Fynecast Limited 778944 false 2024-01-01 2024-12-31 2024-12-31 The principal activity of the company is property investment and management Digita Accounts Production Advanced 6.30.9574.0 false true true true 778944 2024-01-01 2024-12-31 778944 2024-12-31 778944 core:OtherMiscellaneousReserve 2024-12-31 778944 core:RetainedEarningsAccumulatedLosses 2024-12-31 778944 core:ShareCapital 2024-12-31 778944 core:SharePremium 2024-12-31 778944 core:CurrentFinancialInstruments 2024-12-31 778944 core:CurrentFinancialInstruments core:WithinOneYear 2024-12-31 778944 core:Non-currentFinancialInstruments core:AfterOneYear 2024-12-31 778944 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2024-12-31 778944 1 2024-12-31 778944 2 2024-12-31 778944 bus:SmallEntities 2024-01-01 2024-12-31 778944 bus:AuditExemptWithAccountantsReport 2024-01-01 2024-12-31 778944 bus:FilletedAccounts 2024-01-01 2024-12-31 778944 bus:SmallCompaniesRegimeForAccounts 2024-01-01 2024-12-31 778944 bus:RegisteredOffice 2024-01-01 2024-12-31 778944 bus:Director2 2024-01-01 2024-12-31 778944 bus:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 778944 core:Associate1 2024-01-01 2024-12-31 778944 core:OtherMiscellaneousReserve 2024-01-01 2024-12-31 778944 core:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 778944 core:ShareCapital 2024-01-01 2024-12-31 778944 core:SharePremium 2024-01-01 2024-12-31 778944 core:MotorVehicles 2024-01-01 2024-12-31 778944 core:PlantMachinery 2024-01-01 2024-12-31 778944 core:AllJointVentures 2024-01-01 2024-12-31 778944 core:AllSubsidiaries 2024-01-01 2024-12-31 778944 core:KeyManagementPersonnel 2024-01-01 2024-12-31 778944 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2024-01-01 2024-12-31 778944 core:Subsidiary1 2024-01-01 2024-12-31 778944 core:Subsidiary1 countries:AllCountries 2024-01-01 2024-12-31 778944 core:Subsidiary2 2024-01-01 2024-12-31 778944 core:Subsidiary2 countries:AllCountries 2024-01-01 2024-12-31 778944 core:Subsidiary3 2024-01-01 2024-12-31 778944 core:Subsidiary3 countries:AllCountries 2024-01-01 2024-12-31 778944 1 2024-01-01 2024-12-31 778944 2 2024-01-01 2024-12-31 778944 countries:EnglandWales 2024-01-01 2024-12-31 778944 2023-12-31 778944 core:OtherMiscellaneousReserve 2023-12-31 778944 core:RetainedEarningsAccumulatedLosses 2023-12-31 778944 core:ShareCapital 2023-12-31 778944 core:SharePremium 2023-12-31 778944 core:CostValuation 2023-12-31 778944 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2023-12-31 778944 2023-01-01 2023-12-31 778944 2023-12-31 778944 core:CurrentFinancialInstruments 2023-12-31 778944 core:CurrentFinancialInstruments core:WithinOneYear 2023-12-31 778944 core:Non-currentFinancialInstruments core:AfterOneYear 2023-12-31 778944 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2023-12-31 778944 1 2023-12-31 778944 2 2023-12-31 778944 core:Associate1 2023-01-01 2023-12-31 778944 core:OtherMiscellaneousReserve 2023-01-01 2023-12-31 778944 core:RetainedEarningsAccumulatedLosses 2023-01-01 2023-12-31 778944 core:ShareCapital 2023-01-01 2023-12-31 778944 core:SharePremium 2023-01-01 2023-12-31 778944 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2023-01-01 2023-12-31 778944 core:Subsidiary1 2023-01-01 2023-12-31 778944 core:Subsidiary2 2023-01-01 2023-12-31 778944 core:Subsidiary3 2023-01-01 2023-12-31 778944 2022-12-31 778944 core:OtherMiscellaneousReserve 2022-12-31 778944 core:RetainedEarningsAccumulatedLosses 2022-12-31 778944 core:ShareCapital 2022-12-31 778944 core:SharePremium 2022-12-31 778944 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2022-12-31 iso4217:GBP xbrli:pure

Registration number: 778944

Fynecast Limited

Unaudited Financial Statements

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

4

85,948

159,863

Investment property

5

49,699,376

49,609,376

Investments

6

374,597

374,597

 

50,159,921

50,143,836

Current assets

 

Debtors

7

371,138

359,657

Cash at bank and in hand

 

793,723

465,758

 

1,164,861

825,415

Creditors: Amounts falling due within one year

8

(12,054,813)

(12,531,752)

Net current liabilities

 

(10,889,952)

(11,706,337)

Total assets less current liabilities

 

39,269,969

38,437,499

Creditors: Amounts falling due after more than one year

8

(2,500,000)

(2,200,000)

Provisions for liabilities - deferred tax

(1,411,613)

(1,596,011)

Net assets

 

35,358,356

34,641,488

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 Board on 23 September 2025 and signed on its behalf by:
 

.........................................
Mr D R Norton
Director

   
 

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

180,125

2,507,287

8,827,370

23,126,706

34,641,488

Profit for the year

-

-

-

716,868

716,868

Total comprehensive income

-

-

-

716,868

716,868

Transfer non-distributable profits

-

-

(542,635)

542,635

-

At 31 December 2024

180,125

2,507,287

8,284,735

24,386,209

35,358,356

Share capital
 £

Share premium
 £

Fair value reserve
 £

Profit and loss reserve
 £

Total
£

At 1 January 2023

180,125

2,507,287

10,321,211

21,580,788

34,589,411

Profit for the year

-

-

-

52,077

52,077

Total comprehensive income

-

-

-

52,077

52,077

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

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is: 6 Spring Meadows Business, Centre Highfield Farm, Wargrave, Reading, RG10 8PZ.

