Registration number:
Fynecast Limited
for the Year Ended 31 December 2024
Fynecast Limited
(Registration number: 778944)
Balance Sheet as at 31 December 2024
|
Note |
2024 |
2023 |
|
|
Fixed assets |
|||
|
Tangible assets |
|
|
|
|
Investment property |
|
|
|
|
Investments |
|
|
|
|
|
|
||
|
Current assets |
|||
|
Debtors |
|
|
|
|
Cash at bank and in hand |
|
|
|
|
|
|
||
|
Creditors: Amounts falling due within one year |
( |
( |
|
|
Net current liabilities |
( |
( |
|
|
Total assets less current liabilities |
|
|
|
|
Creditors: Amounts falling due after more than one year |
( |
( |
|
|
Provisions for liabilities - deferred tax |
( |
( |
|
|
Net assets |
|
|
|
|
Capital and reserves |
|||
|
Called up share capital |
180,125 |
180,125 |
|
|
Share premium reserve |
2,507,287 |
2,507,287 |
|
|
Fair value reserve - non-distributable |
8,284,735 |
8,827,370 |
|
|
Profit and loss reserve |
24,386,209 |
23,126,706 |
|
|
Shareholders' funds |
35,358,356 |
34,641,488 |
For the financial 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.
The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476.
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006 and FRS 102 Section 1A.
Approved and authorised by the
|
......................................... |
Fynecast Limited
Statement of Changes in Equity for the Year Ended 31 December 2024
|
Share capital |
Share premium |
Fair value reserve
|
Profit and loss reserve
|
Total |
|
|
At 1 January 2024 |
|
|
|
|
|
|
Profit for the year |
- |
- |
- |
|
|
|
Total comprehensive income |
- |
- |
- |
|
|
|
Transfer non-distributable profits |
- |
- |
(542,635) |
542,635 |
- |
|
At 31 December 2024 |
|
|
|
|
|
|
Share capital |
Share premium |
Fair value reserve |
Profit and loss reserve |
Total |
|
|
At 1 January 2023 |
|
|
|
|
|
|
Profit for the year |
- |
- |
- |
|
|
|
Total comprehensive income |
- |
- |
- |
|
|
|
Transfer non-distributable profits |
- |
- |
(1,359,291) |
1,359,291 |
- |
|
Transfer realised gains |
- |
- |
(134,550) |
134,550 |
- |
|
At 31 December 2023 |
180,125 |
2,507,287 |
8,827,370 |
23,126,706 |
34,641,488 |
Fynecast Limited
Notes to the Unaudited Financial Statements for the Year Ended 31 December 2024
|
General information |
The company is a private company limited by share capital, incorporated in England and Wales.
The address of its registered office is:
|
Accounting policies |
Summary of significant accounting policies and key accounting estimates
The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.
Statement of compliance
These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (FRS 102) and the Companies Act 2006 (CA 2006).
Basis of preparation
These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.
Group accounts not prepared
Section 399 of the Companies Act 2006 and has not prepared group accounts.
Revenue recognition
Turnover comprises rents and other property related income received or receivable from tenants. Also included in turnover are amounts derived from the provision of management and other professional services. Rental income is recognised in the period to which it relates. All amounts are net of value added tax where applicable.
Finance income and costs policy
Financial income is derived from short-term commercial loans made to property developers. Interest income is recognised on the basis of the effective interest method and is included in interest receivable and similar income.
Tax
The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.
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 taxable income.
Fynecast Limited
Notes to the Unaudited Financial Statements for the Year Ended 31 December 2024
|
2 |
Accounting policies (continued) |
Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements. Unrelieved tax losses and other deferred tax assets are recognised when 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 and that are expected to apply to the reversal of the timing difference.
Tangible assets
Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses. The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.
Depreciation
Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:
|
Asset class |
Depreciation method and rate |
|
Plant, machinery, fixtures and fittings |
Straight line over 3 to 10 years |
|
Motor vehicles |
Straight line over 4 years |
Investment property
Land and buildings purchased for redevelopment, where there is no intention of retaining the property for rental, and the intention is to sell the redeveloped property in the course of the trade, are included in trading stock.
Investments
The company has equity investment in a subsidiary company and an associated entity. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment. Dividends on equity securities are recognised in income when receivable.
Cash and cash equivalents
Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.
Trade debtors
Trade debtors are amounts due from tenants with respect to rents and associated amounts and amounts due from customers for services performed in the ordinary course of business. Other debtors include short-term commercial loans to property developers. Debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms.
Fynecast Limited
Notes to the Unaudited Financial Statements for the Year Ended 31 December 2024
|
2 |
Accounting policies (continued) |
Stocks
Stocks comprise land and buildings purchased for redevelopment and resale. Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the actual method. The cost of stock and work in progress comprises purchase costs and, where applicable, direct labour costs and those overheads that have been incurred in the course of construction. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss for the year.
Trade creditors
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities. Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.
Borrowings
Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to profit and loss over the period of the relevant borrowing. Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges. Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.
Share capital
Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. All shares are issued fully paid.
Defined contribution pension obligation
The company operates defined contribution pension schemes for the directors and employees. The assets of both schemes are held separately from those of the company in independently administered funds. Contributions are recognised in the profit and loss account when payable, and are paid within two weeks.
Financial instruments
|
Staff numbers |
The average number of persons employed by the company (including directors) during the year, was
Fynecast Limited
Notes to the Unaudited Financial Statements for the Year Ended 31 December 2024
|
Tangible assets |
|
Total |
|
|
Cost or valuation |
|
|
At 1 January 2024 |
|
|
Additions |
|
|
Disposals |
( |
|
At 31 December 2024 |
|
|
Depreciation |
|
|
At 1 January 2024 |
|
|
Charge for the year |
|
|
Eliminated on disposal |
( |
|
At 31 December 2024 |
|
|
Carrying amount |
|
|
At 31 December 2023 |
|
|
At 31 December 2024 |
|
|
Investment properties |
|
Total |
|
|
At 1 January 2024 |
|
|
Additions |
|
|
Fair value adjustments |
( |
|
At 31 December 2024 |
|
Investment properties are carried at fair value, derived from the current market prices for comparable properties adjusted if necessary for any difference in the nature, location or condition of the specific asset. Where market price is influenced by the rental income generated by the property the directors also have regard for the length and nature of tenant leases, the amount of rent receivable and, where leases have more than 3 years outstanding, the quality of the tenant covenant and financial strength.
Approximately 30% of the company's investment portfolio has been valued independently over the previous 3 years. The directors incorporate these valuations in the annual valuations of the whole portfolio and update each year in line with changes to market conditions, rental circumstances, and the state of repair of each building.
Fynecast Limited
Notes to the Unaudited Financial Statements for the Year Ended 31 December 2024
|
5 |
Investment properties (continued) |
Carrying amount of investment property rented to another group entity
The carrying amount of investment property rented to another group entity was
£
|
Investments |
|
2024 |
2023 |
|
|
Investments in subsidiaries |
|
|
|
Investments in associates |
|
|
|
|
|
|
Subsidiaries |
£ |
|
Cost |
|
|
At 1 January 2024 |
|
|
Carrying amount |
|
|
At 31 December 2023 |
|
|
At 31 December 2024 |
|
|
Associates |
£ |
|
Cost |
|
|
At 1 January 2024 |
|
|
Carrying amount |
|
|
At 31 December 2023 |
|
|
At 31 December 2024 |
|
Fynecast Limited
Notes to the Unaudited Financial Statements for the Year Ended 31 December 2024
|
6 |
Investments (continued) |
Details of undertakings
Details of the investments (including principal place of business of unincorporated entities) in which the company holds 20% or more of the nominal value of any class of share capital are as follows:
|
Undertaking |
Registered office |
Holding |
Proportion of voting rights and shares held |
|
|
2024 |
2023 |
|||
|
Subsidiary undertakings |
||||
|
|
6 Spring Meadows Business Centre, Wargrave RG10 8PZ |
Ordinary |
|
|
|
England |
||||
|
|
6 Spring Meadows Business Centre, Wargrave RG10 8PZ |
Ordinary |
|
|
|
England |
||||
|
|
6 Spring Meadows Business Centre, Wargrave RG10 8PZ |
Ordinary |
|
|
|
England |
||||
|
Associates |
||||
|
|
Leytonstone House, 3 Hanbury Drive, London E11 1GA |
Member |
|
|
Clifton Fynecast Limited and Fynecast Homes Limited are dormant subsidiary companies.
|
The principal activity of Fynecast 2 Limited is |
|
The principal activity of 1/2 Embankment Gardens (Investment) LLP is |
Fynecast Limited
Notes to the Unaudited Financial Statements for the Year Ended 31 December 2024
|
Debtors |
|
Note |
2024 |
2023 |
|
|
Trade debtors |
|
|
|
|
Amounts owed by related parties |
|
|
|
|
Prepayments |
|
|
|
|
Other debtors |
|
|
|
|
|
|
Details of non-current trade and other debtors
£230,000 (2023 -£230,000) of other debtors is classified as non current. The company has lent money to a thrid party company at a market rate of interest, secured with a first legal charge over relevant land and buildings.
|
Creditors |
Creditors: amounts falling due within one year
|
Note |
2024 |
2023 |
|
|
Trade creditors |
|
|
|
|
Amounts owed to group undertakings and undertakings in which the company has a participating interest |
|
|
|
|
Taxes and social security |
|
|
|
|
Directors current accounts |
11,066,067 |
11,586,004 |
|
|
Other creditors |
|
|
|
|
|
|
Creditors: amounts falling due after more than one year
|
Note |
2024 |
2023 |
|
|
Loans and borrowings |
|
|
|
Reserves |
Unrealised gains and losses on investment properties are reported in the profit and loss account each year. Unrealised gains generate a deferred tax liability which is recognised each year in the profit and loss account. Unrealised gains and losses and the associated deferred tax charges are aggregated to the fair value reserve: a non-distributable reserve included in shareholders equity.
Fynecast Limited
Notes to the Unaudited Financial Statements for the Year Ended 31 December 2024
|
Loans and borrowings |
Bank borrowings
|
The facility is secured by first legal charges over a number of freehold investment properties and a debenture over all assets of the company. |
|
The facility is secured by first legal charges over a number of freehold investment properties and a debenture over all assets of the company. |
Fynecast Limited
Notes to the Unaudited Financial Statements for the Year Ended 31 December 2024
|
Related party transactions |
Summary of transactions with subsidiaries
Additionally the company leases properties to Fynecast 2 Limited and received rents and service charges totalling £294,000 during the year (2023: £294,000). At the balance sheet date the amount due from subsidiaries was £63,500 (2023: £36,921). The amount due to subsidiaries was £154,000 (2023: £144,000).
Summary of transactions with joint ventures
Loans from related parties
|
2024 |
Mr D R Norton |
|
At start of period |
|
|
Advanced |
|
|
Repaid |
( |
|
Interest transactions |
|
|
At end of period |
|
|
|
|
|
2023 |
Mr D R Norton |
|
At start of period |
|
|
Advanced |
|
|
Repaid |
( |
|
Interest transactions |
|
|
At end of period |
|
|
|
|
Terms of loans from related parties