Registration number:
P G Properties Ltd
for the Year Ended 31 December 2023
P G Properties Ltd
(Registration number: 03494768)
Balance Sheet as at 31 December 2023
|
Note |
2023 |
2022 |
|
|
Fixed assets |
|||
|
Tangible assets |
- |
|
|
|
Investment property |
|
|
|
|
Investments |
|
|
|
|
|
|
||
|
Current assets |
|||
|
Debtors |
|
|
|
|
Cash at bank and in hand |
|
|
|
|
|
|
||
|
Creditors: Amounts falling due within one year |
( |
( |
|
|
Net current liabilities |
( |
( |
|
|
Total assets less current liabilities |
( |
|
|
|
Creditors: Amounts falling due after more than one year |
- |
( |
|
|
Provisions for liabilities |
( |
( |
|
|
Net liabilities |
( |
( |
|
|
Capital and reserves |
|||
|
Called up share capital |
100 |
100 |
|
|
Retained earnings |
(5,563,492) |
(1,624,718) |
|
|
Shareholders' deficit |
(5,563,392) |
(1,624,618) |
P G Properties Ltd
(Registration number: 03494768)
Balance Sheet as at 31 December 2023
For the financial year ending 31 December 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
Directors' responsibilities:
|
• |
|
|
• |
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts. |
These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.
These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.
Approved and authorised by the
|
|
P G Properties Ltd
Notes to the Financial Statements for the Year Ended 31 December 2023
|
General information |
The company is a private company limited by share capital, incorporated in England and Wales.
The address of its registered office is:
UK
These financial statements were authorised for issue by the
|
Accounting policies |
Statement of compliance
These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.
Basis of preparation
These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.
The financial statements are prepared in sterling, which is the functional currency of the company, and rounded to the nearest £.
Summary of significant accounting policies and key accounting estimates
The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.
Group accounts not prepared
Going concern
The directors have assessed the company's ability to continue as a going concern and are satisfied that it is appropriate to prepare the financial statements on a going concern basis.
To satisfy themselves that the company is a going concern, the directors have prepared cash flow forecasts based upon their assessments of the amount and timing of future cash flows. The forecasts show that the company and its subsidiaries will be able to operate within agreed borrowing facilities for the foreseeable future.
Accordingly, the directors have a reasonable expectation that the company will continue in operational existence for the forseeable future and at least 12 months from the date of approval of these financial statements.
P G Properties Ltd
Notes to the Financial Statements for the Year Ended 31 December 2023
Revenue recognition
Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales, returns, rebates and discounts.
The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.
Foreign currency transactions and balances
Non-monetary items measured in terms of historical cost in a foreign currency are not retranslated.
Tax
The tax expense for the period comprises deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.
Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.
Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.
Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.
Tangible assets
Tangible assets are stated in the Balance Sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.
The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.
Depreciation
Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:
|
Asset class |
Depreciation method and rate |
|
Furniture and fittings |
20% reducing balance |
|
Equipment |
15% straight line |
Investment property
P G Properties Ltd
Notes to the Financial Statements for the Year Ended 31 December 2023
Investments
Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.
Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.
Debtors
Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.
Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.
Cash and cash equivalents
Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.
Creditors
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.
Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.
Borrowings
Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.
Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.
Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.
Share capital
Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.
P G Properties Ltd
Notes to the Financial Statements for the Year Ended 31 December 2023
|
Staff numbers |
The average number of persons employed by the company (including directors) during the year was
|
Tangible assets |
|
Furniture, fittings and equipment |
Plant and machinery |
Total |
|
|
Cost or valuation |
|||
|
At 1 January 2023 |
|
|
|
|
At 31 December 2023 |
|
|
|
|
Depreciation |
|||
|
At 1 January 2023 |
|
|
|
|
Charge for the year |
|
|
|
|
At 31 December 2023 |
|
|
|
|
Carrying amount |
|||
|
At 31 December 2023 |
- |
- |
- |
|
At 31 December 2022 |
|
|
|
|
Investment properties |
|
2023 |
|
|
At 1 January |
|
|
At 31 December |
|
There has been no valuation of investment property by an independent valuer.
P G Properties Ltd
Notes to the Financial Statements for the Year Ended 31 December 2023
|
Investments |
|
2023 |
2022 |
|
|
Investments in subsidiaries |
|
|
|
Subsidiaries |
£ |
|
Cost or valuation |
|
|
At 1 January 2023 |
|
|
Additions |
|
|
Impairment |
( |
|
Disposals |
( |
|
At 31 December 2023 |
|
|
Carrying amount |
|
|
At 31 December 2023 |
|
|
At 31 December 2022 |
|
Details of undertakings
Details of the investments (including principal place of business of unincorporated entities) in which the company holds 20% or more of the nominal value of any class of share capital are as follows:
|
Undertaking |
Registered office |
Holding |
Proportion of voting rights and shares held |
||||
|
2023 |
2022 |
||||||
|
Subsidiary undertakings |
|||||||
|
|
C/O Clarke Bell Limited
England |
|
|
|
|||
|
|
Number One Bristol
England |
|
|
|
|||
|
|
As above |
|
|
|
|||
P G Properties Ltd
Notes to the Financial Statements for the Year Ended 31 December 2023
|
Undertaking |
Registered office |
Holding |
Proportion of voting rights and shares held |
||||
|
|
C/O Clarke Bell Limited
|
|
|
|
|||
|
|
Number One Bristol
|
|
|
|
|||
|
|
As above |
|
|
|
|||
|
|
As above |
|
|
|
|||
|
|
As above |
|
|
|
|||
|
|
As above |
|
|
|
|||
|
|
As above |
|
|
|
|||
|
Associates |
|||||||
|
|
As above |
Ordinary shares |
|
|
|||
|
|
Hillcrest Estate Management Limited
|
Ordinary shares |
|
|
|||
|
England |
|||||||
|
Subsidiary undertakings |
|
PG Developments (South West) Ltd The principal activity of PG Developments (South West) Ltd is |
|
PG Enterprises Ltd The principal activity of PG Enterprises Ltd is |
P G Properties Ltd
Notes to the Financial Statements for the Year Ended 31 December 2023
|
Peregrine Management Services Ltd The principal activity of Peregrine Management Services Ltd is |
|
Petrus Group Ltd The principal activity of Petrus Group Ltd is |
|
Assisi Developments Ltd The principal activity of Assisi Developments Ltd is |
|
PG Henbury Ltd The principal activity of PG Henbury Ltd is |
|
PG Lettings Ltd The principal activity of PG Lettings Ltd is |
|
PG Cadogan Ltd The principal activity of PG Cadogan Ltd is |
|
Perran Properties Ltd The principal activity of Perran Properties Ltd is |
|
PG (The Eye) Ltd The principal activity of PG (The Eye) Ltd is |
|
Associates |
|
Oriel Buildings Management Company Ltd The principal activity of Oriel Buildings Management Company Ltd is |
|
Portland Mansions (Management Company) Ltd The principal activity of Portland Mansions (Management Company) Ltd is |
P G Properties Ltd
Notes to the Financial Statements for the Year Ended 31 December 2023
|
Debtors |
|
Note |
2023 |
2022 |
|
|
Trade debtors |
|
|
|
|
Amounts owed by related parties |
|
|
|
|
Other debtors |
- |
|
|
|
Prepayments |
|
|
|
|
Accrued income |
|
|
|
|
|
|
Details of non-current trade and other debtors
£Nil (2022 - £1,600,000) of amounts owed by related parties is classified as non current.
|
Creditors |
|
Due within one year |
Note |
2023 |
2022 |
|
Loans and borrowings |
|
|
|
|
Trade creditors |
|
|
|
|
Amounts due to related parties |
|
|
|
|
Social security and other taxes |
|
- |
|
|
Other creditors |
|
|
|
|
Accruals |
|
|
|
|
Corporation tax liability |
- |
46,148 |
|
|
|
|
||
|
Due after one year |
|||
|
Loans and borrowings |
- |
|
|
Loans and borrowings |
Non-current loans and borrowings
|
2023 |
2022 |
|
|
Bank borrowings |
- |
|
|
Other borrowings |
- |
|
|
- |
|
|
P G Properties Ltd
Notes to the Financial Statements for the Year Ended 31 December 2023
Current loans and borrowings
|
2023 |
2022 |
|
|
Bank borrowings |
|
|
|
Other borrowings |
|
|
|
|
|
|
Other borrowings
|
A mortgage is denominated in sterling with a nominal interest rate of base rate plus 6.74%, and the final instalment is/was due on 29 May 2022. The carrying amount at year end is £175,017 (2022 - £178,316). The above loan is secured against a property owned by the company. |
|
An aggregrated mortgage is denominated in sterling with a nominal interest rate of base rate plus 4.31%, and the final instalment is/was due on 12 October 2036. The carrying amount at year end is £805,764 (2022 - £806,710). The above loans are secured against properties owned by the company. |
|
An aggregated mortgage is denominated in sterling with a nominal interest rate of base rate plus 4.31%, and the final instalment is/was due on 27 November 2036. The carrying amount at year end is £606,246 (2022 - £606,124). The above loans are secured against properties owned by the company. |
|
A mortgage is denominated in sterling with a nominal interest rate of base rate plus 4.75%, and the final instalment is/was due on 12 October 2036. The carrying amount at year end is £149,503 (2022 - £149,992). The above loan is secured against a property owned by the company. |
|
