ACCOUNTS - Final Accounts

Registered number: 11007113

THIS IS GRAVITY LIMITED

DIRECTORS' REPORT AND FINANCIAL STATEMENTS

FOR THE PERIOD ENDED 30 SEPTEMBER 2024


THIS IS GRAVITY LIMITED

COMPANY INFORMATION

Directors	M J Bellamy
	T B Curtis
	K Jones (appointed 26 September 2025)
	S R Kedar (appointed 26 September 2025)
	Lord D M Triesman (resigned 1 July 2025)
	S Alsop (resigned 13 June 2025)
	H S Frost (resigned 23 May 2025)
	R C Jones (resigned 23 May 2025)
	C R Kirkland (resigned 23 May 2025)


Registered number	11007113


Registered office	58 Grosvenor Street
	London
	Greater London
	England
	W1K 3JB


Independent auditors	Warrener Stewart
	Chartered Accountants & Statutory Auditors
	Harwood House
	43 Harwood Road
	London
	SW6 4QP


THIS IS GRAVITY LIMITED

CONTENTS

	Page
Directors' Report	1 - 2
Independent Auditors' Report	3 - 5
Income Statement	6
Statement of Financial Position	7
Statement of Changes in Equity	8
Notes to the Financial Statements	9 - 19


THIS IS GRAVITY LIMITED

DIRECTORS' REPORT

FOR THE PERIOD ENDED 30 SEPTEMBER 2024

The directors present their report and the financial statements for the period ended 30 September 2024.

Directors

The directors who served during the period were:

M J Bellamy

T B Curtis

K Jones (appointed 26 September 2025)

S R Kedar (appointed 26 September 2025)

Lord D M Triesman (resigned 1 July 2025)

S Alsop (resigned 13 June 2025)

H S Frost (resigned 23 May 2025)

R C Jones (resigned 23 May 2025)

C R Kirkland (resigned 23 May 2025)

Directors' responsibilities statement

The directors are responsible for preparing the Directors' 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 applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. 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 for the Company's financial statements and then apply them consistently;

∙make judgments 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 transactions and disclose with reasonable accuracy at any time the financial position of the Company and to 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.

Charitable donations

During the period the company made no charitable donations (2023: £7,026,286).

Page 1


THIS IS GRAVITY LIMITED

DIRECTORS' REPORT (CONTINUED)

FOR THE PERIOD ENDED 30 SEPTEMBER 2024

Disclosure of information to auditors

Each of the persons who are directors at the time when this Directors' Report is approved has confirmed that:

∙so far as the director is aware, there is no relevant audit information of which the Company's auditors are unaware, and

∙the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company's auditors are aware of that information.

Auditors

The auditors, Warrener Stewart, will be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

Small companies note

In preparing this report, the directors have taken advantage of the small companies exemptions provided by section 415A of the Companies Act 2006.

This report was approved by the board and signed on its behalf.

................................................

M J Bellamy

Director

Date: 30 September 2025

Page 2


THIS IS GRAVITY LIMITED

INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF THIS IS GRAVITY LIMITED

Opinion

We have audited the financial statements of This is Gravity Limited (the 'Company') for the period ended 30 September 2024, which comprise the Income Statement, the Statement of Financial Position, the Statement of Changes in Equity and the related notes, 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 30 September 2024 and of its loss for the period 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 Company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council'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.

Other information

The other information comprises the information included in the Annual Report other than the financial statements and our Auditors' 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.

Page 3


THIS IS GRAVITY LIMITED

INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF THIS IS GRAVITY LIMITED (CONTINUED)

Opinion 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 Directors' Report for the financial period for which the financial statements are prepared is consistent with the financial statements; and

∙the Directors' Report has 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 Company and its environment obtained in the course of the audit, we have not identified material misstatements in 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; or

∙the directors were not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies' exemptions in preparing the Directors' Report and from the requirement to prepare a Strategic Report.

Responsibilities of directors

As explained more fully in the Directors' Responsibilities Statement set out on page 1, 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.

