Registration number:
Danum Developments Limited
for the Year Ended 31 December 2024
Danum Developments Limited
Contents
|
Company Information |
|
|
Strategic Report |
|
|
Directors' Report |
|
|
Statement of Directors' Responsibilities |
|
|
Independent Auditor's Report |
|
|
Statement of Comprehensive Income |
|
|
Balance Sheet |
|
|
Statement of Changes in Equity |
|
|
Statement of Cash Flows |
|
|
Notes to the Financial Statements |
Danum Developments Limited
Company Information
|
Directors |
Mr S L Mosby Mr S Mosby |
|
Registered office |
|
|
Auditors |
|
Danum Developments Limited
Strategic Report for the Year Ended 31 December 2024
The directors present their strategic report for the year ended 31 December 2024.
Principal activity
The principal activity of the company is property development.
Fair review of the business and future developments
The company has continued to maintain its main customer base through the year and has continued to provide construction services in the new build residential sector. The sector has remained positive although changes in the political and economic climate have affected activity towards the end of the year. New opportunities have been pursued for the coming year that will enable the company to maintain its turnover and profitability. The directors are satisfied with the results for the year given the general economic climate.
The company's key financial and other performance indicators during the year were as follows:
|
Financial KPIs |
Unit |
2024 |
2023 |
|
Turnover |
£ |
15,109,399 |
14,947,532 |
|
Gross profit |
£ |
1,567,929 |
1,288,104 |
|
Gross profit margin |
% |
10 |
9 |
|
Profit before tax |
£ |
957,216 |
683,437 |
|
Net assets |
£ |
3,169,846 |
2,647,926 |
|
Working capital |
£ |
2,673,463 |
2,255,108 |
Principal risks and uncertainties
Confidence in the economy continues to be a concern but given the achievements in the year, the directors remain optimistic for the coming year. The company continues to have a healthy project pipeline and is actively seeking new opportunities.
Given the nature of the business and size of the projects, liquidity is considered a risk but this is well managed through both internal and external financial reporting. Credit terms are agreed in advance with customers and all long term contracts are invoiced at regular internals, thus mitigating the exposure risk to the company. The company has a good relationship all funders and as such, existing finance is well managed and further finance could be raised should it be required.
Because of the company’s size and structure, the company is well positioned to make the most of every opportunity that they encounter.
Approved and authorised by the
|
......................................... |
Danum Developments Limited
Directors' Report for the Year Ended 31 December 2024
The directors present their report and the financial statements for the year ended 31 December 2024.
Directors of the company
The directors who held office during the year were as follows:
Information included in the Strategic Report
Detailed information in respect of principal activities, future developments, review of business performance, principal risks and uncertainties and KPI's can be found in the strategic report and form part of this report by cross-reference.
Dividends
An interim dividend of £170,000 (2023: £300,000) was paid during the year.
Directors' liabilities
The company has made qualifying third party indemnity provisions for the benefits of its directors which were made during the year and remain in force at the date of this report.
Disclosure of information to the auditors
Each director of the company who held office at the date of the approval of this Annual Report, as set out above, confirms that:
• so far as they are aware, there is no relevant audit information (information needed by the company's auditors in connection with preparing their report) of which the company's auditors are unaware, and
• they have taken all the steps they ought to have taken as a director in order to make themselves aware of any relevant audit information and to establish that the company's auditor is aware of that information.
Reappointment of auditors
The auditors Hawsons Chartered Accountants are deemed to be reappointed under section 478(2) of the Companies Act 2006.
Approved and authorised by the
|
......................................... |
Danum Developments Limited
Statement of Directors' Responsibilities
The directors acknowledge their responsibilities for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:
|
• |
select suitable accounting policies and apply them consistently; |
|
• |
make judgements and accounting estimates that are reasonable and prudent; |
|
• |
state whether applicable United Kingdom Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and |
|
• |
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business. |
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Danum Developments Limited
Independent Auditor's Report to the Members of Danum Developments Limited
Opinion
We have audited the financial statements of Danum Developments Limited (the 'company') for the year ended 31 December 2024, which comprise the Statement of Comprehensive Income, the Balance Sheet, Statement of Changes in Equity, Statement of Cash Flows, and Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion, the financial statements:
• | give a true and fair view of the state of the company's affairs as at 31 December 2024 and of its profit for the year then ended; |
• | have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and |
• | have been prepared in accordance with the requirements of the Companies Act 2006. |
Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
Danum Developments Limited
Independent Auditor's Report to the Members of Danum Developments Limited (continued)
Other information
The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.
Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinion on other matter prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
|
• |
the information given in the Strategic Report and Directors' Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and |
|
• |
the Strategic Report and Directors' Report have been prepared in accordance with applicable legal requirements. |
Matters on which we are required to report by exception
In the light of our knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report or the Directors' Report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
• | adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or |
• | the financial statements are not in agreement with the accounting records and returns; or |
• | certain disclosures of directors’ remuneration specified by law are not made; or |
• | we have not received all the information and explanations we require for our audit. |
Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page 4, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
Danum Developments Limited
Independent Auditor's Report to the Members of Danum Developments Limited (continued)
Auditor responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:
The company is subject to laws and regulations that directly and indirectly affect the financial statements. Based on our understanding of the company and the environment it operates within, we determined that the laws and regulations which were most significant included FRS 102, Companies Act 2006 and Health and Safety regulations [add further laws and regulations, as appropriate to the entity]. We considered the extent to which non-compliance with these laws and regulations might have a material effect on the financial statements, including how fraud might occur. We evaluated management’s incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls), and determined that the principal risks were related to the posting of inappropriate journal entries to improve the company’s result for the period, and management bias in key accounting estimates.
Audit procedures performed by the engagement team included:
|
• |
Discussions with management and those responsible for legal compliance procedures within the company to obtain an understanding of the legal and regulatory framework applicable to the company and how the company complies with that framework, including consideration of known or suspected instances of non-compliance with laws and regulations and fraud; |
|
• |
Identifying and assessing the design effectiveness of controls that management has in place to prevent and detect fraud and non-compliance with laws and regulations; |
|
• |
Challenging assumptions and judgements made by management in their significant accounting estimates, in relation to the valuation of long-term work in progress. |
|
• |
Identifying and testing journal entries, in particular any journal entries posted with unusual account combinations or posted by senior management. |
There are inherent limitations in the audit procedures described above and the more removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we are to become aware of it. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.
A further description of our responsibilities is available on the Financial Reporting Council's website at https://www.frc.org.uk/library/standards-codes-policy/audit-assurance-and-ethics/auditors-
responsibilities-for-the-audit/. This description forms part of our auditor's report.
Danum Developments Limited
Independent Auditor's Report to the Members of Danum Developments Limited (continued)
Other matters
The financial statements for the comparative year ended 31 December 2023 were unaudited.
Use of our report
This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor’s report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
......................................
For and on behalf of
5 Sidings Court
White Rose Way
South Yorkshire
DN4 5NU
Danum Developments Limited
Statement of Comprehensive Income for the Year Ended 31 December 2024
|
Note |
2024 |
Unaudited |
|
|
Turnover |
|
|
|
|
Cost of sales |
( |
( |
|
|
Gross profit |
|
|
|
|
Administrative expenses |
( |
( |
|
|
Other operating income |
|
|
|
|
Operating profit |
915,462 |
778,119 |
|
|
Revaluation gain on investment property |
|
- |
|
|
Other interest receivable and similar income |
|
|
|
|
Interest payable and similar expenses |
( |
( |
|
|
Profit before tax |
|
|
|
|
Tax on profit |
( |
( |
|
|
Profit for the financial year |
|
|
|
|
Total comprehensive income for the financial year |
692,363 |
520,571 |
The above results were derived from continuing operations.
The company has no recognised gains or losses for the year other than the results above.