A mortgage is denominated in sterling with a nominal interest rate of base rate plus 3.99%, and the final instalment is/was due on 9 January 2046. The carrying amount at year end is £171,360 (2022 - £171,360). The above loan is secured against properties owned by the company. |
|
An aggregated mortgage is denominated in sterling with a nominal interest rate of base rate plus 3.99%, and the final instalment is/was due on 27 January 2046. The carrying amount at year end is £660,960 (2022 - £660,960). The above loans are secured against a property owned by the company. |
|
A mortgage is denominated in sterling with a nominal interest rate of base rate plus 3.99%, and the final instalment is/was due on 2 February 2046. The carrying amount at year end is £150,960 (2022 - £150,960). The above loan is secured against properties owned by the company. |
|
A mortgage is denominated in sterling with a nominal interest rate of base rate plus 3.89%, and the final instalment is/was due on 5 July 2047. The carrying amount at year end is £203,000 (2022 - £203,020). The above loan is secured against a property owned by the company. |
P G Properties Ltd
Notes to the Financial Statements for the Year Ended 31 December 2023
|
A mortgage is denominated in sterling with a nominal interest rate of base rate plus 5.49%, and the final instalment is/was due on 15 September 2047. The carrying amount at year end is £142,019 (2022 - £141,981). The above loan is secured against a property owned by the company. |
|
A loan from an investor is denominated in Sterling with a nominal interest rate of 2%, and the final instalment is/was due on 31 October 2026. The carrying amount at year end is £173,795 (2022 - £243,956). The above loan is not secured. |
|
A commercial loan is denominated in US Dollars with a nominal interest rate of 10%, and the final instalment is/was due on 31 May 2024. The carrying amount at year end is £2,118,150 (2022 - £2,242,620). The above loan is not secured. |
|
The aggregated amount of loans with similar terms from various investors is denominated in Sterling with a nominal interest rate of 8 to 15%, and the final instalment is/was due on 31 December 2024. The carrying amount at year end is £339,250 (2022 - £347,250). The above loans are not secured. |
|
The aggregated amount of loans with similar terms from various investors is denominated in Sterling with a nominal interest rate of 8 to 15%, and the final instalment is/was due on 31 December 2020. The carrying amount at year end is £273,774 (2022 - £273,774). The above loans are not secured. |
|
The aggregated amount of loans with similar terms from various investors is denominated in Sterling with a nominal interest rate of 6 to 8%, and the final instalment is/was due on 31 December 2022. The carrying amount at year end is £123,456 (2022 - £123,456). The above loans are not secured. |
|
The aggregated amount of loans with similar terms from various investors is denominated in Sterling with a nominal interest rate of 6 - 8%, and the final instalment is/was due on 31 October 2027. The carrying amount at year end is £350,000 (2022 - £350,000). The above loans are not secured. |
|
Related party transactions |
Loans to related parties
Summary of transactions with subsidiaries
The company has given an unlimited, multilateral guarantee against the bank debts of PG Developments (South West) Ltd and PG Enterprises Ltd. At 31 December 2023 this totalled £nil (2022 - £nil).
P G Properties Ltd
Notes to the Financial Statements for the Year Ended 31 December 2023
Summary of transactions with other related parties
Summary of transactions with key management
During the year, the company entered into a novation agreement with GGB Projects Limited whereby £1,328,686 of the loans with key management were transferred.
|
2023 |
Subsidiary |
Key management |
Other related parties |
Total |
|
At start of period |
|
|
|
|
|
Advanced |
|
|
|
|
|
Repaid |
( |
( |
( |
( |
|
Loans novated to other related parties |
- |
( |
- |
( |
|
Expenses recognised as bad debt |
( |
- |
( |
( |
|
At end of period |
- |
- |
|
|
|
|
||||
|
2022 |
Subsidiary |
Key management |
Other related parties |
Total |
|
At start of period |
|
- |
|
|
|
Advanced |
|
|
- |
|
|
Repaid |
( |
( |
( |
( |
|
At end of period |
|
|
|
|
|
|
||||
P G Properties Ltd
Notes to the Financial Statements for the Year Ended 31 December 2023
Loans from related parties
|
2023 |
Subsidiary |
Key management |
Other related parties |
Total |
|
At start of period |
|
- |
|
|
|
Advanced |
|
|
|
|
|
Repaid |
( |
- |
( |
( |
|
Loans novated to other related parties |
- |
- |
( |
( |
|
At end of period |
|
|
|
|
|
|
||||
|
2022 |
Subsidiary |
Key management |
Other related parties |
Total |
|
At start of period |
|
|
|
|
|
Advanced |
|
- |
|
|
|
Repaid |
( |
( |
( |
( |
|
At end of period |
|
- |
|
|
|
|
||||