Company registration number 15423902 (England and Wales)
AG BLOOM LML 3 LIMITED
ANNUAL REPORT AND UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
AG BLOOM LML 3 LIMITED
COMPANY INFORMATION
Directors
Meta Beemer
(Appointed 18 January 2024)
Michael Diana
(Appointed 18 January 2024)
Thomas Rowley
(Appointed 18 January 2024)
Company number
15423902
Registered office
23 Savile Row
London
United Kingdom
W1S 2ET
Accountants
MFP Services Ltd
30 Moorgate
London
United Kingdom
EC2R 6DA
AG BLOOM LML 3 LIMITED
CONTENTS
Page
Directors' report
1
Profit and loss account
2
Balance sheet
3 - 4
Notes to the financial statements
5 - 9
AG BLOOM LML 3 LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Principal activities
The principal activity of the company continued to be that of other letting and operating of own or leased real estate.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Meta Beemer
(Appointed 18 January 2024)
Michael Diana
(Appointed 18 January 2024)
Thomas Rowley
(Appointed 18 January 2024)
Small companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.
On behalf of the board
Meta Beemer
Michael Diana
Director
Director
Thomas Rowley
Director
30 September 2025
AG BLOOM LML 3 LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
2024
Notes
£
Turnover
966,853
Administrative expenses
(650,719)
Other operating income
170,732
Operating profit
486,866
Interest receivable and similar income
4
48,737
Interest payable and similar expenses
5
(554,413)
Fair value gains and losses on investment properties
7
5,557,365
Profit before taxation
5,538,555
Tax on profit
6
(1,398,924)
Profit for the financial year
4,139,631
The profit and loss account has been prepared on the basis that all operations are continuing operations.
AG BLOOM LML 3 LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 3 -
2024
Notes
£
£
Fixed assets
Investment property
7
31,182,809
Current assets
Debtors
9
1,182,230
Financial Instruments
8
52,670
Cash at bank and in hand
2,505,702
3,740,602
Creditors: amounts falling due within one year
10
(529,256)
Net current assets
3,211,346
Total assets less current liabilities
34,394,155
Creditors: amounts falling due after more than one year
11
(28,140,485)
Provisions for liabilities
(1,393,089)
Net assets
4,860,581
Capital and reserves
Called up share capital
12
10
Equity reserve
720,940
Profit and loss reserves
4,139,631
Total equity
4,860,581
AG BLOOM LML 3 LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 4 -
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 members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.
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.
These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.
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:
Meta Beemer
Michael Diana
Director
Director
Thomas Rowley
Director
Company registration number 15423902 (England and Wales)
AG BLOOM LML 3 LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
1
Accounting policies
Company information
AG BLOOM LML 3 LIMITED is a private company limited by shares incorporated in England and Wales. The registered office is 23 Savile Row, London, United Kingdom, W1S 2ET.
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 £.
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
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and 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.
When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.
1.3
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.
1.4
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
AG BLOOM LML 3 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 6 -
1.5
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company 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 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 transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
1.6
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
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.
AG BLOOM LML 3 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 7 -
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.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.8
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 company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
Number
Total
3
AG BLOOM LML 3 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
4
Interest receivable and similar income
2024
£
Interest receivable and similar income includes the following:
Interest income
48,737
5
Interest payable and similar expenses
2024
£
Interest payable and similar expenses includes the following:
Interest expense
554,413
6
Taxation
2024
£
Current tax
UK corporation tax on profits for the current period
5,835
Deferred tax
Origination and reversal of timing differences
1,393,089
Total tax charge
1,398,924
7
Investment property
2024
£
Fair value
At 1 January 2024
Additions
25,625,444
Revaluations
5,557,365
At 31 December 2024
31,182,809
Qualified external valuers ware engaged to determine the fair value of the investment as of December 31, 2024. The valuation report provided by qualified external valuers is reviewed by TPG AG Real Estate asset management team to ensure that the most recent and relevant information, such as net operating income (NOI), occupancy, and rent roll, has been incorporated correctly. There were no special assumptions or disclaimers made by the appraiser that material impact on the valuation. Based upon our analysis and understanding of the valuation approaches, we believe the external appraisal value is an appropriate value for disclosure within the local financial statements.
8
Financial instruments
2024
£
Carrying amount of financial assets
Instruments measured at fair value through profit or loss
52,670
AG BLOOM LML 3 LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
9
Debtors
2024
Amounts falling due within one year:
£
Trade debtors
242,069
Other debtors
940,161
1,182,230
10
Creditors: amounts falling due within one year
2024
£
Trade creditors
(4,427)
Corporation tax
5,835
Other creditors
527,848
529,256
11
Creditors: amounts falling due after more than one year
2024
£
Bain Facility loan
16,600,000
Related Party loan
11,540,485
28,140,485
During the year, AG Bloom LML 3 borrowed an aggregate amount of £16,600,000 from JOVI Issuer Designated Activity Company, arranged by Bain Facility loan. The facility attracts a rate of interest of 4.79% margin plus SONIA rate with an initial expiry date of 29 October 2027.
12
Called up share capital
2024
2024
Ordinary share capital
Number
£
Issued and fully paid
of £1 each
10
10