £ | £ |

| At 1 January 2024 | (67,958 | ) | - |  | (67,958 | ) |

| Profit for the year | 93,888 |  | 93,888 |  |

| Cash share issue | - |  | 38 |  | 38 |  |

| At 31 December 2024 | 25,930 |  | 38 |  | 25,968 |  |

9. | PARENT COMPANY AND ULTIMATE CONTROLLING PARTY

| London BTR Investment (Beam Park Block N) Limited owns 100% of the share capital of London BTR Investments (Beam Park Block N) Opco Limited and is the parent company.

| London BTR Investment (NW III) Holdings 2 Limited is the parent company of the smallest group of which the entity is a member and for which group accounts are drawn up. These accounts are publicly available from Companies House.

| London BTR Investment (NW III) Holdings 2 Limited owns 100% of the share capital of London BTR Investments (Beam Park Block N) Limited and is the parent company of the smallest group of which the entity is a member and for which group accounts are drawn up. These accounts are publicly available from Companies House.