Danum Developments Limited
(Registration number: 04328933)
Balance Sheet as at 31 December 2024
|
Note |
2024 |
Unaudited |
|
|
Fixed assets |
|||
|
Tangible assets |
|
|
|
|
Investment property |
|
|
|
|
|
|
||
|
Current assets |
|||
|
Stocks |
|
|
|
|
Debtors |
|
|
|
|
Cash at bank and in hand |
|
|
|
|
|
|
||
|
Creditors: Amounts falling due within one year |
( |
( |
|
|
Net current assets |
|
|
|
|
Total assets less current liabilities |
|
|
|
|
Creditors: Amounts falling due after more than one year |
( |
( |
|
|
Provisions for liabilities |
( |
( |
|
|
Net assets |
|
|
|
|
Capital and reserves |
|||
|
Called up share capital |
200 |
200 |
|
|
Revaluation reserve |
551,458 |
483,958 |
|
|
Retained earnings |
2,618,631 |
2,163,768 |
|
|
Shareholders' funds |
3,170,289 |
2,647,926 |
These financial statements were approved and authorised for issue by the
|
......................................... |
Danum Developments Limited
Statement of Changes in Equity for the Year Ended 31 December 2024
|
Share capital |
Revaluation reserve |
Retained earnings |
Total |
|
|
At 1 January 2024 |
|
|
|
|
|
Profit for the year |
- |
- |
|
|
|
Revaluation reserves transfer |
- |
|
( |
- |
|
Total comprehensive income |
- |
|
|
|
|
Dividends |
- |
- |
( |
( |
|
At 31 December 2024 |
|
|
|
|
|
Share capital |
Revaluation reserve |
Retained earnings |
Total |
|
|
At 1 January 2023 |
|
|
|
|
|
Profit for the year |
- |
- |
|
|
|
Dividends |
- |
- |
( |
( |
|
At 31 December 2023 |
200 |
483,958 |
2,163,768 |
2,647,926 |
Danum Developments Limited
Statement of Cash Flows for the Year Ended 31 December 2024
|
Note |
2024 |
Unaudited |
|
|
Cash flows from operating activities |
|||
|
Profit for the year |
|
|
|
|
Adjustments to cash flows from non-cash items |
|||
|
Depreciation and amortisation |
|
|
|
|
Profit on disposal of tangible assets |
( |
- |
|
|
Finance income |
( |
( |
|
|
Finance costs |
|
|
|
|
Income tax expense |
|
|
|
|
Revaluation on investment property |
(90,000) |
- |
|
|
|
|
||
|
Working capital adjustments |
|||
|
(Increase)/decrease in trade debtors |
( |
|
|
|
Increase in trade creditors |
|
|
|
|
Cash generated from operations |
|
|
|
|
Income taxes paid |
( |
( |
|
|
Net cash flow from operating activities |
( |
|
|
|
Cash flows from investing activities |
|||
|
Interest received |
|
|
|
|
Acquisitions of tangible assets |
( |
( |
|
|
Proceeds from sale of tangible assets |
|
|
|
|
Net cash flows from investing activities |
( |
( |
|
|
Cash flows from financing activities |
|||
|
Interest paid |
( |
( |
|
|
Proceeds from bank borrowing draw downs |
( |
( |
|
|
Payments to finance lease creditors |
( |
( |
|
|
Dividends paid |
( |
( |
|
|
Net cash flows from financing activities |
( |
( |
|
|
Net (decrease)/increase in cash and cash equivalents |
( |
|
|
|
Cash and cash equivalents at 1 January |
|
|
|
|
Cash and cash equivalents at 31 December |
345,022 |
820,856 |
|
Danum Developments Limited
Notes to the Financial Statements for the Year Ended 31 December 2024
|
Accounting policies |
Statutory information
Danum Developments Limited is a private company, limited by shares, domiciled in England and Wales, company number 04328933. The registered office is at Rands Lane, Armthorpe, Doncaster, DN3 3DZ.
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 were prepared in accordance with Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
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. The presentation currency is United Kingdom pounds sterling, which is the functional currency of the company. The financial statements are those of an individual entity.
Going concern
The financial statements have been prepared on a going concern basis. After due consideration of all relevant factors, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Accordingly, they continue to adopt the going concern basis in preparing the annual report and accounts.
Revenue recognition
Revenue is recognised to the extent that the company obtains the right to consideration in exchange for its performance. Revenue is recognised over time; based on an input method of proportion of total costs incurred to date which is normally supported by certified valuation of work performed or the assessed physical stage of completion to date.
Amounts recoverable on long term contracts
Amounts recoverable on long-term contacts, being in excess of the value of work carried out to date over payments received on account, are included in debtors. Profit on long-term contracts is recognised in the value of work carried out when the outcome of contracts can be assessed with reasonable certainty and is that amount which is estimated to fairly reflect the profits arising up to the accounting date. Full provision is made for all forseeable losses. Long term contract balances included in stocks represent the costs to the accounting date of contracts which are insufficiently advanced for an estimate of work done to be carried out and for which no claims on account have been made.
Danum Developments Limited
Notes to the Financial Statements for the Year Ended 31 December 2024 (continued)
|
1 |
Accounting policies (continued) |
Tax
The tax expense for the period comprises current and deferred tax. Tax is recognised in the statement of income and retained earnings, 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.
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 |
|
Freehold property |
2.5% on cost |
|
Plant and machinery |
15% reducing balance |
|
Fixtures and fittings |
20% on cost |
|
Motor vehicles |
25% on reducing balance |
Investment property
Danum Developments Limited
Notes to the Financial Statements for the Year Ended 31 December 2024 (continued)
|
1 |
Accounting policies (continued) |
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 the profit and loss account 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.
Leases
Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.
Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.
Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.
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. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.
Dividends
Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.
Defined contribution pension obligation
A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.
Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.
Danum Developments Limited
Notes to the Financial Statements for the Year Ended 31 December 2024 (continued)
|
1 |
Accounting policies (continued) |
Financial instruments
Judgements
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported for assets and liabilities as at the balance sheet date and the amounts reported for revenues and expenses during the year. However, the nature of the estimation means that actual outcomes could differ from those estimates. The following judgements (apart from those involving estimates) have had the most significant effect on the amounts recognised in the financial statements;
• Amounts recoverable on long term contracts, Profit on long-term contracts is recognised in the value of work carried out when the outcome of contracts can be assessed with reasonable certainty and is that amount which is estimated to fairly reflect the profits arising up to the accounting date. Full provision is made for all forseeable losses.
• Investment property is held in the accounts at fair value, fair value is calculated with reference to comparable local property prices and recent market movements by a qualified Chartered Surveyor on behalf of the directors.
|
Turnover |
Turnover is all attributed to the principal activities of the company.
The analysis of the company's turnover for the year from continuing operations is as follows:
|
2024 |
Unaudited |
|
|
UK |
|
|
|
Other operating income |
The analysis of the company's other operating income for the year is as follows:
|
2024 |
Unaudited |
|
|
Rental income |
|
|
|
Other gains and losses |
The analysis of the company's other gains and losses for the year is as follows:
Danum Developments Limited
Notes to the Financial Statements for the Year Ended 31 December 2024 (continued)
|
4 |
Other gains and losses (continued) |
|
2024 |
Unaudited |
|
|
Gain on disposal of tangible assets |
|
- |
|
Operating profit |
Arrived at after charging/(crediting)
|
2024 |
Unaudited |
|
|
Depreciation expense |
|
|
|
Operating lease expense |
|
|
|
Profit on disposal of property, plant and equipment |
( |
- |
|
Other interest receivable and similar income |
|
2024 |
Unaudited |
|
|
Interest income on bank deposits |
|
|
Danum Developments Limited
Notes to the Financial Statements for the Year Ended 31 December 2024 (continued)
|
Interest payable and similar expenses |
|
2024 |
Unaudited |
|
|
Interest on bank overdrafts and borrowings |
|
|
|
Interest on obligations under finance leases and hire purchase contracts |
|
|
|
Interest expense on other finance liabilities |
|
|
|
|
|
|
Staff costs |
The aggregate payroll costs (including directors' remuneration) were as follows:
|
2024 |
Unaudited |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Pension costs, defined contribution scheme |
|
|
|
Other employee expense |
|
|
|
|
|
The average number of persons employed by the company (including directors) during the year, analysed by category was as follows:
|
2024 |
Unaudited |
|
|
Production |
|
|
|
Administration and support |
|
|
|
|
|
Danum Developments Limited
Notes to the Financial Statements for the Year Ended 31 December 2024 (continued)
|
Directors' remuneration |
The directors' remuneration for the year was as follows:
|
2024 |
Unaudited |
|
|
Remuneration |
|
|
|
Contributions paid to money purchase schemes |
|
|
|
22,140 |
20,925 |
During the year the number of directors who were receiving benefits and share incentives was as follows:
|
2024 |
Unaudited |
|
|
Accruing benefits under money purchase pension scheme |
|
|
|
Auditors' remuneration |
|
2024 |
Unaudited |
|
|
Audit of the financial statements |
|
- |
|
Other fees to auditors |
||
|
All other non-audit services |
|
|
Danum Developments Limited
Notes to the Financial Statements for the Year Ended 31 December 2024 (continued)
|
Taxation |
Tax charged/(credited) in the profit and loss account
|
2024 |
Unaudited |
|
|
Current taxation |
||
|
UK corporation tax |
|
|
|
Deferred taxation |
||
|
Arising from origination and reversal of timing differences |
|
( |
|
Tax expense in the income statement |
|
|
The tax on profit before tax for the year is the same as the standard rate of corporation tax in the UK (2023 - the same as the standard rate of corporation tax in the UK) of
The differences are reconciled below:
|
2024 |
Unaudited |
|
|
Profit before tax |
|
|
|
Corporation tax at standard rate |
|
|
|
Tax increase from effect of capital allowances and depreciation |
|
|
|
Tax increase/(decrease) from other short-term timing differences |
|
( |
|
Effect of revenues exempt from taxation |
( |
- |
|
Effect of expense not deductible in determining taxable profit (tax loss) |
|
|
|
Total tax charge |
|
|
Danum Developments Limited
Notes to the Financial Statements for the Year Ended 31 December 2024 (continued)
|
Tangible assets |
|
Land and buildings |
Fixtures and fittings |
Plant and machinery |
Motor vehicles |
Total |
|
|
Cost |
|||||
|
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 2024 |
|
|
|
|
|
|
At 31 December 2023 |
|
|
|
|
|
Danum Developments Limited
Notes to the Financial Statements for the Year Ended 31 December 2024 (continued)
|
12 |
Tangible assets (continued) |
Assets held under finance leases and hire purchase contracts
The net carrying amount of tangible assets includes the following amounts in respect of assets held under finance leases and hire purchase contracts:
|
2024 |
Unaudited |
|
|
Plant and Machinery |
118,104 |
138,946 |
|
Motor Vehicles |
185,522 |
94,408 |
|
303,626 |
233,354 |
|
Investment properties |
|
2024 |
|
|
At 1 January |
|
|
Fair value adjustments |
|
|
At 31 December |
|
The investment properties were valued by a RICS qualified valuer on 30 July 2025 on an open market basis.
|
Stocks |
|
2024 |
Unaudited |
|
|
Raw materials and consumables |
|
|
Danum Developments Limited
Notes to the Financial Statements for the Year Ended 31 December 2024 (continued)
|
Debtors |
|
2024 |
Unaudited |
|
|
Trade debtors |
|
|
|
Amounts owed by related parties |
|
|
|
Other debtors |
|
|
|
Prepayments |
|
|
|
Gross amount due from customers for contract work |
|
|
|
|
|
|
Cash and cash equivalents |
|
2024 |
Unaudited |
|
|
Cash on hand |
|
|
|
Cash at bank |
|
|
|
|
|
|
Creditors |
|
2024 |
Unaudited |
|
|
Due within one year |
||
|
Loans and borrowings |
|
|
|
Trade creditors |
|
|
|
Amounts due to related parties |
|
|
|
Social security and other taxes |
|
|
|
Other payables |
|
|
|
Income tax liability |
253,796 |
176,235 |
|
|
|
|
|
Due after one year |
||
|
Loans and borrowings |
|
|
Danum Developments Limited
Notes to the Financial Statements for the Year Ended 31 December 2024 (continued)
|
Provisions for liabilities |
|
Deferred tax |
Total |
|
|
At 1 January 2024 |
|
|
|
Increase (decrease) in existing provisions |
|
|
|
At 31 December 2024 |
|
|
|
|
||
|
Pension and other schemes |
Defined contribution pension scheme
The company operates a defined contribution pension scheme. The pension cost charge for the year represents contributions payable by the company to the scheme and amounted to £
|
Share capital |
Allotted, called up and fully paid shares
|
2024 |
Unaudited |
|||
|
No. |
£ |
No. |
£ |
|
|
Ordinary A shares of £1 each of £1 each |
70 |
70 |
70 |
70 |
|
Ordinary B shares of £1 eaxh of £1 each |
40 |
40 |
40 |
40 |
|
Ordinary C shares of £1 each of £1 each |
45 |
45 |
45 |
45 |
|
Ordinary D shares of £1 each of £1 each |
45 |
45 |
45 |
45 |
|
|
|
|
|
|
Danum Developments Limited
Notes to the Financial Statements for the Year Ended 31 December 2024 (continued)
|
Reserves |
Retained earnings
The retained earnings reserve is made up of cumulative profits and losses of the company and is distributable.
Revaluation reserve
The revaluation reserve forms part of the retained earnings balance and relates to cumulative revaluation and associated deferred tax on investment properties and is not distributable.
|
Loans and borrowings |
Non-current loans and borrowings
|
2024 |
Unaudited |
|
|
Bank loans |
|
|
|
Hire purchase contracts |
|
|
|
|
|
|
Current loans and borrowings
|
2024 |
Unaudited |
|
|
Bank loans |
|
|
|
Hire purchase contracts |
|
|
|
|
|
|
Bank loans totalling £786,205 (2023: 792,380) are secured on the company's freehold property, investment property and by a personal guarantee from the directors. Hire purchase contracts totalling £183,672 (2023: £191,522) are secured against the assets to which they relate.
The bank loans have interest charged at between 4.5% and 5.5% over the Bank of England Base Rate and are repayable by monthly instalments. The loans would become repayable in full in the event that the properties that they are secured against are sold, otherwise they are repayable between 2046 and 2051.
Danum Developments Limited
Notes to the Financial Statements for the Year Ended 31 December 2024 (continued)
|
22 |
Loans and borrowings (continued) |
Included in the loans and borrowings are the following amounts due after more than five years:
|
2024 |
Unaudited |
|
|
After more than five years by instalments |
|
|
|
- |
- |
|
Obligations under leases and hire purchase contracts |
Operating leases
The total of future minimum lease payments is as follows:
|
2024 |
Unaudited |
|
|
Not later than one year |
|
|
|
Later than one year and not later than five years |
|
|
|
|
|
Danum Developments Limited
Notes to the Financial Statements for the Year Ended 31 December 2024 (continued)
|
Related party transactions |
Dividends paid to directors
|
2024 |
Unaudited |
|||
|
|
||||
|
Mr SL Mosby |
155,000 |
150,000 |
||
|
Mr S Mosby |
15,000 |
150,000 |
||
|
170,000 |
300,000 |
Summary of transactions with other related parties
Danum Homes Limited
(Mr SL Mosby and Mr S Mosby are directors and Shareholders)
The company made sales of £5,435,193 (2023: £5,445,986) to Danum Homes Limited during the period. At the balance sheet date the amount due from Danum Homes Limited was £84,821 (2023: owed to Danum Homes Limited £67,479)
The company is owed £2,258,192 (2023: £1,862,192) from Danum Homes Limited in respect of a loan made by the company. No interest has been charged on this loan at the year end and there are no formal repayment terms.
Morbri Homes Limited
(Mr SL Mosby is a director and a Shareholder)
The company made sales of £132,428 (2023: £nil) to Mobri Homes Limited during the period. At the balance sheet date the amount due from Mobri Homes Limited was £93,670 (2023: £nil)
Directors Loans
Included in debtors are amounts outstanding to the company by Mr SL Mosby of £6,760 (2023: due to Mr SL Mosby £41,255). At the year end, the company owed Mr S Mosby £3,111 (2023: £31,326).
|
Controlling party |
The company is jointly controlled by Mr S Mosby and Mr SL Mosby, who are both directors and shareholders of the company. Qubic Trustees Ltd is also identified as a party with significant influence over the company.
There is no single ultimate controlling party.