2

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

The company is part of a small group. The company has taken advantage of the exemption provided by
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

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. The fair value is determined annually by the directors and changes in fair value are recognised in profit or loss for the year.
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

Financial instruments are classified by the directors as basic or advanced following the conditions in FRS102 section 11. Basic financial instruments are recognised at amortised cost using the effective interest method. The company has no advanced financial instruments.
 

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 8 (2023 - 8).

 

Fynecast Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2024

4

Tangible assets

Total
£

Cost or valuation

At 1 January 2024

344,884

Additions

17,930

Disposals

(106,759)

At 31 December 2024

256,055

Depreciation

At 1 January 2024

185,021

Charge for the year

14,569

Eliminated on disposal

(29,483)

At 31 December 2024

170,107

Carrying amount

At 31 December 2023

159,863

At 31 December 2024

85,948

5

Investment properties

Total
£

At 1 January 2024

49,609,376

Additions

817,033

Fair value adjustments

(727,033)

At 31 December 2024

49,699,376

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 £ 9,560,000 (2023 - £9,560,000) .

6

Investments

2024
£

2023
£

Investments in subsidiaries

154,100

154,100

Investments in associates

220,497

220,497

374,597

374,597

Subsidiaries

£

Cost

At 1 January 2024

154,100

Carrying amount

At 31 December 2023

154,100

At 31 December 2024

154,100

Associates

£

Cost

At 1 January 2024

220,497

Carrying amount

At 31 December 2023

220,497

At 31 December 2024

220,497

 

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

Clifton Fynecast Limited

6 Spring Meadows Business Centre, Wargrave RG10 8PZ

Ordinary

100%

100%

 

England

     

Fynecast 2 Limited

6 Spring Meadows Business Centre, Wargrave RG10 8PZ

Ordinary

100%

100%

 

England

     

Fynecast Homes Limited

6 Spring Meadows Business Centre, Wargrave RG10 8PZ

Ordinary

100%

100%

 

England

     

Associates

1/2 Embankment Gardens (Investment) LLP

Leytonstone House, 3 Hanbury Drive, London E11 1GA

Member

33.33%

33.33%

 

     

Clifton Fynecast Limited and Fynecast Homes Limited are dormant subsidiary companies.

The principal activity of Fynecast 2 Limited is letting investment property.

The principal activity of 1/2 Embankment Gardens (Investment) LLP is trading investment leases, there was no activity in the year.

 

 

Fynecast Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2024

7

Debtors

Note

2024
£

2023
£

Trade debtors

 

65,799

81,710

Amounts owed by related parties

11

63,500

36,921

Prepayments

 

11,839

11,026

Other debtors

 

230,000

230,000

   

371,138

359,657

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.

8

Creditors

Creditors: amounts falling due within one year

Note

2024
£

2023
£

Trade creditors

 

72,112

50,755

Amounts owed to group undertakings and undertakings in which the company has a participating interest

11

154,000

144,000

Taxes and social security

 

263,074

287,050

Directors current accounts

 

11,066,067

11,586,004

Other creditors

 

499,560

463,943

 

12,054,813

12,531,752

Creditors: amounts falling due after more than one year

Note

2024
£

2023
£

Loans and borrowings

10

2,500,000

2,200,000

9

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

10

Loans and borrowings

Bank borrowings

The term loan with C Hoare & Co is denominated in sterling, with a variable interest rate of 1.70% over base tracking the Bank of England base rate. The facility is due to expire on 29 May 2027. The carrying amount at year end is £2,500,000 (2023 - £2,200,000).

The facility is secured by first legal charges over a number of freehold investment properties and a debenture over all assets of the company.

Current bank borrowings are a revolving loan facility with C Hoare & Co is denominated in £ sterling, with a variable interest rate of 1.76% over base tracking the Bank of England base rate. The facility is due to expire on 20 October 2025. The carrying amount at year end is £Nil (2023 - £Nil).

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

11

Related party transactions

Summary of transactions with subsidiaries

During the year the company received dividends totalling £258,725 (2023 £235,000) from wholly owned 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

The company has a one third holding in 1/2 Embankment Gardens (Investment) LLP, a limited liability partnership which invests in long leasehold properties. During the year this partnership was dormant.

Loans from related parties

2024

Mr D R Norton
£

At start of period

11,586,004

Advanced

169,838

Repaid

(749,775)

Interest transactions

60,000

At end of period

11,066,067

2023

Mr D R Norton
£

At start of period

12,162,987

Advanced

282,300

Repaid

(909,283)

Interest transactions

50,000

At end of period

11,586,004

Terms of loans from related parties

The director (with his wife) provide loans to the company to fund investments. These loans are unsecured and repayable on demand. During the year interest of £60,000 was paid to Mr & Mrs Norton. Although these loans are at below market interest rates the company has taken advantage of the exemption available regarding loans from owner/directors to account for these loans at book value rather than at fair value.