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 an Auditors' 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.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

∙Because of the relatively simple business model, there are comparatively few unexpected fluctuations in the reported results and balances and any unexpected items would be specifically enquired into by us; and

∙There is a number of individuals which comprise "management" and therefore there is no single individual who is likely to be able to override controls to effect fraud.

We designed our audit procedures to respond to identified risks, including non-compliance with laws and regulations (irregularities) that are material to the financial statements. Some of the specific procedures performed to detect irregularities, including fraud, are detailed below:

∙The review of control accounts and journal entries for large, unusual or unauthorised entries;

Page 4


THIS IS GRAVITY LIMITED

INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF THIS IS GRAVITY LIMITED (CONTINUED)

∙The analytical review of the detailed profit and loss account for unexpected variances or items that fell outside our understanding of the business:

∙Obtaining and reviewing a list of connected persons and entities and reviewing ledgers for undisclosed related party transactions; and

∙Considering independent appraisals of the value of the Company's development site.

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

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 Auditors' Report.

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 Auditors' 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.

Colin Edney (Senior Statutory Auditor)

for and on behalf of

Warrener Stewart

Chartered Accountants & Statutory Auditors

Harwood House

43 Harwood Road

London

SW6 4QP

Date: 30 September 2025

Page 5


THIS IS GRAVITY LIMITED

INCOME STATEMENT

FOR THE PERIOD ENDED 30 SEPTEMBER 2024

	2024	2023
Note	£	£


Turnover		10,000	173,244,770
Cost of sales		-	(73,990,413)
Gross profit		10,000	99,254,357
Administrative expenses		(1,114,942)	(9,045,318)
Other operating income		2,897	500
Operating (loss)/profit		(1,102,045)	90,209,539
Interest receivable and similar income	5	145,893	213,142
Interest payable and similar expenses	6	-	(227,283)
(Loss)/profit before tax		(956,152)	90,195,398
Tax on (loss)/profit	7	655,400	(4,624,066)
(Loss)/profit for the financial period		(300,752)	85,571,332

There are no items of other comprehensive income for 2024 or 2023 other than the (loss)/profit for the period. As a result, no separate Statement of Comprehensive Income has been presented.

The notes on pages 9 to 19 form part of these financial statements.

Page 6


THIS IS GRAVITY LIMITED REGISTERED NUMBER:11007113

STATEMENT OF FINANCIAL POSITION

AS AT 30 SEPTEMBER 2024

	30 September	31 December
	2024	2023
Note	£	£

Fixed assets
Tangible assets	8		7,705		15,681
			7,705		15,681
Current assets
Stocks		16,132,409		14,615,438
Debtors	10	2,739,894		3,733,922
Cash at bank and in hand	11	3,951,891		4,038,832
		22,824,194		22,388,192
Creditors: amounts falling due within one year	12	(1,363,621)		(634,843)
Net current assets			21,460,573		21,753,349
Total assets less current liabilities			21,468,278		21,769,030
Provisions for liabilities
Deferred tax	13		(1,260,873)		(1,260,873)
Net assets			20,207,405		20,508,157

Capital and reserves
Called up share capital	14	100	100
Profit and loss account		20,207,305	20,508,057
		20,207,405	20,508,157

The Company's financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf by:

................................................

M J Bellamy

Director

Date: 30 September 2025

The notes on pages 9 to 19 form part of these financial statements.

Page 7


THIS IS GRAVITY LIMITED

STATEMENT OF CHANGES IN EQUITY

FOR THE PERIOD ENDED 30 SEPTEMBER 2024

	Called up share capital	Profit and loss account	Total equity
	£	£	£
At 1 January 2023 (as previously stated)	100	19,238,118	19,238,218
Prior year adjustment - change in accounting policy	-	(18,937,380)	(18,937,380)
At 1 January 2023 (as restated)	100	300,738	300,838
Comprehensive income for the year
Profit for the year	-	85,571,332	85,571,332
Total comprehensive income for the year	-	85,571,332	85,571,332
Contributions by and distributions to owners
Dividends: Equity capital	-	(65,364,013)	(65,364,013)

At 1 January 2024	100	20,508,057	20,508,157
Comprehensive income for the period
Loss for the period	-	(300,752)	(300,752)
At 30 September 2024	100	20,207,305	20,207,405

The notes on pages 9 to 19 form part of these financial statements.

Page 8


THIS IS GRAVITY LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE PERIOD ENDED 30 SEPTEMBER 2024

1.	General information

The Company is a private company limited by shares and incorporated in England and Wales. The principal activity of the company is that of construction and property development. The principal place of business is Woolavington Road, Bridgwater, TA7 8AD and the registered office is 58 Grosvenor Street, London, Greater London, England, W1K 3JB

2.Accounting policies

2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgment in applying the Company's accounting policies (see note 3).

The following principal accounting policies have been applied:

2.2

Financial Reporting Standard 102 - reduced disclosure exemptions

The Company has taken advantage of the following disclosure exemptions in preparing these financial statements, as permitted by the FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland":

∙the requirements of Section 7 Statement of Cash Flows;

∙the requirements of Section 3 Financial Statement Presentation paragraph 3.17(d);

∙the requirements of Section 11 Financial Instruments paragraphs 11.42, 11.44 to 11.45, 11.47, 11.48(a)(iii), 11.48(a)(iv), 11.48(b) and 11.48(c);

∙the requirements of Section 12 Other Financial Instruments paragraphs 12.26 to 12.27, 12.29(a), 12.29(b) and 12.29A;

∙the requirements of Section 33 Related Party Disclosures paragraph 33.7.

This information is included in the consolidated financial statements of Salamanca Group Holdings (UK) Limited as at 30 September 2024 and these financial statements may be obtained from 58 Grosvenor Street, London, Greater London, England, W1K 3JB.

2.3

Going concern

The company made a significant profit on the partial disposal of its site in October 2023 which enabled all the company’s borrowings to be repaid. Ongoing activities to prepare the balance of land for disposal will be financed by cash reserves and a new financial facility supported by the land value.
The facility is in the final stages before sign-off but in the unlikely event that the facility is not agreed, the company has sufficient cash resource to finance its operating costs for at least the next twelve months while alternative development funding is sought.
In view of the above, the directors consider that the Company will remain in operational existence for the foreseeable future and that the going concern basis is therefore applicable to the preparation of its financial statements.

Page 9


THIS IS GRAVITY LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE PERIOD ENDED 30 SEPTEMBER 2024

2.Accounting policies (continued)

2.4

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:

∙the Company has transferred the significant risks and rewards of ownership to the buyer;

∙the Company retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;

∙the amount of revenue can be measured reliably;

∙it is probable that the Company will receive the consideration due under the transaction; and

∙the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Rendering of services

Revenue 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 revenue can be measured reliably;

∙it is probable that the Company will receive the consideration due under the contract;

∙the stage of completion of the contract at the end of the reporting period can be measured reliably; and

∙the costs incurred and the costs to complete the contract can be measured reliably.

2.5

Interest income

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

2.6

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

Page 10


THIS IS GRAVITY LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE PERIOD ENDED 30 SEPTEMBER 2024

2.Accounting policies (continued)

2.7

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company 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 Company in independently administered funds.

2.8

Current and deferred taxation

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

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 income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the reporting date, except that:

∙The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and

∙Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

2.9

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 11


THIS IS GRAVITY LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE PERIOD ENDED 30 SEPTEMBER 2024

2.Accounting policies (continued)

2.9

Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Plant and machinery	-	20%
Motor vehicles	-	20%
Computer equipment	-	20%

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

2.10

Stock and work in progress

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a weighted average basis. Work in progress and finished goods include labour and attributable overheads.

At each reporting date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

Borrowing costs directly attributable to the acquisition and development of land held as inventory are capitalised as part of the cost of that inventory, in accordance with FRS 102, Section 25 'Borrowing Costs'. Capitalisation continues until the asset is ready for its intended sale.

2.11

Debtors

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

2.12

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

2.13

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.

Page 12


THIS IS GRAVITY LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE PERIOD ENDED 30 SEPTEMBER 2024

2.Accounting policies (continued)

2.14

Provisions for liabilities

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.
Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.

Increases in provisions are generally charged as an expense to profit or loss.

2.15

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.

3.	Judgments in applying accounting policies and key sources of estimation uncertainty

The key area of judgement is the valuation of sites under construction. Management makes use of professionally qualified, independent external valuers in order to mitigate against any risk of management bias in arriving at assessing the realisable value of sites relative to the costs of production.

Employees

The average monthly number of employees, including the directors, during the period was as follows:

	2024	2023
	No.	No.

Directors	3	6
Employees	3	3

	6	9

5.	Interest receivable
		2024	2023
		£	£

	Other interest receivable	145,893	213,142
		145,893	213,142

Page 13


THIS IS GRAVITY LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE PERIOD ENDED 30 SEPTEMBER 2024

6.	Interest payable and similar expenses
		2024	2023
		£	£

	HMRC interest payable	-	227,283
		-	227,283

7.	Taxation

		2024	2023
		£	£

Corporation tax
Current tax on profits for the year	(221,218)	7,344,007
Adjustments in respect of previous periods	(434,182)	(68,819)
	(655,400)	7,275,188

	Deferred tax
	Origination and reversal of timing differences	-	(2,651,122)


	Tax on (loss)/profit	(655,400)	4,624,066

Page 14


THIS IS GRAVITY LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE PERIOD ENDED 30 SEPTEMBER 2024

7.Taxation (continued)

Factors affecting tax charge for the period/year
The tax assessed for the period/year is higher than (2023 - lower than) the standard rate of corporation tax in the UK of 25% (2023 - 23.5%). The differences are explained below:
	2024	2023
	£	£

(Loss)/profit on ordinary activities before tax

(956,152)

90,195,398

(Loss)/profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2023 - 23.5%)	(239,038)	21,195,919
Effects of:
Expenses not deductible for tax purposes, other than goodwill amortisation and impairment	4,637	215
Capital allowances for period/year lower than depreciation	269	-
Utilisation of tax losses	-	(4,001,947)
Adjustments to tax charge in respect of prior periods	(434,182)	-
Pension timing differences	(1,000)	-
Effect on tax charge of reclassification of investment property to work in progress	-	(9,927,694)
Other differences leading to an increase (decrease) in the tax charge	-	8,695
Tax rate differential on loss carry back	13,914	-
Deferred taxation	-	(2,651,122)
Total tax charge for the period/year	(655,400)	4,624,066

Page 15


THIS IS GRAVITY LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE PERIOD ENDED 30 SEPTEMBER 2024

7.Taxation (continued)

Factors that may affect future tax charges

There were no factors that may affect future tax charges.

8.	Tangible fixed assets

	Plant and machinery	Motor vehicles	Computer equipment	Total
	£	£	£	£
Cost or valuation
At 1 January 2024	43,114	24,158	3,352	70,624
Disposals	-	-	(3,352)	(3,352)
At 30 September 2024	43,114	24,158	-	67,272
Depreciation
At 1 January 2024	28,942	24,158	1,843	54,943
Charge for the period on owned assets	6,467	-	-	6,467
Disposals	-	-	(1,843)	(1,843)
At 30 September 2024	35,409	24,158	-	59,567
Net book value
At 30 September 2024	7,705	-	-	7,705
At 31 December 2023	14,172	-	1,509	15,681

9.	Stocks and work in progress
		30 September	31 December
		2024	2023
		£	£

Work in progress (sites under development)	16,132,409	14,615,438
	16,132,409	14,615,438

Page 16


THIS IS GRAVITY LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE PERIOD ENDED 30 SEPTEMBER 2024

10.

Debtors

					30 September	31 December
					2024	2023
					£	£

Due after more than one year
Prepayments and accrued income	111,127	122,249
	111,127	122,249
Due within one year
Trade debtors	221,816	1,226,611
Amounts owed by group undertakings	502,761	27,400
Other debtors	1,631,292	2,299,126
Prepayments and accrued income	51,680	58,536
Tax recoverable	221,218	-
	2,739,894	3,733,922

11.	Cash and cash equivalents
		30 September	31 December
		2024	2023
		£	£

	Cash at bank and in hand	3,951,891	4,038,832

12.	Creditors: Amounts falling due within one year
		30 September	31 December
		2024	2023
		£	£

Trade creditors	408,771	274,190
Amounts owed to group undertakings	-	983
Other creditors	116,067	136,630
Accruals and deferred income	838,783	223,040
	1,363,621	634,843

Page 17


THIS IS GRAVITY LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE PERIOD ENDED 30 SEPTEMBER 2024

13.	Deferred taxation

	2024	2023
	£	£

At beginning of year	1,260,873	3,881,138
Charged to profit or loss	-	(2,620,265)
At end of year	1,260,873	1,260,873

The provision for deferred taxation is made up as follows:
	30 September	31 December
	2024	2023
	£	£

	Revaluation gains	1,260,873	1,260,873
		1,260,873	1,260,873

14.	Share capital
		30 September	31 December
		2024	2023
		£	£

Allotted, called up and fully paid

50 (2023 - 50) Ordinary A shares of £1.00 each	50	50
50 (2023 - 50) Ordinary B shares of £1.00 each	50	50

	100	100

15.

Reserves

Profit and loss account

Retained earnings include net unrealised gains of £3,759,403 arising on historic revaluations of the company's development site. In accordance with the Companies Act 2006, this amount does not form part of the company's distributable reserves.

Page 18


THIS IS GRAVITY LIMITED

NOTES TO THE FINANCIAL STATEMENTS

FOR THE PERIOD ENDED 30 SEPTEMBER 2024

16.	Prior year adjustment

Following the disposal of part of the site under development, it was determined that the site should more properly be classified as work in progress rather than an investment property. This reflects a change in strategy from develop and hold, to develop and sell. After conducting a detailed review, management concluded that the change in strategy could be considered to be effective from 2021. Therefore the change of accounting policy is effective from that date.
The effect of the change in policy has been to de-recognise site revaluations from 2021 onwards. This has also resulted in reversing much of the previous deferred tax provision, while crystallising a tax provision on the transfer of previously valued amounts to work in progress.
The effects of the prior year adjustment in these financial statements only impacts the brought forward figure in the Statement of Changes in Equity at 1 January 2023 on page 9. Further details of this prior year adjustment can be found at companies house in the full accounts made up to 31 December 2023.

17.	Pension commitments

The Company contributes to a defined contribution pension scheme administered through a group company. The assets of the scheme are held separately from those of the Company in an independently administered fund. The pension cost charge represents contributions payable by the Company and amounted to £6,373 (2023: £9,289).

18.

Related party transactions

During the year, the company incurred consultancy costs of £285,000 (2023: £nil) with MJB Capital Limited, a company in which M J Bellamy, a director of the company, is also a director and has a beneficial interest.
At the year end, £285,000 was outstanding and included in accruals.
During the year, the company incurred consultancy costs of £120,000 (2023: £90,000) with Seagull Properties Limited, a company in which T B Curtis, a director of the company, is also a director and has a beneficial interest.
At the year end, £90,000 was outstanding and included in accruals.

19.	Controlling party

Salamanca Group Holdings (UK) Limited is the parent undertaking of the largest and smallest group of undertakings to consolidate these financial statements at 30 September 2024. The consolidated financial statements of Salamanca Group Holdings (UK) Limited can be obtained from 58 Grosvenor Street, London, Greater London, England, W1K 3JB.
There is no ultimate controlling party of the Company.

Page 19