Company Registration No. 08878682 (England and Wales)
MARCO ISLAND DEVELOPMENTS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
MARCO ISLAND DEVELOPMENTS LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
MARCO ISLAND DEVELOPMENTS LIMITED
BALANCE SHEET
AS AT
30 DECEMBER 2024
30 December 2024
- 1 -
2024
2023
as restated
Notes
£
£
£
£
Fixed assets
Tangible assets
4
22,157
28,278
Investment property
5
261,638
261,638
Investments
6
1
2
283,796
289,918
Current assets
Stocks
2,397,447
2,523,585
Debtors
7
39,516,734
37,528,508
Cash at bank and in hand
34,567
78,525
41,948,748
40,130,618
Creditors: amounts falling due within one year
8
(11,860,247)
(11,510,122)
Net current assets
30,088,501
28,620,496
Total assets less current liabilities
30,372,297
28,910,414
Creditors: amounts falling due after more than one year
9
(26,950,367)
(25,493,801)
Net assets
3,421,930
3,416,613
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
3,421,830
3,416,513
Total equity
3,421,930
3,416,613
The director of the company has elected not to include a copy of the profit and loss account within the financial statements.true
For the financial year ended 30 December 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The director acknowledges his 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 and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
MARCO ISLAND DEVELOPMENTS LIMITED
BALANCE SHEET (CONTINUED)
AS AT
30 DECEMBER 2024
30 December 2024
- 2 -
The financial statements were approved and signed by the director and authorised for issue on 22 September 2025
Mr S Brock
Director
Company Registration No. 08878682
MARCO ISLAND DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 DECEMBER 2024
- 3 -
1
Accounting policies
Company information
Marco Island Developments Limited is a private company limited by shares incorporated in England and Wales. The registered office is First Floor, Unit 1B St. Georges Business Centre, St. Georges Square, Portsmouth, Hampshire, United Kingdom, PO1 3EY.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
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, modified to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.
The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.
1.2
Turnover
Turnover comprises the sale of properties in the ordinary course of the company's activities.
Other operating income comprises rents received or receivable on properties held for sale.
1.3
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Office equipment
25% & 33% reducing balance and 3 year straight line
Motor vehicles
25% reducing balance
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.4
Investment properties
Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.
MARCO ISLAND DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.5
Fixed asset investments
Interests in subsidiaries and associates are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.
1.6
Stocks
Stocks are stated at the lower of cost and estimated selling price of the properties less costs to complete and sell.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.7
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and 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 instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans and loans from connected companies are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
MARCO ISLAND DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
1.9
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction 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 profit and loss account 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 liabilities are generally recognised for all timing differences and 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. Such assets and liabilities are not recognised if the timing 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 profit and loss account, 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
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.12
Leases
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the director is 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 where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
MARCO ISLAND DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 DECEMBER 2024
- 6 -
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Total
3
12
4
Tangible fixed assets
Office equipment
Motor vehicles
Total
£
£
£
Cost
At 31 December 2023
28,458
41,195
69,653
Additions
2,807
2,807
Disposals
(5,327)
(5,327)
At 30 December 2024
25,938
41,195
67,133
Depreciation and impairment
At 31 December 2023
19,972
21,403
41,375
Depreciation charged in the year
2,987
4,947
7,934
Eliminated in respect of disposals
(4,333)
(4,333)
At 30 December 2024
18,626
26,350
44,976
Carrying amount
At 30 December 2024
7,312
14,845
22,157
At 30 December 2023
8,486
19,792
28,278
5
Investment property
2024
£
Fair value
At 31 December 2023 and 30 December 2024
261,638
There has been no valuation of the investment property by an independent valuer. The director considers that the market value of the property is not materially different to that of the cost.
6
Fixed asset investments
2024
2023
£
£
Shares in group undertakings and participating interests
1
2
MARCO ISLAND DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 DECEMBER 2024
6
Fixed asset investments
(Continued)
- 7 -
Movements in fixed asset investments
Shares in subsidiaries
£
Cost or valuation
At 31 December 2023 & 30 December 2024
2
Impairment
At 31 December 2023
-
Disposals
1
At 30 December 2024
1
Carrying amount
At 30 December 2024
1
At 30 December 2023
2
7
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
27,483
18,100
Amounts owed by connected companies
39,316,700
37,304,523
Other debtors
38,730
45,353
Prepayments and accrued income
24,721
41,510
39,407,634
37,409,486
2024
2023
Amounts falling due after more than one year:
£
£
Prepayments and accrued income
109,100
119,022
Total debtors
39,516,734
37,528,508
MARCO ISLAND DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 DECEMBER 2024
- 8 -
8
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans
338,544
365,433
Other borrowings
357,151
Trade creditors
13,387
28,215
Amounts owed to group undertakings
486,744
458,342
Amounts owed to connected companies
10,551,950
10,332,691
Taxation and social security
17,952
Other creditors
3,118
16,968
Accruals and deferred income
109,353
290,521
11,860,247
11,510,122
9
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans and overdrafts
584,283
620,044
Other borrowings
26,366,084
24,873,757
26,950,367
25,493,801
Within short and long term borrowings is £14,784 (2023: £24,923), which is secured by way of a government guarantee.
The remaining short and long term bank borrowings are secured by way of fixed and floating charges, held by National Westminster Bank PLC and Lloyds Bank PLC, over all the assets held within the company. This includes £100,000, which is secured by way of a personal guarantee from S Brock, director.
10
Operating lease commitments
Lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:
2024
2023
£
£
28,498
42,998
MARCO ISLAND DEVELOPMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 DECEMBER 2024
- 9 -
11
Prior period adjustment
Reconciliation of changes in equity
31 December
30 December
2022
2023
£
£
Adjustments to prior year
Correction to interest payable on related party loans
-
35,429
Equity as previously reported
3,552,089
3,381,184
Equity as adjusted
3,552,089
3,416,613
Analysis of the effect upon equity
Profit and loss reserves
-
35,429
Reconciliation of changes in loss for the previous financial period
2023
£
Adjustments to prior year
Correction to interest payable on related party loans
35,429
Loss as previously reported
(170,905)
Loss as adjusted
(135,476)
Notes to reconciliation
A prior period adjustment has been made to correct the interest on related party loans.
2024-12-302023-12-31falsefalsefalse22 September 2025CCH SoftwareCCH Accounts Production 2025.100No description of principal activityMr S Brock088786822023-12-312024-12-30088786822024-12-30088786822023-12-3008878682core:ComputerEquipment2024-12-3008878682core:MotorVehicles2024-12-3008878682core:ComputerEquipment2023-12-3008878682core:MotorVehicles2023-12-3008878682core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3008878682core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3008878682core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3008878682core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3008878682core:CurrentFinancialInstruments2024-12-3008878682core:CurrentFinancialInstruments2023-12-3008878682core:Non-currentFinancialInstruments2024-12-3008878682core:Non-currentFinancialInstruments2023-12-3008878682core:ShareCapital2024-12-3008878682core:ShareCapital2023-12-3008878682core:RetainedEarningsAccumulatedLosses2024-12-3008878682core:RetainedEarningsAccumulatedLosses2023-12-3008878682bus:Director12023-12-312024-12-3008878682core:ComputerEquipment2023-12-312024-12-3008878682core:MotorVehicles2023-12-312024-12-30088786822022-12-312023-12-3008878682core:ComputerEquipment2023-12-3008878682core:MotorVehicles2023-12-30088786822023-12-3008878682bus:PrivateLimitedCompanyLtd2023-12-312024-12-3008878682bus:SmallCompaniesRegimeForAccounts2023-12-312024-12-3008878682bus:FRS1022023-12-312024-12-3008878682bus:AuditExemptWithAccountantsReport2023-12-312024-12-3008878682bus:FullAccounts2023-12-312024-12-30xbrli:purexbrli:sharesiso4217:GBP