4 false false false false false false false false false false true false false false false false false No description of principal activity 2024-01-01 Sage Accounts Production Advanced 2024 - FRS102_2024 182 182 182 xbrli:pure xbrli:shares iso4217:GBP 13610224 2024-01-01 2024-12-31 13610224 2024-12-31 13610224 2023-12-31 13610224 2023-01-01 2023-12-31 13610224 2023-12-31 13610224 2022-12-31 13610224 core:FurnitureFittings 2024-01-01 2024-12-31 13610224 bus:Director1 2024-01-01 2024-12-31 13610224 core:LandBuildings 2023-12-31 13610224 core:FurnitureFittings 2023-12-31 13610224 core:LandBuildings 2024-12-31 13610224 core:FurnitureFittings 2024-12-31 13610224 core:LandBuildings 2024-01-01 2024-12-31 13610224 core:WithinOneYear 2024-12-31 13610224 core:WithinOneYear 2023-12-31 13610224 core:AfterOneYear 2024-12-31 13610224 core:AfterOneYear 2023-12-31 13610224 core:ShareCapital 2024-12-31 13610224 core:ShareCapital 2023-12-31 13610224 core:OtherReservesSubtotal 2024-12-31 13610224 core:OtherReservesSubtotal 2023-12-31 13610224 core:RetainedEarningsAccumulatedLosses 2024-12-31 13610224 core:RetainedEarningsAccumulatedLosses 2023-12-31 13610224 core:CostValuation core:Non-currentFinancialInstruments 2024-12-31 13610224 core:Non-currentFinancialInstruments 2024-12-31 13610224 core:Non-currentFinancialInstruments 2023-12-31 13610224 core:LandBuildings 2023-12-31 13610224 core:FurnitureFittings 2023-12-31 13610224 bus:SmallEntities 2024-01-01 2024-12-31 13610224 bus:AuditExemptWithAccountantsReport 2024-01-01 2024-12-31 13610224 bus:SmallCompaniesRegimeForAccounts 2024-01-01 2024-12-31 13610224 bus:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 13610224 bus:FullAccounts 2024-01-01 2024-12-31 13610224 core:OfficeEquipment 2024-01-01 2024-12-31 13610224 core:OfficeEquipment 2023-12-31 13610224 core:OfficeEquipment 2024-12-31 13610224 core:AfterOneYear 2024-01-01 2024-12-31 13610224 core:KeyManagementPersonnel 2024-01-01 2024-12-31 13610224 core:AllAssociates 2024-01-01 2024-12-31
COMPANY REGISTRATION NUMBER: 13610224

Co-Living Capital Ltd

Filleted Unaudited Financial Statements

31 December 2024

Co-Living Capital Ltd

Financial Statements

Year ended 31 December 2024

Contents | Page

Statement of financial position | 1

Notes to the financial statements | 3

Co-Living Capital Ltd

Statement of Financial Position

31 December 2024

| 2024 | 2023
Note | £ | £

Fixed assets

Tangible assets | 5 | 23,666,796 | 15,373,987
Investments | 6 | 182 | 182
| ------------- | -------------
| 23,666,978 | 15,374,169

Current assets

Debtors | 7 | 1,687,240 | 984,704
Cash at bank and in hand | 1,733,386 | 1,619,173
| ------------ | ------------
| 3,420,626 | 2,603,877

Creditors: amounts falling due within one year | 8 | 1,122,248 | 3,150,242
| ------------ | ------------
Net current assets/(liabilities) | 2,298,378 | ( 546,365)
| ------------- | -------------
Total assets less current liabilities | 25,965,356 | 14,827,804

Creditors: amounts falling due after more than one year | 9 | 21,807,035 | 13,848,867

Provisions

Taxation including deferred tax | 1,743,618 | 589,397
| ------------- | -------------
Net assets | 2,414,703 | 389,540
| ------------- | -------------

Capital and reserves

Called up share capital | 100 | 100
Non-distributable reserves | 5,230,856 | 1,768,194
Profit and loss account | ( 2,816,253) | ( 1,378,754)
| ------------ | ------------
Shareholders funds | 2,414,703 | 389,540
| ------------ | ------------

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the statement of comprehensive income has not been delivered.
For the year ending 31 December 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
Director's responsibilities:
- 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 director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements .

Co-Living Capital Ltd

Statement of Financial Position (continued)

31 December 2024
These financial statements were approved by the board of directors and authorised for issue on 17 September 2025 , and are signed on behalf of the board by:

Mr D C Granat |
Director |

Company registration number: 13610224

Co-Living Capital Ltd

Notes to the Financial Statements

Year ended 31 December 2024
1. General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is 5b, Lower Farm Barns, Bainton, Bucknell, Oxfordshire, OX27 7LT, United Kingdom.
2. Statement of compliance
These financial statements have been prepared in compliance with Section 1A of FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'.
3. Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Judgements and key sources of estimation uncertainty
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. Accounting estimates and assumptions are made concerning the future and, by their nature, will rarely equal the related actual outcome. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
Revenue recognition
Turnover comprises the fair value of the consideration received or receivable for the rental of investment property in the ordinary course of the company's activities. Turnover is show net of sales/value added tax, returns, rebates and discounts. 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.
Income tax
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, tax is recognised in other comprehensive income or directly in equity, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.
Tangible assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in equity, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:

| Fixtures and fittings | - | 25% reducing balance
| Equipment | - | 25% reducing balance

Investment property
Investment property is initially recorded at cost, which includes purchase price and any directly attributable expenditure. Investment property is revalued to its fair value at each reporting date and any changes in fair value are recognised in profit or loss.
Investments
Fixed asset investments are initially recorded at cost, and subsequently stated at cost less any accumulated impairment losses.
Listed investments are measured at fair value with changes in fair value being recognised in profit or loss.
Impairment of fixed assets
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date.
Provisions
Provisions are recognised when the entity has an obligation at the reporting date as a result of a past event, it is probable that the entity will be required to transfer economic benefits in settlement and the amount of the obligation can be estimated reliably. Provisions are recognised as a liability in the statement of financial position and the amount of the provision as an expense. Provisions are initially measured at the best estimate of the amount required to settle the obligation at the reporting date and subsequently reviewed at each reporting date and adjusted to reflect the current best estimate of the amount that would be required to settle the obligation. Any adjustments to the amounts previously recognised are recognised in profit or loss unless the provision was originally recognised as part of the cost of an asset. When a provision is measured at the present value of the amount expected to be required to settle the obligation, the unwinding of the discount is recognised as a finance cost in profit or loss in the period it arises.
Financial instruments
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the profit and loss account in other administrative expenses. Loans and borrowings are initially recognised at the transaction price including transaction costs. Subsequently, they are measured at amortised cost using the effective interest rate method, less impairment. If an arrangement constitutes a finance transaction it is measured at present value.
4. Employee numbers
The average number of persons employed by the company during the year amounted to 4 (2023: 4 ).
5. Tangible assets

| Investment property | Fixtures and fittings | Equipment | Total
| £ | £ | £ | £
Cost or valuation |  |  |  |
At 1 January 2024 | 15,368,116 | 3,623 | 2,457 | 15,374,196
Additions | 3,675,001 | 120 | 2,731 | 3,677,852
Revaluations | 4,616,883 | – | – | 4,616,883
| ------------- | ------- | ------- | -------------
At 31 December 2024 | 23,660,000 | 3,743 | 5,188 | 23,668,931
| ------------- | ------- | ------- | -------------
Depreciation |  |  |  |
At 1 January 2024 | – | 158 | 51 | 209
Charge for the year | – | 879 | 1,047 | 1,926
| ------------- | ------- | ------- | -------------
At 31 December 2024 | – | 1,037 | 1,098 | 2,135
| ------------- | ------- | ------- | -------------
Carrying amount |  |  |  |
At 31 December 2024 | 23,660,000 | 2,706 | 4,090 | 23,666,796
| ------------- | ------- | ------- | -------------
At 31 December 2023 | 15,368,116 | 3,465 | 2,406 | 15,373,987
| ------------- | ------- | ------- | -------------

The historical cost of the investment property was £10,105,209.
6. Investments

| Shares in group undertakings
| £
Cost |
At 1 January 2024 and 31 December 2024 | 182
| ----
Impairment |
At 1 January 2024 and 31 December 2024 | –
| ----

Carrying amount |
At 31 December 2024 | 182
| ----
At 31 December 2023 | 182
| ----

7. Debtors

| 2024 | 2023
| £ | £
Trade debtors | 62,385 | 18,559
Other debtors | 1,624,855 | 966,145
| ------------ | ---------
| 1,687,240 | 984,704
| ------------ | ---------

8. Creditors: amounts falling due within one year

| 2024 | 2023
| £ | £
Trade creditors | 22,116 | 12,139
Amounts owed to group undertakings and undertakings in which the company has a participating interest | 9,743 | 81
Other creditors | 1,090,389 | 3,138,022
| ------------ | ------------
| 1,122,248 | 3,150,242
| ------------ | ------------

Bank loans and overdrafts are secured by way of a fixed charge over the company’s assets and undertakings.
9. Creditors: amounts falling due after more than one year

| 2024 | 2023
| £ | £
Bank loans and overdrafts | 16,598,383 | 3,883,612
Other creditors | 5,208,652 | 9,965,255
| ------------- | -------------
| 21,807,035 | 13,848,867
| ------------- | -------------

Bank loans and overdrafts are secured by way of a fixed charge over the company’s assets and undertakings.
10. Related party transactions
At the year end, the company was owed £434 (2023: £434) by the Director. At the year end, the company was owed £1,101,642 (2023: £230,299) by companies related by common control. At the year end, the company owed £9,743 (2023: £81) to a group company. At the year end, the company owed £1,067,539 (2023: £452,172) to companies related by common control.