Company Registration No. 09387387 (England and Wales)
KINRISE REAL ESTATE LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
KINRISE REAL ESTATE LIMITED
CONTENTS
Page
Company information
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
KINRISE REAL ESTATE LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
3
3,339
3,339
Tangible assets
4
7,810
15,615
Investments
5
14,581
2,063,731
25,730
2,082,685
Current assets
Debtors
6
699,113
3,664,924
Cash at bank and in hand
195,136
164,431
894,249
3,829,355
Creditors: amounts falling due within one year
7
(404,365)
(325,962)
Net current assets
489,884
3,503,393
Total assets less current liabilities
515,614
5,586,078
Creditors: amounts falling due after more than one year
8
(5,549,003)
Net assets
515,614
37,075
Capital and reserves
Called up share capital
9
850,021
21
Share premium account
1,499,990
1,499,990
Own shares
(100,000)
(100,000)
Profit and loss reserves
(1,734,397)
(1,362,936)
Total equity
515,614
37,075
KINRISE REAL ESTATE LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 2 -
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
For the financial 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 and delivered 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 23 September 2025 and are signed on its behalf by:
Mr G I A Aberdeen
Director
Company registration number 09387387 (England and Wales)
KINRISE REAL ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information
Kinrise Real Estate Limited is a private company limited by shares incorporated in England and Wales. The registered office is 2 Noel Street, London, W1F 8GB.
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 the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. The principal accounting policies adopted are set out below.
1.2
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.
Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.
1.3
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation 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:
Leasehold
No amortization charge
KINRISE REAL ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.4
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:
Fixtures and fittings
3 years straight line
Computers
3 years straight line
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.
1.5
Fixed asset investments
Interests in subsidiaries, associates and jointly controlled entities 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.
A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
1.6
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.
1.7
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.
KINRISE REAL ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
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, loans from fellow group companies and preference shares that are classified as debt, 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.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
1.8
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.
1.9
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 stock or fixed 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.
1.10
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
KINRISE REAL ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 6 -
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
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Total
8
8
3
Intangible fixed assets
Leasehold
£
Cost
At 1 January 2024 and 31 December 2024
3,339
Amortisation and impairment
At 1 January 2024 and 31 December 2024
Carrying amount
At 31 December 2024
3,339
At 31 December 2023
3,339
KINRISE REAL ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
4
Tangible fixed assets
Fixtures and fittings
Computers
Total
£
£
£
Cost
At 1 January 2024
33,845
35,160
69,005
Additions
970
583
1,553
At 31 December 2024
34,815
35,743
70,558
Depreciation and impairment
At 1 January 2024
24,677
28,713
53,390
Depreciation charged in the year
5,241
4,117
9,358
At 31 December 2024
29,918
32,830
62,748
Carrying amount
At 31 December 2024
4,897
2,913
7,810
At 31 December 2023
9,168
6,447
15,615
5
Fixed asset investments
2024
2023
£
£
Shares in group undertakings and participating interests
14,581
2,063,731
KINRISE REAL ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
5
Fixed asset investments
(Continued)
- 8 -
Movements in fixed asset investments
Shares in subsidiaries and associates
£
Cost or valuation
At 1 January 2024
2,063,731
Disposals
(1,718,043)
At 31 December 2024
345,688
Impairment
At 1 January 2024
-
Impairment losses
331,107
At 31 December 2024
331,107
Carrying amount
At 31 December 2024
14,581
At 31 December 2023
2,063,731
6
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
272
3,718
Amounts owed by group undertakings
3,513,043
Other debtors
698,841
148,163
699,113
3,664,924
KINRISE REAL ESTATE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
7
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
78,705
94,952
Amounts owed to group undertakings
5,484
2,767
Corporation tax
135,000
Other taxation and social security
39,446
78,666
Other creditors
145,730
149,577
404,365
325,962
8
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans and overdrafts
5,549,003
9
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares A of 1p each
950
950
10
10
Ordinary shares B of 1p each
1,000
1,000
10
10
Ordinary shares C of 1p each
50
50
1
1
2,000
2,000
21
21
2024
2023
2024
2023
Preference share capital
Number
Number
£
£
Issued and fully paid
Preference share of 1p each
1
0
850,000
Preference shares classified as equity
850,000
-
Total equity share capital
850,021
21
2024-12-312024-01-01falsefalsefalse23 September 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr Juan BallMr George I A AberdeenMr Federico HermidaMr S M Lawson JohnstonMr W S McLainMr D T Green093873872024-01-012024-12-31093873872024-12-31093873872023-12-3109387387core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-12-3109387387core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-3109387387core:FurnitureFittings2024-12-3109387387core:ComputerEquipment2024-12-3109387387core:FurnitureFittings2023-12-3109387387core:ComputerEquipment2023-12-3109387387core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3109387387core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3109387387core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3109387387core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3109387387core:CurrentFinancialInstruments2024-12-3109387387core:CurrentFinancialInstruments2023-12-3109387387core:ShareCapital2024-12-3109387387core:ShareCapital2023-12-3109387387core:SharePremium2024-12-3109387387core:SharePremium2023-12-3109387387core:OtherMiscellaneousReserve2024-12-3109387387core:OtherMiscellaneousReserve2023-12-3109387387core:RetainedEarningsAccumulatedLosses2024-12-3109387387core:RetainedEarningsAccumulatedLosses2023-12-3109387387core:ShareCapitalOrdinaryShareClass12024-12-3109387387core:ShareCapitalOrdinaryShareClass12023-12-3109387387core:ShareCapitalOrdinaryShareClass22024-12-3109387387core:ShareCapitalOrdinaryShareClass22023-12-3109387387core:ShareCapitalOrdinaryShareClass32024-12-3109387387core:ShareCapitalOrdinaryShareClass32023-12-3109387387core:ShareCapitalOrdinaryShares2024-12-3109387387core:ShareCapitalOrdinaryShares2023-12-3109387387core:ShareCapitalPreferenceShareClass12023-12-3109387387bus:Director22024-01-012024-12-3109387387core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3109387387core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-01-012024-12-3109387387core:FurnitureFittings2024-01-012024-12-3109387387core:ComputerEquipment2024-01-012024-12-31093873872023-01-012023-12-3109387387core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-3109387387core:FurnitureFittings2023-12-3109387387core:ComputerEquipment2023-12-31093873872023-12-3109387387core:WithinOneYear2024-12-3109387387core:WithinOneYear2023-12-3109387387core:Non-currentFinancialInstruments2024-12-3109387387core:Non-currentFinancialInstruments2023-12-3109387387bus:OrdinaryShareClass12024-01-012024-12-3109387387bus:OrdinaryShareClass22024-01-012024-12-3109387387bus:OrdinaryShareClass32024-01-012024-12-3109387387bus:PreferenceShareClass12024-01-012024-12-3109387387bus:OrdinaryShareClass12024-12-3109387387bus:OrdinaryShareClass12023-12-3109387387bus:OrdinaryShareClass22024-12-3109387387bus:OrdinaryShareClass22023-12-3109387387bus:OrdinaryShareClass32024-12-3109387387bus:OrdinaryShareClass32023-12-3109387387bus:AllOrdinaryShares2024-12-3109387387bus:AllOrdinaryShares2023-12-3109387387bus:PreferenceShareClass12024-12-3109387387bus:PreferenceShareClass12023-12-3109387387bus:PrivateLimitedCompanyLtd2024-01-012024-12-3109387387bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3109387387bus:FRS1022024-01-012024-12-3109387387bus:AuditExemptWithAccountantsReport2024-01-012024-12-3109387387bus:Director12024-01-012024-12-3109387387bus:Director32024-01-012024-12-3109387387bus:Director42024-01-012024-12-3109387387bus:Director52024-01-012024-12-3109387387bus:Director62024-01-012024-12-3109387387bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP