AKELIUS UK FOUR LIMITED

Company Registration Number:
08933687 (England and Wales)

Unaudited statutory accounts for the year ended 31 December 2024

Period of accounts

Start date: 1 January 2024

End date: 31 December 2024

AKELIUS UK FOUR LIMITED

Contents of the Financial Statements

for the Period Ended 31 December 2024

Directors report
Profit and loss
Balance sheet
Additional notes
Balance sheet notes

AKELIUS UK FOUR LIMITED

Directors' report period ended 31 December 2024

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

Additional information

The directors present their report and the financial statements for the year ended 31 December 2024. Directors The directors who served during the year were: B Endruweit C Y Rong Small companies note In preparing this report, the directors have taken advantage of the small companies exemptions provided by section 415A of the Companies Act 2006. This report was approved by the board on 16/09/2025 C Y Rong Director



Directors

The director shown below has held office during the whole of the period from
1 January 2024 to 31 December 2024

Cheng Yuan Rong


The above report has been prepared in accordance with the special provisions in part 15 of the Companies Act 2006

This report was approved by the board of directors on
16 September 2025

And signed on behalf of the board by:
Name: Cheng Yuan Rong
Status: Director

AKELIUS UK FOUR LIMITED

Profit And Loss Account

for the Period Ended 31 December 2024

2024 2023


£

£
Turnover: 2,505,963 2,284,245
Cost of sales: ( 383,732 ) ( 651,217 )
Gross profit(or loss): 2,122,231 1,633,028
Administrative expenses: ( 393,830 ) ( 431,687 )
Other operating income: 1,972,799 1,862,947
Operating profit(or loss): 3,701,200 3,064,288
Interest payable and similar charges: ( 175,834 ) ( 221,507 )
Profit(or loss) before tax: 3,525,366 2,842,781
Tax: ( 619,032 ) ( 635,448 )
Profit(or loss) for the financial year: 2,906,334 2,207,333

AKELIUS UK FOUR LIMITED

Balance sheet

As at 31 December 2024

Notes 2024 2023


£

£
Fixed assets
Tangible assets: 3 17,736 27,234
Investments: 4 54,485,022 52,382,471
Total fixed assets: 54,502,758 52,409,705
Current assets
Debtors: 5 98,486 108,686
Total current assets: 98,486 108,686
Creditors: amounts falling due within one year: 6 ( 22,742,658 ) ( 23,814,024 )
Net current assets (liabilities): (22,644,172) (23,705,338)
Total assets less current liabilities: 31,858,586 28,704,367
Creditors: amounts falling due after more than one year: 7 ( 2,213 )
Provision for liabilities: ( 3,801,643 ) ( 3,555,971 )
Total net assets (liabilities): 28,054,730 25,148,396
Capital and reserves
Called up share capital: 6,200,001 6,200,001
Profit and loss account: 21,854,729 18,948,395
Total Shareholders' funds: 28,054,730 25,148,396

The notes form part of these financial statements

AKELIUS UK FOUR LIMITED

Balance sheet statements

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

The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

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

This report was approved by the board of directors on 16 September 2025
and signed on behalf of the board by:

Name: Cheng Yuan Rong
Status: Director

The notes form part of these financial statements

AKELIUS UK FOUR LIMITED

Notes to the Financial Statements

for the Period Ended 31 December 2024

  • 1. Accounting policies

    Basis of measurement and preparation

    These financial statements have been prepared in accordance with the provisions of Section 1A (Small Entities) of Financial Reporting Standard 102

    Turnover policy

    Turnover consists of gross rental income from tenants residing in the Company’s investment properties and administrative fee income. Rents are recognized as income in the period in which they are earned. Rents received in advance are deferred to the appropriate period to which they relate – such deferred rents at the balance sheet date are included within creditors. The Company recognizes revenue when the amount of revenue can be measured reliably, when it is probable that future economic benefits will flow to the entity and when specific criteria have been met for each of the Company’s activities described above. Rental income from operating leases is recognized on a straight-line basis over the term of the relevant lease unless the lease payments are structured to increase in line with expected general inflation in which case the income is recognized as revenue in accordance with the expected payments. Other income includes administrative fees charged by the Company to tenants for services such as change of occupancy, cancellation fees and issuing replacement keys. Other incomes are recognized when they are due from tenants.

    Tangible fixed assets depreciation policy

    Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management. Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method. Depreciation is provided on the following basis: Fixtures and fittings - 4 years The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date. Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognized in profit or loss.

    Valuation information and policy

    Investment properties are properties held to earn rentals and/or for capital appreciation. Investment properties are initially measured at cost, including transaction costs. Subsequently investment properties are measured at fair value. Gains and losses arising from changes in the fair value of investment properties are included in profit or loss in the period in which they arise. Borrowing costs directly attributable to the acquisition, construction or production of qualifying assets, which are assets that necessarily take a substantial period of time to get ready for their intended use or sale, are added to the cost of those assets, until such time as the assets are substantially ready for their intended use or sale. The investment properties include borrowing costs of £nil (2023: £nil).

    Other accounting policies

    Finance costs Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognized as a reduction in the proceeds of the associated capital instrument. Current and deferred taxation The tax expense for the year comprises current and deferred tax. Tax is recognized in profit or loss except that a charge attributable to an item of income and expense recognized as other comprehensive income or to an item recognized directly in equity is also recognized in other comprehensive income or directly in equity respectively. The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the Company operates and generates income. Deferred tax is recognized in respect of all timing differences which are differences between taxable profits and total comprehensive income that arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognized in the financial statements, except that unrelieved tax losses and other deferred tax assets are recognized only to the extent that the directors consider that it probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. 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. Debtors Short term debtors are measured at transaction price, less any impairment. Amounts owed by group undertakings are unsecured and have no fixed date of repayment. No interest is charged on group intercompany balances payable on demand. Creditors Short-term creditors are measured at the transaction price. Amounts owed to group undertaking include intercompany loans repayable on demand. The immediate parent company pays interest on amounts due to other group companies based on a mix of fixed and floating market rates. This is recharged to the Company. Financial instruments The Company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to and from related parties and investments in ordinary shares. Debt instruments (other than those wholly repayable or receivable within one year), including loans and other accounts receivable and payable, are initially measured at present value of the future cash flows and subsequently at amortized cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade debtors and creditors, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received. However, if the arrangements of a short-term instrument constitute a financing transaction, like the payment of a trade debt deferred beyond normal business terms or in case of an out-right short-term loan that is not at market rate, the financial asset or liability is measured, initially at the present value of future cash flows discounted at a market rate of interest for a similar debt instrument and subsequently at amortized cost, unless it qualifies as a loan from a director in the case of a small company, or a public benefit entity concessionary loan. Financial assets that are measured at cost and amortized cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognized in the Statement of Comprehensive Income. For financial assets measured at amortized cost, the impairment loss is measured as the difference between an asset's carrying amount and the present value of estimated cash flows discounted at the asset's original effective interest rate. If a financial asset has a variable interest rate, the discount rate for measuring any impairment loss is the current effective interest rate determined under the contract. For financial assets measured at cost less impairment, the impairment loss is measured as the difference between an asset's carrying amount and best estimate of the recoverable amount, which is an approximation of the amount that the Company would receive for the asset if it were to be sold at the reporting date.

AKELIUS UK FOUR LIMITED

Notes to the Financial Statements

for the Period Ended 31 December 2024

  • 2. Employees

    2024 2023
    Average number of employees during the period 0 0

AKELIUS UK FOUR LIMITED

Notes to the Financial Statements

for the Period Ended 31 December 2024

3. Tangible assets

Land & buildings Plant & machinery Fixtures & fittings Office equipment Motor vehicles Total
Cost £ £ £ £ £ £
At 1 January 2024 85,439 85,439
Additions 4,024 4,024
Disposals
Revaluations
Transfers
At 31 December 2024 89,463 89,463
Depreciation
At 1 January 2024 58,205 58,205
Charge for year 13,522 13,522
On disposals
Other adjustments
At 31 December 2024 71,727 71,727
Net book value
At 31 December 2024 17,736 17,736
At 31 December 2023 27,234 27,234

AKELIUS UK FOUR LIMITED

Notes to the Financial Statements

for the Period Ended 31 December 2024

4. Fixed assets investments note

The fair value of the properties at 31 December 2024 has been arrived at on the basis of a valuation carried out at that date by the directors of the Company who are not professionally qualified valuers but have extensive experience in carrying out internal valuations of properties in the wider Akelius Group and accordingly are considered to be competent valuers for this purpose. All properties have been valued using the yield method, meaning each property is valued by discounting the estimated future cash flow, which is 6.46%. The estimated future cash flows are based on existing rental income and estimated operating and maintenance costs adjusted for expected changes in rental and vacancy levels. The property’s fair value comprises the sum of the discounted cash flows during the calculation period and the residual value. Future rental levels are based on actual rent, adjusted for potential rental growth, calculated from investments made in the properties as well as inflation. Vacancies are considered on the basis of the current vacancy situation for each individual property, adjusted to a market vacancy level taking into account the property’s individual characteristics. Operating and maintenance expenses are based on the estimations of the market level per the calculation period, adjusted for inflation. Property administration costs are assessed based on the average cost level. The required yield is determined by adding the interest rates to risk premiums. The risk premium covers the market risk and the property-related risk based on the building’s location and the prevailing supply and demand. The required yield is assessed, as far as possible, with reference to similar property transactions that have been completed on the market, as well with comparable properties. It is the policy of the Group that one third of the Group’s property portfolio is independently valued each year as check-and-balance against internal valuation. Allsop LLP was engaged to conduct these valuations. The valuation reflected in the financial statements are either directors' valuations or Allsop valuations. The historical cost of investment property held is £35,292,194 (2023: £35,446,268).

AKELIUS UK FOUR LIMITED

Notes to the Financial Statements

for the Period Ended 31 December 2024

5. Debtors

2024 2023
£ £
Trade debtors 33,866 15,631
Prepayments and accrued income 57,429 82,734
Other debtors 7,191 10,321
Total 98,486 108,686

AKELIUS UK FOUR LIMITED

Notes to the Financial Statements

for the Period Ended 31 December 2024

6. Creditors: amounts falling due within one year note

2024 2023
£ £
Trade creditors 2,920 2,833
Taxation and social security 112
Accruals and deferred income 10,576 23,721
Other creditors 22,729,162 23,787,358
Total 22,742,658 23,814,024

AKELIUS UK FOUR LIMITED

Notes to the Financial Statements

for the Period Ended 31 December 2024

7. Creditors: amounts falling due after more than one year note

2024
£
Other creditors 2,213
Total 2,213