MONTEAGLE BARLOW TRUST LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
Company Registration No. 02320279 (England and Wales)
MONTEAGLE BARLOW TRUST LIMITED
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 11
MONTEAGLE BARLOW TRUST LIMITED
BALANCE SHEET
AS AT 31 MARCH 2025
31 March 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investment property
6
25,341,126
25,206,301
Investments
5
1,719,188
476,757
27,060,314
25,683,058
Current assets
Stocks
9
4,525,842
4,427,940
Debtors
8
8,964,612
9,146,947
Cash at bank and in hand
147,957
480,279
13,638,411
14,055,166
Creditors: amounts falling due within one year
10
(17,734,358)
(1,892,563)
Net current (liabilities)/assets
(4,095,947)
12,162,603
Total assets less current liabilities
22,964,367
37,845,661
Creditors: amounts falling due after more than one year
11
(14,500,000)
Provisions for liabilities
12
(2,533,990)
(2,953,000)
Net assets
20,430,377
20,392,661
Capital and reserves
Called up share capital
13
480,000
480,000
Profit and loss reserves
19,950,377
19,912,661
Total equity
20,430,377
20,392,661
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
The financial statements were approved by the board of directors and authorised for issue on 26 August 2025 and are signed on its behalf by:
Mr C J Barlow
Mr J M Stimson
Director
Director
Company registration number 02320279 (England and Wales)
MONTEAGLE BARLOW TRUST LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 April 2023
480,000
25,778,143
26,258,143
Year ended 31 March 2024:
Loss and total comprehensive income
-
(5,306,492)
(5,306,492)
Dividends
4
-
(558,990)
(558,990)
Balance at 31 March 2024
480,000
19,912,661
20,392,661
Year ended 31 March 2025:
Profit and total comprehensive income
-
596,706
596,706
Dividends
4
-
(558,990)
(558,990)
Balance at 31 March 2025
480,000
19,950,377
20,430,377
MONTEAGLE BARLOW TRUST LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
1
Accounting policies
Company information
Monteagle Barlow Trust Limited is a private company limited by shares incorporated in England and Wales. The registered office is 6 Duke Street, St James's, London, SW1Y 6BN.
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 investment properties. The principal accounting policies adopted are set out below.
The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.
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. The company has renewed its bank loan facility with the bank in the post balance sheet period (June 2025) with an expiry date of 22 July 2028 (Note 18). Therefore 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 the consideration received or receivable in respect of rental income and associated income and sales of trading and development properties. Profits on sales of trading and development properties are recognised on unconditional exchange.
Rental income is recognised on an accruals basis. Rent increases arising from rent reviews are taken into account when such reviews have been settled with tenants.
1.4
Investment properties
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. The surplus or deficit on revaluation is recognised in the profit and loss account.
1.5
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.
MONTEAGLE BARLOW TRUST LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 4 -
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.
1.6
Stocks
Stocks represent the purchase and associated costs of properties held for trading and development purposes and are valued at the lower of cost and net realisable value. Cost includes development costs specifically attributable to properties in the course of development.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.7
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.
1.8
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 and loans from fellow group companies 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.
MONTEAGLE BARLOW TRUST LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 5 -
1.9
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.
1.10
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.
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.
1.11
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.
1.12
Other operating income comprises of lease surrender fees and dilapidation income accounted for on a receivable basis.
MONTEAGLE BARLOW TRUST LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 6 -
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.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Assessing indicators of impairment
In assessing whether there have been any indicators of impaired fixed asset investments, investment properties and stocks, the directors have considered both internal sources of information such as trading performance and total equity of entities the company has invested in and external sources of information such as market evidence of transaction prices for similar properties in making their assessments. Their estimates and assumptions have a significant risk of causing a material adjustment to the carrying amount of the company's fixed asset investments, investment properties and stocks at the reporting date.
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
5
5
5
5
Their aggregate remuneration comprised:
2025
2024
£
£
Wages and salaries
183,912
180,300
Social security costs
14,101
13,602
198,013
193,902
The highest paid director received total remuneration of £111,912 during the year (2024: £108,300).
MONTEAGLE BARLOW TRUST LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
4
Dividends
2025
2024
£
£
Final paid
279,495
279,495
Interim paid
279,495
279,495
558,990
558,990
5
Fixed asset investments
2025
2024
£
£
Shares in group undertakings and participating interests
1,552,429
309,998
Other investments other than loans
166,759
166,759
1,719,188
476,757
Movements in fixed asset investments
Shares in subsidiaries and associates
Other investments
Total
£
£
£
Cost or valuation
At 1 April 2024
309,998
166,759
476,757
Additions
1,242,433
-
1,242,433
Disposals
(2)
-
(2)
At 31 March 2025
1,552,429
166,759
1,719,188
Carrying amount
At 31 March 2025
1,552,429
166,759
1,719,188
At 31 March 2024
309,998
166,759
476,757
As at 31 March 2024 Monteagle Barlow Trust Limited was the registered holder of 309,996 fully paid A Ordinary shares of £1 each in Water Street Propco Investment Ltd. During the year, a further 1,242,431 fully paid A Ordinary shares of £1 each were issued and fully paid in May 2024. The additional investment was made for Water Street Propco Investment Ltd to acquire property at 23 Water Street, Edinburgh for £1.85m. As at 31 March 2025 Monteagle Barlow Trust Limited was the registered holder of 1,552,427 fully paid A Ordinary shares of £1 each in Water Street Propco Investment Ltd.
Disposals of shares in subsidiaries and associates of £2 is represented by the disposal of the company's investment in Squarestone Education Portfolio Limited following its dissolution, and removal from the public register at Companies House, on 15 August 2024.
MONTEAGLE BARLOW TRUST LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
6
Investment properties
2025
£
Fair value
At 1 April 2024
25,206,301
Additions
134,825
At 31 March 2025
25,341,126
Investment properties comprise:
1. 2-4 The Pavement with a carrying value of £5,909,855 (2024 - £5,838,544)
2. 5-9 Stanhope Mews with a carrying value of £4,500,000 (2024 - £4,500,000)
3. 920 Aztec West with a carrying value of £5,893,724 (2024 - £5,893,724)
4. Melita House,124 Bridge Road, Chertsey with a carrying value of £3,512,229 (2024 - £3,500,001).
5. Brackley Office Campus with a carrying value of £5,525,318 (2024 - £5,474,032).
Investment property comprises the portfolio outlined above. The fair value of the investment property has been arrived at on the basis of a valuation carried out by the directors at 31 March 2025. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.
Additions in the year comprise of improvements to existing properties.
7
Subsidiaries
Details of the company's subsidiaries at 31 March 2025 are as follows:
Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
HUB Birmingham Limited
UK
Property holding
Ordinary
100.00
8
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
79,134
154,267
Amounts owed by group undertakings
7,820,000
8,010,000
Other debtors
1,065,478
982,680
8,964,612
9,146,947
All amounts shown under debtors fall due for payment within one year.
Amounts owed by group undertakings are unsecured, interest free and repayable on demand.
Amounts owed by group undertakings comprise amounts due from HUB Birmingham Limited.
MONTEAGLE BARLOW TRUST LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 9 -
9
Stocks
2025
2024
£
£
Stocks
4,525,842
4,427,940
Included in stock is Canberra House, Lydiard Fields, Swindon, with a carrying value of £4,525,842 (2024 - £4,427,940). During the year office refurbishment costs totalling £97,902 (2024 - £35,862) were incurred.
An impairment review was carried out during the year and as a result of this £NIL (2024: £1,000,000) was written off the stock value in the year.
10
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans and overdrafts
16,100,000
Trade creditors
81,020
50,353
Other taxation and social security
75,504
84,132
Other creditors
730,002
1,025,000
Accruals and rents in advance
747,832
733,078
17,734,358
1,892,563
Bank loan
The bank loan is secured by fixed charges formally charged to the bank as follows:
2 to 4 The Pavement London, 5 to 9 Stanhope Mews London, 920 Aztec West Bristol, Canberra House Swindon, Land near Adderley Street Digbeth, Office Campus Brackley and Melita House Surrey.
Shareholder loans
Included in Other creditors are shareholder loans. As at 31 March 2025, there was £730,000 (2024: £1,025,000) of shareholder loans in issue with an interest rate of 4.5% (2024: 5%) per annum. The shareholder loans commenced on 1 January 2025. The loan terms, including rates and repayment conditions, are reviewed every 12 months.
Included in Other creditors as at 31 March 2025 are amounts payable to HUB Birmingham Limited of £2 (2024: £NIL) in respect of unpaid share capital.
11
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Bank loans and overdrafts
14,500,000
MONTEAGLE BARLOW TRUST LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
11
Creditors: amounts falling due after more than one year
(Continued)
- 10 -
Bank loan
The bank loan is secured by fixed charges formally charged to the bank as follows:
2 to 4 The Pavement London, 5 to 9 Stanhope Mews London, 920 Aztec West Bristol, Canberra House Swindon, Land near Adderley Street Digbeth, Office Campus Brackley and Melita House Surrey.
12
Provisions for liabilities
2025
2024
£
£
Deferred tax liabilities
2,533,990
2,953,000
2,533,990
2,953,000
13
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
480,000
480,000
480,000
480,000
14
Audit report information
As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006.
The auditor's report is unqualified.
Senior Statutory Auditor:
Andrew Moss BA FCA
Statutory Auditor:
DSG (Audit)
Date of audit report:
26 August 2025
MONTEAGLE BARLOW TRUST LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 11 -
15
Non-distributable profits reserve
Profit and loss reserves (Page 8) includes distributable reserves and non-distributable reserves (i.e. amounts that are not available for distribution as dividends).
As at 31 March 2025, Profit and loss reserves include a credit balance of £24,278,893 (2024: £24,241,177) which is available for distribution.
As at 31 March 2025, Profit and loss reserves include a debit balance of £4,328,516 (2024: £4,328,516) which relates to revaluations to fair value on investment properties and is non-distributable.
16
Events after the reporting date
The company has renewed its bank loan facility with the bank in June 2025 with an expiry date of 22 July 2028. The revolving facility's limit of £17,615,000 initially refinanced the company's indebtedness with the bank as at 31 March 2025 (Note 12) and then for general business purposes under which the company may draw Sterling loans for fixed periods.
17
Related party transactions
Transactions with related parties
Tim Barlow is a director and shareholder of Monteagle Barlow Trust Limited and Squarestone Property Investment Management Limited.
During the year, Monteagle Barlow Trust Limited was charged fees totalling £197,143 (2024 - £207,143) by Squarestone Property Investment Management Limited.
18
Directors' transactions
Dividends totalling £55,213 (2024: £57,367) were paid in the year in respect of shares held by the company's directors.
19
Ultimate controlling party
The directors consider that there is no controlling party.
2025-03-312024-04-01falsefalsefalse26 August 2025CCH SoftwareCCH Accounts Production 2025.300No description of principal activityMr C J BarlowMr N W BarlowMrs S ParamorMr J M StimsonMr T S BarlowMrs S Paramor023202792024-04-012025-03-31023202792025-03-31023202792024-03-3102320279core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3102320279core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3102320279core:WithinOneYear2025-03-3102320279core:WithinOneYear2024-03-3102320279core:AfterOneYear2025-03-3102320279core:AfterOneYear2024-03-3102320279core:ShareCapital2025-03-3102320279core:ShareCapital2024-03-3102320279core:RetainedEarningsAccumulatedLosses2025-03-3102320279core:RetainedEarningsAccumulatedLosses2024-03-3102320279core:ShareCapital2023-03-3102320279core:RetainedEarningsAccumulatedLosses2023-03-3102320279core:HedgingReserve2023-03-3102320279core:CapitalRedemptionReserve2023-03-3102320279core:ShareCapitalOrdinaryShareClass12025-03-3102320279core:ShareCapitalOrdinaryShareClass12024-03-3102320279bus:Director12024-04-012025-03-3102320279bus:CompanySecretaryDirector12024-04-012025-03-3102320279core:RetainedEarningsAccumulatedLosses2023-04-012024-03-31023202792023-04-012024-03-3102320279core:RetainedEarningsAccumulatedLosses2024-04-012025-03-3102320279core:Non-currentFinancialInstruments2025-03-3102320279core:Non-currentFinancialInstruments2024-03-31023202792024-03-3102320279core:Subsidiary12024-04-012025-03-3102320279core:Subsidiary112024-04-012025-03-3102320279core:CurrentFinancialInstruments2025-03-3102320279core:CurrentFinancialInstruments2024-03-3102320279bus:OrdinaryShareClass12024-04-012025-03-3102320279bus:OrdinaryShareClass12025-03-3102320279bus:OrdinaryShareClass12024-03-3102320279bus:PrivateLimitedCompanyLtd2024-04-012025-03-3102320279bus:FRS1022024-04-012025-03-3102320279bus:Audited2024-04-012025-03-3102320279bus:Director22024-04-012025-03-3102320279bus:Director32024-04-012025-03-3102320279bus:Director42024-04-012025-03-3102320279bus:Director52024-04-012025-03-3102320279bus:CompanySecretary12024-04-012025-03-3102320279bus:SmallCompaniesRegimeForAccounts2024-04-012025-03-3102320279bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP