Company registration number 06257125 (England and Wales)
SOUTHERN ESTATES HOLDINGS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
SOUTHERN ESTATES HOLDINGS LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
SOUTHERN ESTATES HOLDINGS LIMITED (REGISTERED NUMBER: 06257125)
BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
3
6,955
7,295
Investment property
4
1,313,000
2,420,500
Investments
5
6,896
6,896
1,326,851
2,434,691
Current assets
Debtors
6
612,735
396,015
Cash at bank and in hand
3,120
138,252
615,855
534,267
Creditors: amounts falling due within one year
7
(214,084)
(218,182)
Net current assets
401,771
316,085
Total assets less current liabilities
1,728,622
2,750,776
Creditors: amounts falling due after more than one year
8
(1,198,753)
(1,607,686)
Provisions for liabilities
(55,423)
(169,212)
Net assets
474,446
973,878
Capital and reserves
Called up share capital
9
50,019
50,019
Non-distributable profits reserve
10
432,467
893,624
Distributable profit and loss reserves
(8,040)
30,235
Total equity
474,446
973,878
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
For the financial year ended 31 December 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.
The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
SOUTHERN ESTATES HOLDINGS LIMITED (REGISTERED NUMBER: 06257125)
BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2024
31 December 2024
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 30 September 2025 and are signed on its behalf by:
D Bassom
Director
SOUTHERN ESTATES HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information
Southern Estates Holdings Limited is a private company limited by shares incorporated in England and Wales. The registered office is 8 Cavendish Way, Bearsted, Maidstone, ME15 8PW.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £1.
The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.
1.2
Going concern
Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Turnover
Turnover is recognised at the fair value of consideration received or receivable for the services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates. The following criteria also must be met before turnover is recognised.
Turnover from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
- The amount of turnover can be measure reliably.
- It is probable that the company will receive the consideration under the contract.
- The stage of completion of the contract at the end of the reporting period can be measure reliably; and
- The costs incurred and the costs to complete the contract can be measure reliably.
1.4
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Fixtures, fittings & equipment
25% on reducing balance
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
SOUTHERN ESTATES HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.5
Investment property
Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.
1.6
Fixed asset investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
1.7
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
SOUTHERN ESTATES HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Total
2
2
3
Tangible fixed assets
Fixtures, fittings & equipment
£
Cost
At 1 January 2024
37,052
Additions
1,979
At 31 December 2024
39,031
Depreciation and impairment
At 1 January 2024
29,757
Depreciation charged in the year
2,319
At 31 December 2024
32,076
Carrying amount
At 31 December 2024
6,955
At 31 December 2023
7,295
4
Investment property
2024
£
Fair value
At 1 January 2024
2,420,500
Disposals
(660,000)
Revaluations
(447,500)
At 31 December 2024
1,313,000
The fair value of the investment properties have been arrived at on the basis of a valuation carried out by the director of the company. The valuation was made on an open market value basis by a reference to market evidence of transaction prices for similar properties.
SOUTHERN ESTATES HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
5
Fixed asset investments
2024
2023
£
£
Investments
6,896
6,896
Movements in fixed asset investments
Investments other than loans
£
Cost or valuation
At 1 January 2024 & 31 December 2024
6,896
Carrying amount
At 31 December 2024
6,896
At 31 December 2023
6,896
£12 of these investments relate to an investment in a subsidiary company.
6
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
216,911
195,311
Other debtors
395,824
200,704
612,735
396,015
7
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans
18,534
6,556
Trade creditors
7,093
4,248
Taxation and social security
6,899
11,299
Other creditors
181,558
196,079
214,084
218,182
SOUTHERN ESTATES HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
8
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans and overdrafts
84,851
81,730
Other creditors
1,113,902
1,525,956
1,198,753
1,607,686
The mortgages are secured by way of a floating charge that covers all the property or undertaking of the company.
Included within other creditors is a loan which is secured by way of a fixed charge against the property, 2 Malling Road, Snodland.
Included within other creditors is a loan which is secured by way of a fixed charge against the property, 63-65 Grange Road, Ramsgate.
Creditors which fall due after five years are as follows:
2024
2023
£
£
Payable other than by instalments
1,113,902
1,525,956
9
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
50,012
50,012
50,012
50,012
Ordinary A of £1 each
2
2
2
2
Ordinary B of £1 each
2
2
2
2
Ordinary C of £1 each
1
1
1
1
Ordinary F of £1 each
1
1
1
1
Ordinary J of £1 each
1
1
1
1
50,019
50,019
50,019
50,019
10
Non-distributable profits reserve
2024
2023
£
£
At the beginning of the year
893,624
1,150,147
Non distributable profits in the year
(461,157)
(256,523)
At the end of the year
432,467
893,624
SOUTHERN ESTATES HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
11
Reserves
Included within reserves is a non-distributable sum of £432,467 (2023: £893,624) relating to the movement in fair value of the company's investment property.
12
Financial commitments, guarantees and contingent liabilities
Bank loans are subject to a charge over the company's property.
13
Related party transactions
At the year-end the company owed the subsidiary £168,805 (2023: £169,400).
At the year-end, the company was owed by another connected company £195,850 (2023: £nil).
14
Directors' transactions
Included within other debtors is an overdrawn directors’ loan account of £70,410 (2023: £87,713). No interest is being charged on this balance.
15
Ultimate controlling party
Darren Bassom is the ultimate controlling party by virtue of his shareholdings.
16
Bounce Back Loan
Included within loans is an amount of £32,319 (2023: £38,285) borrowed as part of the CBIL scheme in 2020.
The initial amount borrowed was £50,000 and as part of the loan scheme the UK government guaranteed the advance and paid the interest and fees due for the first 12 months.
The loan now attracts an interest rate of 2.50%.
2024-12-312024-01-01falsefalsefalse30 September 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityD BassomMs C L BassomMs C Bassom062571252024-01-012024-12-31062571252024-12-31062571252023-12-3106257125core:FurnitureFittings2024-12-3106257125core:FurnitureFittings2023-12-3106257125core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3106257125core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3106257125core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3106257125core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3106257125core:CurrentFinancialInstruments2024-12-3106257125core:CurrentFinancialInstruments2023-12-3106257125core:Non-currentFinancialInstruments2024-12-3106257125core:Non-currentFinancialInstruments2023-12-3106257125core:ShareCapital2024-12-3106257125core:ShareCapital2023-12-3106257125core:FurtherSpecificReserve1ComponentTotalEquity2024-12-3106257125core:FurtherSpecificReserve1ComponentTotalEquity2023-12-3106257125core:RetainedEarningsAccumulatedLosses2024-12-3106257125core:RetainedEarningsAccumulatedLosses2023-12-3106257125core:ShareCapitalOrdinaryShareClass12024-12-3106257125core:ShareCapitalOrdinaryShareClass12023-12-3106257125core:ShareCapitalOrdinaryShareClass22024-12-3106257125core:ShareCapitalOrdinaryShareClass22023-12-3106257125core:ShareCapitalOrdinaryShareClass32024-12-3106257125core:ShareCapitalOrdinaryShareClass32023-12-3106257125core:ShareCapitalOrdinaryShareClass42024-12-3106257125core:ShareCapitalOrdinaryShareClass42023-12-3106257125core:ShareCapitalOrdinaryShares2024-12-3106257125core:ShareCapitalOrdinaryShares2023-12-3106257125bus:Director12024-01-012024-12-3106257125core:FurnitureFittings2024-01-012024-12-31062571252023-01-012023-12-3106257125core:FurnitureFittings2023-12-31062571252023-12-3106257125bus:OrdinaryShareClass12024-01-012024-12-3106257125bus:OrdinaryShareClass22024-01-012024-12-3106257125bus:OrdinaryShareClass32024-01-012024-12-3106257125bus:OrdinaryShareClass42024-01-012024-12-3106257125bus:OrdinaryShareClass12024-12-3106257125bus:OrdinaryShareClass12023-12-3106257125bus:OrdinaryShareClass22024-12-3106257125bus:OrdinaryShareClass22023-12-3106257125bus:OrdinaryShareClass32024-12-3106257125bus:OrdinaryShareClass32023-12-3106257125bus:OrdinaryShareClass42024-12-3106257125bus:OrdinaryShareClass42023-12-3106257125bus:AllOrdinaryShares2024-12-3106257125bus:AllOrdinaryShares2023-12-3106257125bus:PrivateLimitedCompanyLtd2024-01-012024-12-3106257125bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3106257125bus:FRS1022024-01-012024-12-3106257125bus:AuditExemptWithAccountantsReport2024-01-012024-12-3106257125bus:Director22024-01-012024-12-3106257125bus:CompanySecretary12024-01-012024-12-3106257125bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP