Company Registration No. 473566 (England and Wales)
SOHO ESTATES LIMITED
ANNUAL REPORT AND CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
SOHO ESTATES LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 5
Directors' responsibilities statement
6
Independent auditor's report to the members of Soho Estates Limited
7 - 10
Group statement of comprehensive income
11
Group balance sheet
12
Company balance sheet
13
Group statement of changes in equity
14
Company statement of changes in equity
15
Group statement of cash flows
16
Notes to the financial statements
17 - 32
SOHO ESTATES LIMITED
COMPANY INFORMATION
Directors
S Norris
F James
J James
M Egglenton
P Thompson
Secretary
L O'Sullivan
Company number
473566
Registered office
Level 8
Ilona Rose House
Manette Street
London
W1D 4AL
Auditor
KPMG LLP
EastWest
Tollhouse Hill
Nottingham
NG1 5FS
SOHO ESTATES LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -

The directors present the strategic report for the year ended 31 March 2025.

 

The Directors continue to act in accordance with section 172(1)(a)–(f) of the Companies Act 2006, promoting the long-term success of the Company for the benefit of its stakeholders

Principal activities

The principal activity of the company and group continued to be that of investment property, substantially, but not exclusively, in the W1 postal district. During the year, the final investments in the United Arab Emirates were sold and Gulf Investor 101 Limited will be wound down in 2025.

 

Review of the business and business strategy

The Group invests primarily in properties in London’s Soho - a globally recognised destination with excellent transport links and a diverse economy which is regarded as prime central London real estate.

 

Our carefully curated and managed portfolio continues to attract strong, broad-based occupier demand, often exceeding available supply. Its deliberately diverse mix of uses supports a balanced and resilient Soho economy.

 

The reporting period has been one of consolidation, growth, and transition. In the years before the reporting period the Group supported tenants through the pandemic and its aftermath, helping to keep Soho’s businesses trading, completed the development of Ilona Rose House, the Group’s flagship building which offers best-in-class office accommodation on Manette Street, and introduced a new restaurant-lined mews on James Court.

 

During the period the remaining floors at Ilona Rose House were let, reducing vacancy to below 5%. At the same time, consumer confidence began to recover as interest rates fell and central London visitor numbers increased. These positive trends contributed to stronger trading in Soho, enabling us to maintain high occupancy levels and low tenant churn across our estate.

 

Where tenants have been unable to continue to trade, we have re-let vacancies quickly, typically on equal or improved terms. Throughout we have continued to see the resilience and adaptability of the Soho “village”, with new offerings emerging to drive interest and drive footfall.

 

On the 1st April 2025, John James handed over leadership of the company to his daughter Fawn James. John remains closely involved in the business as a Non-Executive Director and continues to represent Soho Estates, and the wider Soho and West End interests, through external associations. The Board thanks John for his transformational and visionary leadership.

 

Fawn brings to the CEO role many years of experience across the business and a deep understanding of the unique trading and operating environment of the Soho Estates portfolio. Under Fawn’s leadership, the Group will remain closely involved with the local authority and community stakeholders to support Soho. The Group will invest in improvements to enhance Soho’s safety, accessibility, and enjoyment, while preserving the area’s unique character.

 

The Board maintains a long-term strategic view of Soho centred on building the future whilst respecting the past and remains confident despite short term market fluctuations. The Company’s objectives are:

 

 

 

SOHO ESTATES LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
Key risks and key performance indicators

Risks to the Group are that planning laws become restrictive and prohibit or frustrate our enhancement of the Estate. Although this would not cause a loss in revenue in the short term it would lead to suboptimal development of a key area at London’s heart which would impact value over the longer term.

 

The Group takes a prudent view of financial and risk management and has a small exposure to a rise in interest rates but is comfortable that there is headroom to cope with a higher than anticipated increase and therefore does not view this as a significant concern.

 

The Group is also exposed to the risk that the demand for commercial and/or residential properties in Soho decreases but the Group operates with low overheads and has an adaptable nature and is not concerned that this would have a material effect.

 

The key performance indicators (KPI’s) are rental growth, both current and potential, high occupancy levels and low tenant churn. These underpin long-term growth in capital values.

 

The financial statements of Soho Estates Holdings Limited have been prepared in accordance with United Kingdom Generally Accepted Accounting Practice (‘UK GAAP’), including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland. The accounting policies have been applied consistently in dealing with items which are considered material in relation to the financial statements.

