IRIS Accounts Production v25.2.0.378 07988362 Board of Directors 31.12.24 1.1.24 31.12.24 31.12.24 Medium entities These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. The Company is the holding company of the Group, whose principal activities are real estate investment and asset management services. true true true false true true false false false false false false false true false Ordinary 0 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh079883622023-12-31079883622024-12-31079883622024-01-012024-12-31079883622022-12-31079883622023-01-012023-12-31079883622023-12-3107988362ns15:EnglandWales2024-01-012024-12-3107988362ns14:PoundSterling2024-01-012024-12-3107988362ns10:Director12024-01-012024-12-3107988362ns10:Consolidated2024-12-3107988362ns10:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3107988362ns10:PrivateLimitedCompanyLtd2024-01-012024-12-3107988362ns10:Consolidatedns10:MediumEntities2024-01-012024-12-3107988362ns10:Consolidatedns10:Audited2024-01-012024-12-3107988362ns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-01-012024-12-3107988362ns10:Medium-sizedCompaniesRegimeForAccounts2024-01-012024-12-3107988362ns10:Consolidated2024-01-012024-12-3107988362ns10:Consolidatedns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-01-012024-12-3107988362ns10:Consolidatedns10:Medium-sizedCompaniesRegimeForAccounts2024-01-012024-12-3107988362ns10:FullAccounts2024-01-012024-12-3107988362ns5:Subsidiary12024-01-012024-12-3107988362ns5:Subsidiary22024-01-012024-12-3107988362ns5:Subsidiary32024-01-012024-12-3107988362ns5:Subsidiary42024-01-012024-12-310798836212024-01-012024-12-3107988362ns10:OrdinaryShareClass12024-01-012024-12-3107988362ns10:Director22024-01-012024-12-3107988362ns10:RegisteredOffice2024-01-012024-12-3107988362ns10:Consolidated2023-01-012023-12-3107988362ns5:CurrentFinancialInstruments2024-12-3107988362ns5:CurrentFinancialInstruments2023-12-3107988362ns5:Non-currentFinancialInstruments2024-12-3107988362ns5:Non-currentFinancialInstruments2023-12-3107988362ns5:ShareCapital2024-12-3107988362ns5:ShareCapital2023-12-3107988362ns5:RetainedEarningsAccumulatedLosses2024-12-3107988362ns5:RetainedEarningsAccumulatedLosses2023-12-3107988362ns5:ShareCapital2022-12-3107988362ns5:RetainedEarningsAccumulatedLosses2022-12-3107988362ns5:RetainedEarningsAccumulatedLosses2023-01-012023-12-3107988362ns5:RetainedEarningsAccumulatedLosses2024-01-012024-12-3107988362ns5:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3107988362ns5:FurnitureFittings2023-12-3107988362ns5:FurnitureFittings2024-01-012024-12-3107988362ns5:FurnitureFittings2024-12-3107988362ns5:FurnitureFittings2023-12-3107988362ns5:CostValuation2023-12-31079883621ns5:Subsidiary12024-01-012024-12-3107988362ns5:Subsidiary232024-01-012024-12-31079883625ns5:Subsidiary32024-01-012024-12-31079883627ns5:Subsidiary42024-01-012024-12-3107988362ns5:WithinOneYearns5:CurrentFinancialInstruments2024-12-3107988362ns5:WithinOneYearns5:CurrentFinancialInstruments2023-12-3107988362ns5:WithinOneYear2024-12-3107988362ns5:WithinOneYear2023-12-3107988362ns5:BetweenOneFiveYears2024-12-3107988362ns5:BetweenOneFiveYears2023-12-3107988362ns5:AllPeriods2024-12-3107988362ns5:AllPeriods2023-12-3107988362ns10:OrdinaryShareClass12024-12-3107988362ns5:RetainedEarningsAccumulatedLosses2023-12-31
REGISTERED NUMBER: 07988362 (England and Wales)











GROUP STRATEGIC REPORT,

REPORT OF THE DIRECTORS AND

CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2024

FOR

NORTHWOOD INVESTORS INTERNATIONAL
LIMITED

NORTHWOOD INVESTORS INTERNATIONAL
LIMITED (REGISTERED NUMBER: 07988362)

CONTENTS OF THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024










Page

Company Information 1

Group Strategic Report 2

Report of the Directors 4

Report of the Independent Auditors 6

Consolidated Statement of Comprehensive Income 10

Consolidated Statement of Financial Position 11

Company Statement of Financial Position 12

Consolidated Statement of Changes in Equity 13

Company Statement of Changes in Equity 14

Consolidated Statement of Cash Flows 15

Notes to the Consolidated Statement of Cash
Flows

16

Notes to the Consolidated Financial Statements 17


NORTHWOOD INVESTORS INTERNATIONAL
LIMITED

COMPANY INFORMATION
FOR THE YEAR ENDED 31 DECEMBER 2024







DIRECTORS: J Z Kukral
J Reingardt





REGISTERED OFFICE: 90 Long Acre
London
WC2E 9RA





REGISTERED NUMBER: 07988362 (England and Wales)





INDEPENDENT AUDITORS: Cooper Parry Group Limited
Statutory Auditor
First Floor, Davidson House
Forbury Square
Reading
Berkshire
RG1 3EU

NORTHWOOD INVESTORS INTERNATIONAL
LIMITED (REGISTERED NUMBER: 07988362)

GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024


The directors present their strategic report of the Company and the Group for the year ended 31 December 2024.

REVIEW OF BUSINESS
The Group made an operating profit of £1,593,540 (2023: £818,809). The business model is expected to continue throughout 2025 on a consistent basis. Management of additional property portfolios will further add to fee income, with turnover derived from the "cost-plus" income steams being driven by the cost base.

PRINCIPAL RISKS AND UNCERTAINTIES
The principal risks and uncertainties facing the Group can be broadly categorised as:

Property market
The income of the Group is variable with rental income and investment value of the properties managed. The Group mitigates this by carrying out active asset and property management and has a track record of keeping properties well let with good rent collections and minimal bad debt. The Group manages high quality properties with defensive characteristics and potential to add significant investment value.

Financial risks
The Group does not have any material borrowing and so is not subject to interest rate risk. A significant proportion of the Group's income is formed by related parties and therefore credit risk is considered minimal.

Foreign currency risk
A material proportion of the income of the Group is receivable in Euros, however the associated foreign exchange risk is not considered sufficient to justify the cost of entering into hedging arrangements.

Impact of World Events
The directors have made an assessment of the Group's ability to continue as a going concern. The physical occupation of properties managed by the Group continue to be well let and rent collections remained high. There has been no material impact upon the income or cash resources of the Group.

The directors are satisfied that the Group has adequate resources to continue in operational existence, for a period of at least 12 months from the date that these Financial Statements were approved.

Furthermore, the directors are not aware of any material uncertainties that may cast significant doubt upon the Group’s ability to continue as a going concern. Accordingly, the directors consider that it is appropriate to prepare the Financial Statements on a going concern basis.


NORTHWOOD INVESTORS INTERNATIONAL
LIMITED (REGISTERED NUMBER: 07988362)

GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024

KEY PERFORMANCE INDICATORS
Turnover
2024 2023 % change
£'000000 £'000000
Turnover 16,115 16,575 -2.62%

- Property management fee income has increased both in terms of the % basis, and number of properties managed.

- Key income streams within the Group are based upon "cost plus" models, therefore changes in turnover are directly driven by the cost base.

Operating costs


2024


2023

%
change

Average staff numbers 57 62 -8.01%
Staff costs (£'000) 11,299 12,048 -8.96%
Total operating costs (£'000) 3,307 3,791 -12.77%

- Staff costs are a material item for the Group with investment in staff being key to supporting its overall performance.

ON BEHALF OF THE BOARD:





J Reingardt - Director


25 September 2025

NORTHWOOD INVESTORS INTERNATIONAL
LIMITED (REGISTERED NUMBER: 07988362)

REPORT OF THE DIRECTORS
FOR THE YEAR ENDED 31 DECEMBER 2024


The directors present their report with the financial statements of the Company and the Group for the year ended 31 December 2024.

DIVIDENDS
The total distribution of dividends for the year ended 31 December 2024 will be £Nil (2023: £Nil).

FUTURE DEVELOPMENTS
The directors see no material change in the nature of the Group's activities for the foreseeable future. Aside from general inflationary pressures, underlying costs and headcount upon which the cost plus model is based are expected to remain stable for 2025.

DIRECTORS
The directors shown below have held office during the whole of the period from 1 January 2024 to the date of this report.

J Z Kukral
J Reingardt

FINANCIAL RISK MANAGEMENT
The Group's financial risks are discussed in the Strategic Report on page 2.

GOING CONCERN
The going concern basis of accounting has been applied. This is considered to be appropriate by the directors following an assessment of the Group's ability to continue as a going concern. The directors are satisfied that the Group has adequate resources to continue in operational existence, for the period of at least 12 months from the date that these Financial Statements were approved. Furthermore, the directors are not aware of any material uncertainties that may cast significant doubt upon the Company's ability to continue as a going concern. The Group also continues to have the support of its parent company Northwood Investors International Ltd.

QUALIFYING THIRD PARTY INDEMNITY PROVISIONS
Directors' and officers' insurance cover has been established for all directors to provide appropriate cover for their reasonable actions on behalf of the Group. The indemnities, which constitute a qualifying third-party indemnity provision as defined by section 234 of the Companies Act 2006, were in force during the 2024 financial year and remain in force for all current and past directors of the Group.

EMPLOYMENT OF DISABLED PERSONS
The Group is an equal opportunities employer. Employment decisions are based on merit and business needs and not on race, colour, nationality, ethnic origin, gender, sexual orientation, gender reassignment, age, religion or belief, physical or mental disability, marital status, pregnancy or maternity, or any other factor protected by law.

The Group is committed to providing equality for everyone in our workplace and all applicants for employment. This means equality of opportunity for all at every stage of the employment relationship with us.

The Group is also committed to ensuring that the workplace is free from all forms of discrimination and harassment. It is part of its policy to employ and provide a suitable environment for people with disabilities to pursue their careers without difficulty or disadvantage.


NORTHWOOD INVESTORS INTERNATIONAL
LIMITED (REGISTERED NUMBER: 07988362)

REPORT OF THE DIRECTORS
FOR THE YEAR ENDED 31 DECEMBER 2024

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Group Strategic Report, the Report of the Directors 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 the Group and of the profit or loss of the Group for that period. In preparing these financial statements, the directors are required to:

- select suitable accounting policies and then apply them consistently;
- make judgements and accounting estimates that are reasonable and prudent;
- 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 and the Group's transactions and disclose with reasonable accuracy at any time the financial position of the Company and the Group 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 the Group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the Group's auditors are unaware, and each director has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the Group's auditors are aware of that information.

AUDITORS
The audit business of Haines Watts was acquired by Cooper Parry Group Limited on 30th September 2024. Haines Watts has resigned as auditor and Cooper Parry Group Limited has been appointed in its place.

The auditors, Cooper Parry Group Limited, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





J Reingardt - Director


25 September 2025

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
NORTHWOOD INVESTORS INTERNATIONAL
LIMITED


Opinion
We have audited the financial statements of Northwood Investors International Limited (the 'Parent Company') and its subsidiaries (the 'Group') for the year ended 31 December 2024 which comprise the Consolidated Statement of Comprehensive Income, Consolidated Statement of Financial Position, Company Statement of Financial Position, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Statement of Cash Flows and Notes to the Consolidated Statement of Cash Flows, 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 Group's and of the Parent Company affairs as at 31 December 2024 and of the Group's 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 Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the Group 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 group's and the parent 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.

Other information
The directors are responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

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.

In connection with our audit of the financial statements, 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 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.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
NORTHWOOD INVESTORS INTERNATIONAL
LIMITED


Opinions on other matters 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 Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
- the parent company 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 five, 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 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 group's and the parent 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 group or the parent company or to cease operations, or have no realistic alternative but to do so.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
NORTHWOOD INVESTORS INTERNATIONAL
LIMITED


Auditors' 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 a Report of the Auditors 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:

We obtained an understanding of the legal and regulatory framework applicable to the Group, which includes the Company, and the industry in which it operates. We determined that the following laws and regulations were most significant: FRS102 - the Financial Reporting Standard applicable in the UK & The Republic of Ireland, the Companies Act 2006, the Royal Institution of Chartered Surveyors (RICS) and relevant tax compliance regulations in the UK.

We obtained an understanding of how the Group is complying with those legal and regulatory frameworks by making enquiries of management.

We assessed the susceptibility of the group's financial statements to material misstatement, including how fraud might occur, by meeting with management to understand where management considered there was susceptibility to fraud. Audit procedures performed by the audit team included:

- Challenging assumptions and judgements made by management in its significant accounting estimates;
- Identifying and testing journal entries, with a focus on entries made with unusual accounting combinations;
- Confirming with management whether they have knowledge of any actual, suspected or illegal fraud;
- Evaluating whether there was evidence of bias by management that represents a risk of material misstatement due to fraud.

These procedures were designed to provide reasonable assurance that the financial statements were free from fraud or error.

Owing to the inherent limitations of an audit, there is an unavoidable risk that material misstatements in the financial statements may not be detected, even though the audit is properly planned and performed in accordance with the ISAs (UK). For example, the further removed non-compliance with laws and regulations (irregularities) is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it. In addition, as with any audit, there remained a higher risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. We are not responsible for preventing non-compliance with all laws and regulations.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
NORTHWOOD INVESTORS INTERNATIONAL
LIMITED


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 a Report of the Auditors 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.




Martin Thomas FCCA (Senior Statutory Auditor)
for and on behalf of Cooper Parry Group Limited
Statutory Auditor
First Floor, Davidson House
Forbury Square
Reading
Berkshire
RG1 3EU

25 September 2025

NORTHWOOD INVESTORS INTERNATIONAL
LIMITED (REGISTERED NUMBER: 07988362)

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024

2024 2023
Notes £ £

TURNOVER 4 16,114,779 16,575,153

Cost of sales 12,741,776 15,789,419
GROSS PROFIT 3,373,003 785,734

Administrative expenses 1,871,604 50,458
1,501,399 735,276

Other operating income 5 92,141 83,533
OPERATING PROFIT 8 1,593,540 818,809

Interest receivable and similar income 953 -
1,594,493 818,809

Interest payable and similar expenses 10 3,187 -
PROFIT BEFORE TAXATION 1,591,306 818,809

Tax on profit 11 419,304 238,641
PROFIT FOR THE FINANCIAL YEAR 1,172,002 580,168

OTHER COMPREHENSIVE INCOME
Currency translation differences (20,609 ) (4,591 )
Income tax relating to other
comprehensive income

-

-
OTHER COMPREHENSIVE INCOME
FOR THE YEAR, NET OF INCOME TAX

(20,609

)

(4,591

)
TOTAL COMPREHENSIVE INCOME
FOR THE YEAR

1,151,393

575,577

Profit attributable to:
Owners of the parent 1,172,002 580,168

Total comprehensive income attributable to:
Owners of the parent 1,151,393 575,577

NORTHWOOD INVESTORS INTERNATIONAL
LIMITED (REGISTERED NUMBER: 07988362)

CONSOLIDATED STATEMENT OF FINANCIAL POSITION
31 DECEMBER 2024

2024 2023
Notes £ £ £ £
FIXED ASSETS
Intangible assets 13 - -
Tangible assets 14 232,817 308,958
Investments 15 2,614 2,739
235,431 311,697

CURRENT ASSETS
Debtors 16 7,204,572 5,706,486
Cash at bank and in hand 17 19,210,265 14,808,347
26,414,837 20,514,833
CREDITORS
Amounts falling due within one year 18 20,802,596 16,051,479
NET CURRENT ASSETS 5,612,241 4,463,354
TOTAL ASSETS LESS CURRENT
LIABILITIES

5,847,672

4,775,051

CREDITORS
Amounts falling due after more than one
year

19

-

78,772
NET ASSETS 5,847,672 4,696,279

CAPITAL AND RESERVES
Called up share capital 22 300 300
Retained earnings 23 5,847,372 4,695,979
SHAREHOLDERS' FUNDS 5,847,672 4,696,279

The financial statements were approved and authorised for issue by the Board of Directors and authorised for issue on 25 September 2025 and were signed on its behalf by:





J Reingardt - Director


NORTHWOOD INVESTORS INTERNATIONAL
LIMITED (REGISTERED NUMBER: 07988362)

COMPANY STATEMENT OF FINANCIAL POSITION
31 DECEMBER 2024

2024 2023
Notes £ £ £ £
FIXED ASSETS
Intangible assets 13 - -
Tangible assets 14 224,376 308,292
Investments 15 20,395 20,395
244,771 328,687

CURRENT ASSETS
Debtors 16 5,082,457 5,419,116
Cash at bank and in hand 17 1,387,606 1,754,416
6,470,063 7,173,532
CREDITORS
Amounts falling due within one year 18 1,342,202 2,606,695
NET CURRENT ASSETS 5,127,861 4,566,837
TOTAL ASSETS LESS CURRENT
LIABILITIES

5,372,632

4,895,524

CREDITORS
Amounts falling due after more than one
year

19

-

78,772
NET ASSETS 5,372,632 4,816,752

CAPITAL AND RESERVES
Called up share capital 22 300 300
Retained earnings 23 5,372,332 4,816,452
SHAREHOLDERS' FUNDS 5,372,632 4,816,752

Company's profit for the financial year 555,880 552,297

The financial statements were approved and authorised for issue by the Board of Directors and authorised for issue on 25 September 2025 and were signed on its behalf by:





J Reingardt - Director


NORTHWOOD INVESTORS INTERNATIONAL
LIMITED (REGISTERED NUMBER: 07988362)

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024

Called up
share Retained Total
capital earnings equity
£ £ £
Balance at 1 January 2023 300 4,120,402 4,120,702

Changes in equity
Total comprehensive income - 575,577 575,577
Balance at 31 December 2023 300 4,695,979 4,696,279

Changes in equity
Total comprehensive income - 1,151,393 1,151,393
Balance at 31 December 2024 300 5,847,372 5,847,672

NORTHWOOD INVESTORS INTERNATIONAL
LIMITED (REGISTERED NUMBER: 07988362)

COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024

Called up
share Retained Total
capital earnings equity
£ £ £
Balance at 1 January 2023 300 4,264,155 4,264,455

Changes in equity
Total comprehensive income - 552,297 552,297
Balance at 31 December 2023 300 4,816,452 4,816,752

Changes in equity
Total comprehensive income - 555,880 555,880
Balance at 31 December 2024 300 5,372,332 5,372,632

NORTHWOOD INVESTORS INTERNATIONAL
LIMITED (REGISTERED NUMBER: 07988362)

CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024

2024 2023
Notes £ £
Cash flows from operating activities
Cash generated from operations 1 5,017,569 2,114,948
Interest paid (3,187 ) -
Tax paid (591,038 ) (1,824,629 )
Net cash from operating activities 4,423,344 290,319

Cash flows from investing activities
Purchase of tangible fixed assets (10,100 ) -
Sale of tangible fixed assets 8,205 -
Interest received 953 -
Net cash from investing activities (942 ) -

Increase in cash and cash equivalents 4,422,402 290,319
Cash and cash equivalents at
beginning of year

2

14,808,347

14,522,611
Effect of foreign exchange rate changes (20,484 ) (4,583 )
Cash and cash equivalents at end of
year

2

19,210,265

14,808,347

NORTHWOOD INVESTORS INTERNATIONAL
LIMITED (REGISTERED NUMBER: 07988362)

NOTES TO THE CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024


1. RECONCILIATION OF PROFIT FOR THE FINANCIAL YEAR TO CASH GENERATED FROM
OPERATIONS

2024 2023
£ £
Profit for the financial year 1,172,002 580,168
Depreciation charges 78,036 81,660
Finance costs 3,187 -
Finance income (953 ) -
Taxation 419,304 238,641
1,671,576 900,469
(Increase)/decrease in trade and other debtors (1,470,723 ) 390,564
Increase in trade and other creditors 4,816,716 823,915
Cash generated from operations 5,017,569 2,114,948

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Statement of Cash Flows in respect of cash and cash equivalents are in respect of these Statement of Financial Position amounts:

Year ended 31 December 2024
31/12/24 1/1/24
£ £
Cash and cash equivalents 19,210,265 14,808,347
Year ended 31 December 2023
31/12/23 1/1/23
£ £
Cash and cash equivalents 14,808,347 14,522,611


3. ANALYSIS OF CHANGES IN NET FUNDS

At 1/1/24 Cash flow At 31/12/24
£ £ £
Net cash
Cash at bank and in hand 14,808,347 4,401,918 19,210,265
14,808,347 4,401,918 19,210,265
Total 14,808,347 4,401,918 19,210,265

NORTHWOOD INVESTORS INTERNATIONAL
LIMITED (REGISTERED NUMBER: 07988362)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024


1. GENERAL INFORMATION

Northwood Investors International Limited (the "Group") is a private company, limited by shares and is registered and incorporated in the United Kingdom. The registered office is 90 Long Acre, London, WC2E 9RA.

The principal activity of the Company during the year was the provision of real estate investment advisory services. The Company also acts as a holding company.

The presentation currency of the financial statements is the Pound Sterling (£).

The financial statements are rounded to the nearest £.

2. ACCOUNTING POLICIES

Basis of preparation of financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Basis of consolidation
The consolidated financial statements present the results of the Company and its own subsidiaries ("the Group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.

The results of the subsidiary undertakings acquired are included from the date of acquisition (being the date control is obtained) using the acquisition method of accounting. A subsidiary is an entity controlled by the Group. Control is the power to govern the financial and operating policies of an entity so as to obtain benefits from its activities.

The following principal accounting policies have been applied consistently throughout the year.

Going concern
The going concern basis of accounting has been applied. This is considered to be appropriate by the directors following an assessment of the Group's ability to continue as a going concern. The directors are satisfied that the Group has adequate resources to continue in operational existence, for the period of at least 12 months from the date that these financial statements were approved. Furthermore, the directors are not aware of any material uncertainties that may cast significant doubt upon the Group's ability to continue as a going concern.

NORTHWOOD INVESTORS INTERNATIONAL
LIMITED (REGISTERED NUMBER: 07988362)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024


2. ACCOUNTING POLICIES - continued

Turnover
Turnover represents amounts receivable from the parent company based on costs incurred by the Company recharged at a mark-up. Turnover from contracts for the provision of advisory services are recognised over the period to which the service relates or when performance conditions are met. Turnover also includes certain cost recharges to fellow group companies. Turnover is stated net of Value Added Tax.

Turnover is measured at the fair value of the consideration received or receivable and represents the amount receivable for services rendered, net of discounts and VAT. It is recognised on certain costs incurred during the year at a marked-up percentage. These costs are recharged to other related entities.

Interest income
Interest income is recognised in profit or loss using the effective interest method.

Intangible assets
Intangible assets are initially recognised at cost. After recognition under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

NORTHWOOD INVESTORS INTERNATIONAL
LIMITED (REGISTERED NUMBER: 07988362)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024


2. ACCOUNTING POLICIES - continued

Tangible assets
Tangible assets are measured at cost, net of accumulated depreciation and any impairment losses.

Tangible assets are stated at cost less accumulated depreciation. Depreciation is provided at rates calculated to write off the cost less estimated residual value of each asset over its expected useful life, as follows:

Depreciation is provided on the following basis:
Fixtures, fittings and equipment - 15% straight line
Computer equipment - 100% in year of acquisition

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 the Consolidated Statement of Comprehensive Income.

Impairment of fixed assets
At each reporting period end date, the Group reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the Group estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which estimates of future cash flows have not been adjusted.

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in the Consolidated Statement of Comprehensive Income, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Investments in subsidiaries
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 the Consolidated Statement of Comprehensive Income.

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.

NORTHWOOD INVESTORS INTERNATIONAL
LIMITED (REGISTERED NUMBER: 07988362)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024


2. ACCOUNTING POLICIES - continued

Financial instruments
The Group has elected to applying the provisions of Section 11 'Basic Financial Instruments' of FRS 102 to all of its financial instruments.

Financial instruments are recognised when the Group becomes party to the contractual provisions of the instrument.

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets
Basic financial assets, which include trade and other 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 financial asset is measured at the present value of the future receipts discounted at a market rate of interest.

Basic financial liabilities
Basic financial liabilities, including trade and other creditors and amounts owed to group undertakings are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value fo the future payments discounted at a market rate of interest.

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.


Debtors
Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction cost, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

Cash and cash equivalents
Cash and cash equivalents are basic financial instruments and include cash in hand, deposits held at call with banks and other short-term liquid investments with original maturities of three months or less.

Creditors
Short term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Statement of Comprehensive Income, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the statement of financial position date.


NORTHWOOD INVESTORS INTERNATIONAL
LIMITED (REGISTERED NUMBER: 07988362)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024


2. ACCOUNTING POLICIES - continued
Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the statement of financial position date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Foreign exchange
Transactions in currencies other than the functional currency (foreign currency) are initially recorded at the exchange rate prevailing on the date of the transaction.

Monetary assets and liabilities denominated in foreign currencies are translated at the rate of exchange ruling at the reporting date. Non- monetary assets and liabilities denominated in foreign currencies are translated at the rate ruling at the date of the transaction or, if the asset or liability is measured at fair value, the rate when that fair value was determined.

All translation differences are taken to the Consolidated Statement of Comprehensive Income, except to the extent that they relate to gains or losses on non- monetary items recognised in other comprehensive income, when the related translation gain or loss is also recognised in other comprehensive income.

Leases
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the lease term.

Rentals payable under operating leases, including any lease incentives received, are charged to income on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.

Pensions
The Group operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Group pays fixed contributions into a separate entity. Once the contributions have been paid the Group has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Statement of Financial Position. The assets of the plan are held separately from the Group in independently administered funds.

NORTHWOOD INVESTORS INTERNATIONAL
LIMITED (REGISTERED NUMBER: 07988362)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024


2. ACCOUNTING POLICIES - continued

Provisions for liabilities
Provisions are made where an event has taken place that gives the Group a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.

Provisions are charged as an expense to the Consolidated Statement of Comprehensive Income in the year that the Group becomes aware of the obligation, and are measured at the best estimate at the Statement of Financial Position date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.

When payments are eventually made, they are charged to the provision carried in the Statement of Financial Position.

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 Group is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

For defined contribution schemes the amount charged to the Consolidated Statement of Comprehensive Income is the contributions payable in the year. Differences between contributions payable in the year and contributions actually paid are shown as either accruals or prepayments.

Dividends
Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

Special dividends are measured at the fair value of any non-cash assets to be distributed when approved by the shareholders.

3. CRITICAL ACCOUNTING JUDGEMENTS AND KEY SOURCES OF ESTIMATION UNCERTAINTY

In the application of the Group's accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amounts of assets and liabilities that are not readily apparent from other sources, including expectations of future events that are believed to be reasonable under the circumstances.

The directors consider that there are no significant judgements or key sources of estimation uncertainty in the preparation of these financial statements.

NORTHWOOD INVESTORS INTERNATIONAL
LIMITED (REGISTERED NUMBER: 07988362)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024


4. TURNOVER

The turnover and profit before taxation are attributable to the one principal activity of the Group.

An analysis of turnover by class of business is given below:

2024 2023
£ £
Management of property 16,114,779 16,575,153
16,114,779 16,575,153

An analysis of turnover by geographical market is given below:

2024 2023
£ £
United Kingdom 4,693,607 3,472,113
Europe 2,606,465 4,012,252
Rest of the world 8,814,707 9,090,788
16,114,779 16,575,153

5. OTHER OPERATING INCOME
2024 2023
£ £
Rents received 80,000 80,000
Sundry receipts 12,141 3,533
92,141 83,533

6. EMPLOYEES AND DIRECTORS
2024 2023
£ £
Wages and salaries 9,076,582 9,679,745
Social security costs 1,769,411 1,879,864
Other pension costs 453,152 489,307
11,299,145 12,048,916

The average number of employees during the year was as follows:
2024 2023

Administration 20 21
Property Investment/management 37 41
57 62

NORTHWOOD INVESTORS INTERNATIONAL
LIMITED (REGISTERED NUMBER: 07988362)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024


7. DIRECTORS' REMUNERATION

The directors are not employed or paid by the Company or its parent companies.

The directors do not receive any remuneration directly from the Group, but do receive remuneration from elsewhere within the Northwood US corporate structure. The directors services to the Group did not occupy a significant amount of their time, and as such, the directors do not consider that they receive remuneration for their incidental services to the Group for the year.

8. OPERATING PROFIT

The operating profit is stated after charging:

2024 2023
£ £
Other operating leases 753,886 767,529
Depreciation - owned assets 78,036 80,414
Computer software amortisation - 1,246
Foreign exchange differences 63,710 32,865
Research & development charged as an expense 134,806 143,458

9. AUDITORS' REMUNERATION
2024 2023
£ £
Fees payable to the Company's auditors for the audit of the
Company's financial statements

29,102

15,000
Auditors' remuneration for non audit work 10,300 6,150

10. INTEREST PAYABLE AND SIMILAR EXPENSES
2024 2023
£ £
Other interest 3,187 -

11. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
2024 2023
£ £
Current tax:
UK corporation tax 419,304 238,641
Tax on profit 419,304 238,641

UK corporation tax has been charged at 25 % (2023 - 23.52 %).

NORTHWOOD INVESTORS INTERNATIONAL
LIMITED (REGISTERED NUMBER: 07988362)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024


11. TAXATION - continued

Reconciliation of total tax charge included in profit and loss
The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below:

2024 2023
£ £
Profit before tax 1,591,306 818,809
Profit multiplied by the standard rate of corporation tax in the UK of
25 % (2023 - 23.520 %)

397,827

192,584

Effects of:
Expenses not deductible for tax purposes 16,650 3,254
Capital allowances in excess of depreciation (1,250 ) -
Depreciation in excess of capital allowances - 14,226
Income taxed in France at higher rates - 1,154
Tax loss c/fwd 6,077 27,423
exchange movements
Total tax charge 419,304 238,641

Tax effects relating to effects of other comprehensive income

2024
Gross Tax Net
£ £ £
Currency translation differences (20,609 ) - (20,609 )

2023
Gross Tax Net
£ £ £
Currency translation differences (4,591 ) - (4,591 )

12. INDIVIDUAL STATEMENT OF COMPREHENSIVE INCOME

As permitted by Section 408 of the Companies Act 2006, the Statement of Comprehensive Income of the parent company is not presented as part of these financial statements.


NORTHWOOD INVESTORS INTERNATIONAL
LIMITED (REGISTERED NUMBER: 07988362)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024


13. INTANGIBLE FIXED ASSETS

Group
Computer
software
£
COST
At 1 January 2024
and 31 December 2024 14,996
AMORTISATION
At 1 January 2024
and 31 December 2024 14,996
NET BOOK VALUE
At 31 December 2024 -
At 31 December 2023 -

There are no intangible assets recognised in the Company.

14. TANGIBLE FIXED ASSETS

Group
Fixtures
and Computer
fittings equipment Totals
£ £ £
COST
At 1 January 2024 540,171 36,535 576,706
Additions 8,203 1,897 10,100
Disposals (63,852 ) - (63,852 )
At 31 December 2024 484,522 38,432 522,954
DEPRECIATION
At 1 January 2024 231,879 35,869 267,748
Charge for year 77,421 615 78,036
Eliminated on disposal (55,647 ) - (55,647 )
At 31 December 2024 253,653 36,484 290,137
NET BOOK VALUE
At 31 December 2024 230,869 1,948 232,817
At 31 December 2023 308,292 666 308,958

NORTHWOOD INVESTORS INTERNATIONAL
LIMITED (REGISTERED NUMBER: 07988362)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024


14. TANGIBLE FIXED ASSETS - continued

Company
Fixtures
and
fittings
£
COST
At 1 January 2024 540,171
Disposals (63,852 )
At 31 December 2024 476,319
DEPRECIATION
At 1 January 2024 231,879
Charge for year 75,711
Eliminated on disposal (55,647 )
At 31 December 2024 251,943
NET BOOK VALUE
At 31 December 2024 224,376
At 31 December 2023 308,292

15. FIXED ASSET INVESTMENTS

Group
Shares in
group Unlisted
undertakings investments Totals
£ £ £
COST
At 1 January 2024 2 2,737 2,739
Exchange differences - (125 ) (125 )
At 31 December 2024 2 2,612 2,614
NET BOOK VALUE
At 31 December 2024 2 2,612 2,614
At 31 December 2023 2 2,737 2,739

NORTHWOOD INVESTORS INTERNATIONAL
LIMITED (REGISTERED NUMBER: 07988362)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024


15. FIXED ASSET INVESTMENTS - continued

Company
Shares in
group
undertakings
£
COST
At 1 January 2024
and 31 December 2024 20,395
NET BOOK VALUE
At 31 December 2024 20,395
At 31 December 2023 20,395

The Group or the Company's investments at the Statement of Financial Position date in the share capital of companies include the following:

Subsidiaries

Northwood Real Estate Limited
Registered office: The Blade, Abbey Square, Reading, RG1 3BE
Nature of business: Property management
%
Class of shares: holding
Ordinary 100.00

Northwood International Acquisitions Limited
Registered office: 12 Golden Square, London, England, W1F 9JE
Nature of business: Dormant
%
Class of shares: holding
Ordinary 100.00

Northwood Investors France Asset Management SAS
Registered office: 42 Rue de Bassano, Paris, 75008, France
Nature of business: Property management
%
Class of shares: holding
Ordinary 100.00

Northwood Project Management SAS
Registered office: 42 Rue de Bassano, Paris, 75008, France
Nature of business: Property management
%
Class of shares: holding
Ordinary 100.00


Northwood International Acquisitions Limited has not been consolidated as the entity is dormant.

NORTHWOOD INVESTORS INTERNATIONAL
LIMITED (REGISTERED NUMBER: 07988362)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024


16. DEBTORS

Group Company
2024 2023 2024 2023
£ £ £ £
Amounts falling due within one year:
Amounts owed by group undertakings 5,946,917 4,830,472 3,979,665 4,568,393
Other debtors 773,610 227,755 689,282 204,981
Tax 27,363 - 27,363 -
Prepayments and accrued income 456,682 198,259 386,147 195,742
7,204,572 5,256,486 5,082,457 4,969,116

Amounts falling due after more than one year:
Other debtors - 450,000 - 450,000

Aggregate amounts 7,204,572 5,706,486 5,082,457 5,419,116

Amounts owed by group undertakings are unsecured, interest free and repayable on demand.

17. CASH AT BANK AND IN HAND
Group Company
2024 2023 2024 2023
£ £ £ £
Cash at bank 1,900,791 2,331,545 1,387,553 1,754,363
Cash in hand 53 53 53 53
Client money 17,309,421 12,476,749 - -
19,210,265 14,808,347 1,387,606 1,754,416

18. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
2024 2023 2024 2023
£ £ £ £
Trade creditors 287,717 186,899 69,207 116,276
Amounts owed to group undertakings 17,352,628 12,538,443 147,656 61,694
Tax 28,785 173,156 - 156,105
Social security and other taxes 1,249,055 1,097,069 - 564,542
Other creditors 260,670 355,765 56,493 289,867
Accruals and deferred income 1,623,741 1,700,147 1,068,846 1,418,211
20,802,596 16,051,479 1,342,202 2,606,695

Amounts owed to group undertakings are unsecured, interest free and repayable on demand.

NORTHWOOD INVESTORS INTERNATIONAL
LIMITED (REGISTERED NUMBER: 07988362)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024


19. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR

Group Company
2024 2023 2024 2023
£ £ £ £
Accruals and deferred income - 78,772 - 78,772

20. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Group
Non-cancellable
operating leases
2024 2023
£ £
Within one year 444,679 1,089,460
Between one and five years 64,978 342,018
509,657 1,431,478

Company
Non-cancellable
operating leases
2024 2023
£ £
Within one year 323,667 1,088,202
Between one and five years - 342,018
323,667 1,430,220

21. FINANCIAL INSTRUMENTS

Financial assets that are debt instruments measured at amortised cost comprise trade debtors, other debtors, amounts owed by group companies and accrued income.

Financial liabilities measured at amortised cost comprise trade creditors, amounts owed to group companies, other creditors and accruals.

22. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2024 2023
value: £ £
300 Ordinary £1 300 300

All shares rank equally for voting purposes, dividends and any distribution made upon winding up.

NORTHWOOD INVESTORS INTERNATIONAL
LIMITED (REGISTERED NUMBER: 07988362)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024


23. RESERVES

Group
Retained
earnings
£

At 1 January 2024 4,695,979
Profit for the year 1,172,002
Currency translation
differences (20,609 )
At 31 December 2024 5,847,372

Company
Retained
earnings
£

At 1 January 2024 4,816,452
Profit for the year 555,880
At 31 December 2024 5,372,332


24. PENSION COMMITMENTS

The Group operates a defined contributions pensions scheme. The assets of the scheme are held separately from those of the Group in an independently administered fund. The contributions payable by the Group to the fund and amounts to £453,152 (2023: £489,307). Contributions totalling £221,973 (2023: £214,940) were payable to the fund at the reporting creditors.

25. RELATED PARTY TRANSACTIONS

During the year the Group entered into the following transactions with related parties:

The Group made sales to companies under common control during the year totalling £15,033,601 (2023: £15,285,871).The amount outstanding at the balance sheet date was £3,982,966 (2023 : £4,304,463).

The Group made staff and office recharges to companies under common control during the year totalling £1,081,179 (2023: £1,289,284) respectively. The amount due from entities in relation to this at the balance sheet date was £1,963,951 (2023: £425,257).

The Group has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

Transactions between group entities which have been eliminated on consolidation are not disclosed within the financial statements.

NORTHWOOD INVESTORS INTERNATIONAL
LIMITED (REGISTERED NUMBER: 07988362)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024


26. ULTIMATE CONTROLLING PARTY

The parent of the smallest and largest group in which financial statements are consolidated is Northwood Investors International Limited, financial statements available at Northwood Investors International Limited's registered office 90 Long Acre, London, England, WC2E 9RA.

The ultimate controlling party is J Kukral, residing in the United States of America, by virtue of his controlling interest in Northwood GP Holdings LLC.