Section 172(1) statement
Employees

We continue to be extremely proud of our employee teams who show the flexibility and commitment required to adapt to the changing economic environment and meet the operational challenges we face. As a family company, Soho Estates prioritises open communication supported by an in-person workplace culture and keeping employees informed through regular team briefings and monthly reporting.

Customers

Delivering our strategy requires strong mutually beneficial relationships with customers. Soho Estates carefully considers the nature of each relationship, our ability to meet our obligations, and the standards of behaviour that should be applied.

Suppliers

Our suppliers are key to providing the goods and services we need to deliver the level of service that is expected of us. We enjoy collaborative, active partnerships and regularly meet with our key strategic suppliers.

Finance provider and funders

We continue to enjoy solid, long-standing relationships with our finance providers and funding partners, and we encourage active, regular communication to maintain and strengthen these partnerships.

On behalf of the board

S Norris
Chairman
26 September 2025
SOHO ESTATES LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -

The directors present their annual report and financial statements for the year ended 31 March 2025.

Principal activities

The principal activity of the company and group primarily continued to be that of property investment and development.

Results and dividends

The results for the year are set out on page 11.

The directors made payment of a dividend of £23,183,000 (2024: nil).

It is proposed that the retained profit is transferred to the group's reserves.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

S Norris
F James
J James
M Egglenton
P Thompson
R Wood
(Resigned 25 April 2025)
Auditor

Pursuant to Section 487 of the Companies Act 2006, the auditor will be deemed to be reappointed and KPMG LLP will therefore continue in office.

Energy and carbon report

We report our greenhouse gas emissions (GHG) and energy consumption in compliance with the requirements of The Companies (Directors’ Report) and Limited Liability Partnerships (Energy and Carbon Report) Regulations 2018.

 

Our scope 1 and 2 emissions cover the reporting period 1 April 2024 to 31 March 2025 and are detailed in the table below.

 

Scope 1 is defined as direct emissions that include any gas data for landlord-controlled parts where it is our responsibility within the managed portfolio. On the advice of our environmental reporting consultant we have this year included our office space within Ilona Rose house within the Scope 1 calculations, and we have therefore also restated the 2024 figures to aid comparability. Soho Estates have no air conditioning units within landlord controlled parts and have no company vehicles, therefore we have no scope 1 emissions to report associated with refrigerants and vehicle fuels.

 

Scope 2 is defined as indirect energy emissions which include purchased electricity throughout Soho Estate’s operations within landlord-controlled parts. The figures relate to landlord-controlled common parts such as lobbies, staircases or vacant units and includes energy emissions from our head office located at Ilona Rose House. The boundary of reporting excludes tenant consumption in our properties, as the leasing arrangements puts responsibility for energy operation and direct payment for supply on the tenants. A reduction in vacant units has reduced electricity consumption in the period.

 

 

SOHO ESTATES LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -
2025
2024
Energy consumption
kWh
kWh
Aggregate of energy consumption in the year
- Gas combustion (2024 Restated)
58,347
59,910
- Electricity purchased
93,714
159,284
152,061
219,194
2025
2024
Emissions of CO2 equivalent
metric tonnes
metric tonnes
Scope 1 - direct emissions
- Gas combustion (2024 Restated)
11.82
12.14
- Fuel consumed for owned transport
-
-
11.82
12.14
Scope 2 - indirect emissions
- Electricity purchased
19.40
33.00
Scope 3 - other indirect emissions
- Fuel consumed for transport not owned by the group
-
-
Total gross emissions
31.22
45.14
Intensity ratio
Tonnes CO2e per m2 of common parts and head office floor area
0.022
0.031
Quantification and reporting methodology

This SECR disclosure uses the operational control reporting boundary as this is the most appropriate approach when considering our property management arrangement. The operational control data includes emissions and energy usage from landlord-controlled common areas and our head office. Scope 2 emissions use location-based grid average emission factors to report emissions from electricity consumed from the grid. Emissions have been calculated in accordance with the following standards:

 

 

 

 

The emissions calculations use the most recent greenhouse gas conversion factors for natural gas and location-based grid average factors from UK Department for Energy Security and Net Zero (DESNZ) 2023. Accurate consumption data has been used for the reported emissions. Where gaps in the consumption data have been identified, we have used pro-rata extrapolation to achieve full coverage for the reporting year.

 

Intensity measurement

The chosen intensity measurement ratio is total gross emissions in metric tonnes CO2e per m2 of common parts and head office floor area, the recommended ratio for the sector.

SOHO ESTATES LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 5 -

Measures taken to improve energy efficiency

In the reporting period we have continued to carry out a rolling programme of energy efficiency improvements to increase current EPC ratings. These improvement works tend to arise where vacant properties are refurbished, where new properties are acquired, or where they are part of the company’s Planned Preventative Maintenance Renewal Programme. Energy efficiency actions that have been implemented across the estate include the use of low energy lighting, double glazing windows, improvements to wall, roof or ceiling insulation, and the installation of heating controls such as room thermostat, thermostatic radiator valves and high retention storage heaters.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.

On behalf of the board
S Norris
Chairman
26 September 2025
SOHO ESTATES LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 MARCH 2025
- 6 -

The directors are responsible for preparing the Strategic Report, 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 UK accounting standards and applicable law (UK Generally Accepted Accounting Practice), including FRS 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 the company for that period. In preparing these financial statements, the directors are required to:

 

 

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 enable them to ensure that the financial statements comply with the Companies Act 2006. They are responsible for such internal control as they determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error, and have general responsibility for taking such steps as are reasonably open to them to safeguard the assets of the company and to prevent and detect fraud and other irregularities.

SOHO ESTATES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SOHO ESTATES LIMITED
- 7 -
Opinion

We have audited the financial statements of Soho Estates Limited (“the Company”) for the year ended 31 March 2025 which comprise the Group statement of comprehensive income, Group balance sheet, Company balance sheet, Group statement of changes in equity, Company statement of changes in equity, Group statement of cash flows and related notes, including the accounting policies in note 1.

In our opinion the financial statements:

 

 

 

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (“ISAs (UK)”) and applicable law. Our responsibilities are described below. We have fulfilled our ethical responsibilities under, and are independent of the Group in accordance with, UK ethical requirements including the FRC Ethical Standard. We believe that the audit evidence we have obtained is a sufficient and appropriate basis for our opinion.

Going Concern

The directors have prepared the financial statements on the going concern basis as they do not intend to liquidate the Group or the Company or to cease their operations, and as they have concluded that the Group and the Company’s financial position means that this is realistic. They have also concluded that there are no material uncertainties that could have cast significant doubt over their ability to continue as a going concern for at least a year from the date of approval of the financial statements (“the going concern period”).

In our evaluation of the directors’ conclusions, we considered the inherent risks to the Group’s business model and analysed how those risks might affect the Group and Company’s financial resources or ability to continue operations over the going concern period.

Our conclusions based on this work:

However, as we cannot predict all future events or conditions and as subsequent events may result in outcomes that are inconsistent with judgements that were reasonable at the time they were made, the above conclusions are not a guarantee that the Group or the Company will continue in operation.

Fraud and breaches of laws and regulations – ability to detect

Identifying and responding to risks of material misstatement due to fraud
To identify risks of material misstatement due to fraud (“fraud risks”) we assessed events or conditions that could indicate an incentive or pressure to commit fraud or provide an opportunity to commit fraud. Our risk assessment procedures included:
SOHO ESTATES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF SOHO ESTATES LIMITED
- 8 -

We communicated identified fraud risks throughout the audit team and remained alert to any indications of fraud throughout the audit.

As required by auditing standards, we perform procedures to address the risk of management override of controls, in particular the risk that management may be in a position to make inappropriate accounting entries. On this audit we do not believe there is a fraud risk related to revenue recognition because there are limited incentives, rationalisations and opportunities to fraudulently and materially adjust revenue recognition.

We performed procedures including:

Identifying and responding to risks of material misstatement related to compliance with laws and regulations

 

We identified areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements from our general commercial and sector experience, through discussion with the directors (as required by auditing standards), and discussed with the directors the policies and procedures regarding compliance with laws and regulations.

 

We communicated identified laws and regulations throughout our team and remained alert to any indications of non-compliance throughout the audit.

 

The potential effect of these laws and regulations on the financial statements varies considerably.

 

Firstly, the Group is subject to laws and regulations that directly affect the financial statements including financial reporting legislation (including related companies legislation), distributable profits legislation, and taxation legislation and we assessed the extent of compliance with these laws and regulations as part of our procedures on the related financial statement items.

 

Secondly, the Group is subject to many other laws and regulations where the consequences of non-compliance could have a material effect on amounts or disclosures in the financial statements, for instance through the imposition of fines or litigation. We identified the following areas as those most likely to have such an effect: landlord regulations and employment law, recognising the nature of the Group's activities. Auditing standards limit the required audit procedures to identify non-compliance with these laws and regulations to enquiry of the directors and inspection of regulatory and legal correspondence, if any. Therefore if a breach of operational regulations is not disclosed to us or evident from relevant correspondence, an audit will not detect that breach.

 

Context of the ability of the audit to detect fraud or breaches of law or regulation

 

Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it.

In addition, as with any audit, there remained a higher risk of non-detection of fraud, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. Our audit procedures are designed to detect material misstatement. We are not responsible for preventing non-compliance or fraud and cannot be expected to detect non-compliance with all laws and regulations.

SOHO ESTATES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF SOHO ESTATES LIMITED
- 9 -
Strategic report and directors' report

The directors are responsible for the strategic report and the directors’ report. Our opinion on the financial statements does not cover those reports and we do not express an audit opinion thereon.

Our responsibility is to read the strategic report and the directors’ report and, in doing so, consider whether, based on our financial statements audit work, the information therein is materially misstated or inconsistent with the financial statements or our audit knowledge. Based solely on that work:

Matters on which we are required to report by exception

Under the Companies Act 2006, we are required to report to you if, in our opinion:

We have nothing to report in these respects.

Directors' responsibilities

As explained more fully in their statement set out on page 6, the directors are responsible for: the preparation of the financial statements and for being satisfied that they give a true and fair view; such internal control as they determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error; assessing the Group and parent 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 they either intend to liquidate the Group or the parent Company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities

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 our opinion in an auditor’s report. Reasonable assurance is a high level of assurance, but does not 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 aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of the financial statements.

A fuller description of our responsibilities is provided on the FRC’s website at www.frc.org.uk/auditorsresponsibilities.

SOHO ESTATES LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF SOHO ESTATES LIMITED
- 10 -
The purpose of our audit work and to whom we owe our responsibilities

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 auditor’s 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.

Chloe Dexter
(Senior Statutory Auditor)
for and on behalf of KPMG LLP
29 September 2025
Chartered Accountants
Statutory Auditor
EastWest
Tollhouse Hill
Nottingham
NG1 5FS
SOHO ESTATES LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025
- 11 -
2025
2024
Notes
£'000
£'000
Turnover
6
43,842
40,712
Cost of sales
(3,003)
(1,903)
Gross profit
40,839
38,809
Administrative expenses
(5,777)
(5,450)
Fair value gains and losses on investment properties
12
(17,935)
(59,659)
Movement in bad debt provision
(2,686)
6,628
Profit on disposal of investment property
27
-
Operating profit/(loss)
14,468
(19,672)
Interest receivable and similar income
8
252
153
Interest payable and similar expenses
9
(20,691)
(19,979)
Loss before taxation
(5,971)
(39,498)
Tax on loss
10
(158)
8,045
Loss for the financial year
(6,129)
(31,453)
Loss for the financial year is all attributable to the owner of the parent company.
Total comprehensive income for the year is all attributable to the owner of the parent company.
SOHO ESTATES LIMITED
GROUP BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 12 -
2025
2024
Notes
£'000
£'000
£'000
£'000
Fixed assets
Tangible assets
11
8,788
8,962
Investment properties
12
1,090,123
1,092,061
1,098,911
1,101,023
Current assets
Debtors
15
48,275
40,128
Cash at bank and in hand
5,704
10,807
53,979
50,935
Creditors: amounts falling due within one year
16
(43,293)
(267,302)
Net current assets/(liabilities)
10,686
(216,367)
Total assets less current liabilities
1,109,597
884,656
Creditors: amounts falling due after more than one year
17
(353,272)
(97,500)
Deferred tax liability
19
102,478
103,997
(102,478)
(103,997)
Net assets
653,847
683,159
Capital and reserves
Called up share capital
21
100
100
Share premium account
21
155,036
155,036
Revaluation reserve
21
365,121
379,890
Distributable profit and loss reserves
133,590
148,133
Total equity
653,847
683,159
The financial statements were approved by the board of directors and authorised for issue on 26 September 2025 and are signed on its behalf by:
26 September 2025
S Norris
Chairman
Company registration number 473566 (England and Wales)
SOHO ESTATES LIMITED
COMPANY BALANCE SHEET
AS AT 31 MARCH 2025
31 March 2025
- 13 -
2025
2024
Notes
£'000
£'000
£'000
£'000
Fixed assets
Tangible assets
11
2,832
2,911
Investment properties
12
714,254
713,530
Investments
13
655
3,656
717,741
720,097
Current assets
Debtors
15
294,568
279,917
Cash at bank and in hand
5,516
10,098
300,084
290,015
Creditors: amounts falling due within one year
16
(34,869)
(262,188)
Net current assets
265,215
27,827
Total assets less current liabilities
982,956
747,924
Creditors: amounts falling due after more than one year
17
(353,272)
(97,500)
Provisions for liabilities
Deferred tax liability
19
68,901
70,512
(68,901)
(70,512)
Net assets
560,783
579,912
Capital and reserves
Called up share capital
21
100
100
Share premium account
21
155,036
155,036
Revaluation reserve
21
281,672
293,826
Distributable profit and loss reserves
123,975
130,950
Total equity
560,783
579,912

As permitted by Section 408 Companies Act 2006, the company has not presented its own statement of comprehensive income and related notes. The company’s profit for the year was £4,054,000 (2024: loss of £33,333,000), including dividends received of £17,739,000

 

The financial statements were approved by the board of directors and authorised for issue on 26 September 2025 and are signed on its behalf by:
26 September 2025
S Norris
Chairman
Company registration number 473566 (England and Wales)
SOHO ESTATES LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 14 -
Share capital
Share premium account
Revaluation reserve
Profit and loss reserves
Total
Notes
£'000
£'000
£'000
£'000
£'000
Balance at 1 April 2023
100
155,036
427,496
131,980
714,612
Year ended 31 March 2024:
Loss for the year
-
-
-
(31,453)
(31,453)
Movement of deferred tax on revaluation reserve
-
-
12,118
(12,118)
-
Transfer to revaluation reserve
-
-
(59,659)
59,659
-
Transfer of depreciation to revaluation reserve
-
-
(65)
65
-
Balance at 31 March 2024
100
155,036
379,890
148,133
683,159
Year ended 31 March 2025:
Loss for the year
-
-
-
(6,129)
(6,129)
Movement of deferred tax on revaluation reserve
-
-
3,250
(3,250)
-
Dividends paid
-
-
-
(23,183)
(23,183)
Transfer of depreciation to revaluation reserve
-
-
(84)
84
-
Transfer to revaluation reserve
-
-
(17,935)
17,935
-
Balance at 31 March 2025
100
155,036
365,121
133,590
653,846
SOHO ESTATES LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 15 -
Share capital
Share premium account
Revaluation reserve
Profit and loss reserves
Total
Notes
£'000
£'000
£'000
£'000
£'000
Balance at 1 April 2023
100
155,036
336,585
121,523
613,244
Year ended 31 March 2024:
Loss for the year
-
-
-
(33,333)
(33,333)
Movement on deferred tax on revaluation reserve
-
-
11,588
(11,588)
-
Transfer to revaluation reserve
-
-
(54,347)
54,347
-
Balance at 31 March 2024
100
155,036
293,826
130,950
579,912
Year ended 31 March 2025:
Profit for the year
-
-
-
4,054
4,054
Movement on deferred tax on revaluation reserve
-
-
2,072
(2,072)
-
Dividends paid
-
-
-
(23,183)
(23,183)
Transfer to revaluation reserve
-
-
(14,226)
14,226
-
Balance at 31 March 2025
100
155,036
281,672
123,975
560,783
SOHO ESTATES LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 16 -
2025
2024
Notes
£'000
£'000
£'000
£'000
Cash flows from operating activities
Loss for the year
(6,129)
(31,453)
Depreciation, amortisation and impairment
297
267
Change in value of investment property
17,935
59,659
Loss on disposal of tangible fixed assets
-
0
15
Profit on disposal of investment property
(27)
-
0
Interest receivable
(252)
(153)
Interest payable
20,691
19,979
Taxation
158
(8,045)
Net cash inflows from operating activities
32,672
40,269
Increase in trade and other debtors
(8,235)
(11,391)
Increase/(decrease) in trade and other creditors
17,104
(15,693)
8,869
(27,084)
Tax paid
(1,589)
(2,769)
Net cash from operating activities
39,953
10,416
Investing activities
Acquisition of investment property and fixed assets
(19,941)
(8,117)
Proceeds from sale of investment property
3,850
-
0
Net cash from investing activities
(16,091)
(8,117)
Financing activities
Interest paid
(19,220)
(17,031)
Repayment of borrowings
(144,562)
(25,000)
Proceeds from new bank loans
158,000
42,000
Dividends paid to equity shareholders
(23,183)
-
0
Net cash used in financing activities
(28,965)
(31)
Net decrease in cash and cash equivalents
(5,103)
(2,268)
Cash and cash equivalents at beginning of year
10,807
8,539
Cash and cash equivalents at end of year
5,704
10,807
SOHO ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 17 -
1
Accounting policies
Company information

Soho Estates Limited (“the company”) is a private limited by shares company domiciled and incorporated in England and Wales. The registered office is Level 8, Ilona Rose House, Manette Street, London, W1D 4AL.

1.1
Accounting convention

These Group and parent company financial statements were prepared in accordance with Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (“FRS 102”). The presentation currency of these financial statements is sterling. All amounts in the financial statements have been rounded to the nearest £1,000.

 

The parent company is included in the consolidated financial statements, and is considered to be a qualifying entity under FRS 102 paragraphs 1.8 to 1.12. The following exemptions available under FRS 102 in respect of certain disclosures for the parent company financial statements have been applied:true

 

 

The accounting policies set out below have, unless otherwise stated, been applied consistently to all periods presented in these financial statements.

 

The financial statements have been prepared under the historical cost convention except investment property that is held at fair value.

 

1.2
Basis of consolidation

The consolidated financial statements incorporate those of Soho Estates Limited and all of its subsidiaries (i.e. entities that the group controls through its power to govern the financial and operating policies so as to obtain economic benefits). Subsidiaries acquired during the year are consolidated using the purchase method. Their results are incorporated from the date that control passes.

 

All financial statements are made up to 31 March 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

Under Section 408 of the Companies Act 2006 the company is exempt from the requirement to present its own profit and loss account.

SOHO ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 18 -
1.3
Going concern

The financial statements have been prepared on a going concern basis which the directors consider to be appropriate for the following reasons.true

 

The directors have prepared cash flow forecasts in excess of 12 months from the date of signing in order to assess going concern which indicate that, taking account of reasonably possible downsides, the company will have sufficient funds to meet its liabilities as they fall due during the going concern assessment period.true

 

The forecasts also take into account the Group’s available facilities including the financial covenants attached to those facilities. The reasonably possible downside scenarios indicate that the Group has sufficient capability to operate within its financial covenants attached to these new facilities throughout the going concern period.

 

Consequently, the directors are confident that the company will have sufficient funds to continue to meet its liabilities as they fall due for at least 12 months from the date of approval of the financial statements and therefore have prepared the financial statements on a going concern basis.

1.4
Turnover

Turnover represents the amount of property income receivable in the period. Rental income received in advance are treated as deferred income until the period to which it relates is completed. Lease incentives are recognised over the duration of the lease term.

1.5
Tangible fixed assets

Tangible fixed assets are measured at cost, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:

Leasehold land and buildings
Over the life of the leasehold
Fixtures and fittings
Straight line over 5-10 years
Computers
Straight line over 3 years

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.

1.6
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.

Subsequent to initial recognition;

i.     investment properties are held at fair value. Any gains or losses arising from changes in the fair     value are recognised in profit or loss in the period that they arise;

ii.    investment properties under construction are measured at cost until the fair value becomes     reliably measurable, or until construction is complete; and

iii.    no depreciation is provided in respect of investment properties applying the fair value model.

 

1.7
Fixed asset investments

Investments in subsidiaries are carried at cost less impairment.

SOHO ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 19 -
1.8
Impairment of non-financial assets excluding investment properties

At each reporting period end date, the group reviews the carrying amounts of its non-financial assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

 

The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.9
Cash at bank and in hand

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.

1.10
Financial instruments

The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and 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.

SOHO ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 20 -
Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

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 group 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.

Derecognition of financial liabilities

Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.

SOHO ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 21 -
1.11
Equity instruments

Equity instruments issued by the group 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 group.

1.12
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 group’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 if, and only if, there is 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.

1.13
Employee benefits

A defined contribution plan is a post-employment benefit plan under which the company pays fixed contributions into a separate entity and will have no legal or constructive obligation to pay further amounts. Obligations for contributions to defined contribution pension plans are recognised as an expense in the profit and loss account in the periods during which services are rendered by employees.

1.14
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

SOHO ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 22 -
2
Judgements and key sources of estimation uncertainty

The directors consider the only area of significant estimation uncertainty in the financial statements is the valuation of Investment Property. Investment properties totalling £292,165,000 (2024: £559,127,000) were independently valued, on a Market Value basis, as at 31 March 2025 by an external independent valuer who has the appropriate recognised professional qualifications and recent experience in the location and category of the property being valued. The valuation was performed in accordance with the RICS Valuation Standards.

 

The remainder of the Investment Property portfolio is valued by the directors, based on their knowledge of the portfolio and by using assumptions that are in line with those used by the external independent valuer as part of their valuation. All properties valued by the directors have been subject to valuation by an external independent valuer within 2 years of the balance sheet date.

 

The key assumption used in the valuations is considered to be the market rental yields in the specific property location, which is determined primarily with reference to comparable transactions, as well as local and national economic factors.

 

The directors consider there are no critical accounting judgements (except for those involving estimates included above).

3
Fair value movement on investment property

Fair value movement on investment property during the year was a reduction of £17,935,000 (2024: a reduction of £59,659,000)

 

4
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£'000
£'000
For audit services
Audit of the financial statements of the group and company
63
56
Audit of the financial statements of the company's subsidiaries
23
20
86
76
5
Employees

The average monthly number of persons (including directors) employed by the group and company during the year was:

Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
30
25
22
21
SOHO ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
5
Employees
(Continued)
- 23 -

Their aggregate remuneration comprised:

Group
Company
2025
2024
2025
2024
£'000
£'000
£'000
£'000
Wages and salaries
3,526
3,740
3,398
3,621
Social security costs
504
151
444
106
Pension costs
58
54
44
44
4,088
3,945
3,886
3,771

The group operates a defined contribution pension scheme.

The pension charge for the year represent contributions payable by the group. There are no outstanding or prepaid contributions at either beginning or end of the financial year.

 

In the prior year social security costs were understated. The figures above show the correct figure for the current financial year. The prior year has not been restated.

6
Turnover and other revenue

Turnover represents the amount of property income receivable in the period, derived wholly in the United Kingdom.

 

The investment properties are let under operating leases. The future minimum lease payments receivable under non-cancellable leases are as follows:

2025
2024
£'000
£'000
Less than one year
42,247
30,994
Between one and five years
142,491
117,041
More than five years
202,898
156,244
7
Directors' remuneration
2025
2024
£'000
£'000
Remuneration for qualifying services
2,463
2,719
Company pension contributions to defined contribution schemes
7
19
2,470
2,738
SOHO ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
7
Directors' remuneration
(Continued)
- 24 -
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2025
2024
£'000
£'000
Remuneration for qualifying services
1,040
1,033
Company pension contributions to defined contribution schemes
7
4
8
Interest receivable and similar income
2025
2024
£'000
£'000
Bank interest
95
74
Other interest
157
79
Total interest receivable
252
153
9
Interest payable and similar expenses
2025
2024
£'000
£'000
Loan interest at amortised cost
20,124
19,476
Other bank charges and fees
567
503
Total other interest payable and similar expenses
20,691
19,979
10
Taxation
2025
2024
£'000
£'000
Current tax
UK corporation tax on profits for the current period
2,371
3,907
Adjustments in respect of prior periods
(694)
(2,964)
Total current tax
1,677
943
Deferred tax
Origination and reversal of timing differences
(2,255)
(11,148)
Adjustment in respect of prior periods
736
2,160
Total deferred tax
(1,519)
(8,988)
Total tax charge/(credit)
158
(8,045)
SOHO ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
10
Taxation
(Continued)
- 25 -

The actual charge/(credit) for the year can be reconciled to the expected credit for the year based on the profit and the standard rate of tax as follows:

2025
2024
£'000
£'000
Loss before taxation
(5,971)
(39,496)
Expected tax credit based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
(1,493)
(9,875)
Tax effect of expenses that are not deductible in determining taxable profit
219
18
Tax effect of income not taxable in determining taxable profit
-
0
(120)
Adjustments in respect of prior years
42
(803)
Group relief
137
47
Revaluations
1,234
-
0
Other
-
0
(98)
Capital gains
19
-
0
Difference between current and deferred tax
-
0
2,786
Taxation charge/(credit)
158
(8,045)

An increase in the UK corporation rate from 19% to 25% (effective 1 April 2023) was substantively enacted on 24 May 2021. This will increase the company's future current tax charge accordingly. The deferred tax liability at 31 March 2025 has been calculated based on these rates, reflecting the expected timing of reversal of the related timing differences (2024: 25%).             

SOHO ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 26 -
11
Tangible fixed assets
Group
Leasehold land and buildings
Fixtures and fittings
Computers
Total
£'000
£'000
£'000
£'000
Cost
At 1 April 2024
7,363
3,130
63
10,556
Additions
-
0
114
8
122
Disposals
-
0
-
0
(1)
(1)
At 31 March 2025
7,363
3,244
70
10,677
Depreciation and impairment
At 1 April 2024
1,377
170
47
1,594
Depreciation charged in the year
184
100
12
296
Eliminated in respect of disposals
-
0
-
0
(1)
(1)
At 31 March 2025
1,561
270
58
1,889
Carrying amount
At 31 March 2025
5,802
2,974
12
8,788
At 31 March 2024
5,986
2,960
16
8,962
Company
Fixtures and fittings
Computers
Total
£'000
£'000
£'000
Cost
At 1 April 2024
3,051
62
3,113
Additions
6
8
14
At 31 March 2025
3,057
70
3,127
Depreciation and impairment
At 1 April 2024
156
46
202
Depreciation charged in the year
79
14
93
At 31 March 2025
235
60
295
Carrying amount
At 31 March 2025
2,822
10
2,832
At 31 March 2024
2,895
16
2,911

 

 

SOHO ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 27 -
12
Investment property
Group
Company
2025
2025
£'000
£'000
Fair value
At 1 April 2024
1,092,061
713,530
Additions
19,819
14,950
Disposals
(3,822)
-
0
Revaluations
(17,935)
(14,226)
At 31 March 2025
1,090,123
714,254

Investment properties totalling £292,165,000 (Group) and £276,712,000 (Company) were independently valued, on a Market Value basis in March 2025, by an external, independent valuer (2024: £559,127,000 (Group) and £213,282,000 (Company)), having appropriate recognised professional qualifications and recent experience in the location and category of the property being valued. The valuation was made in accordance with the RICS Valuation Standard.

The remainder of the Investment Property portfolio is valued by the directors of the company using ERV and yields appropriate to the region in which the property is situated. Benchmarking is undertaken to determine appropriate parameters for the yields used. All properties valued by the directors have been subject to valuation by an external independent valuer within 2 years of the balance sheet date.

Any gain or loss arising from a change in fair value is recognised in the statement of comprehensive income. Rental income from investment property is accounted for as described in the turnover accounting policy.

 

Sensitivity Analysis

 

The directors consider that the key assumption used in determining the valuation of investment property is the rental yield. An increase of 0.5% in the rental yield for all properties within the Group portfolio would lead to a reduction in the fair value of investment property of £75,899,000, and would increase LTV from 32% to 35%.

 

The company has entered into certain capital commitments at the year end in relation to investment properties (see note 22).

 

 

13
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£'000
£'000
£'000
£'000
Investments in subsidiaries
14
-
0
-
0
655
3,656
SOHO ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
13
Fixed asset investments
(Continued)
- 28 -
Movements in fixed asset investments
Company
Shares in subsidiaries
£'000
Cost or valuation
At 1 April 2024
3,656
Impairment
(3,001)
At 31 March 2025
655
Carrying amount
At 31 March 2025
655
At 31 March 2024
3,656

Following the Disposal of the assets held by Gulf Investor 101 Limited in the UAE, the value of the company's investment in it's direct subsidiary Gulf Investor Limited (the direct parent of Gulf Investor 101 Limited) has been written to £nil in the year as it was deemed irrecoverable.

14
Subsidiaries

All the shareholdings are of £1 ordinary shares except Gulf Investor 101 Limited where the shareholdings are AED 1,000 ordinary shares.

Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Indirect
Gulf Investor 101 Limited
Rolex Tower, Level 15, Sheikh Zayed Road, Dubai, UAE, PO Box 112967
Property
Ordinary
-
100.00
Gulf Investor Limited
Level 8, Ilona Rose House, Manette Street, London, W1D 4AL
Holding Co
Ordinary
100.00
-
Soho Estates Portfolio
Level 8, Ilona Rose House, Manette Street, London, W1D 4AL
Property
Ordinary
100.00
-
Victor Green Properties Limited
Level 8, Ilona Rose House, Manette Street, London, W1D 4AL
Property
Ordinary
100.00
-
15
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£'000
£'000
£'000
£'000
Trade debtors
4,376
3,492
3,321
2,923
Corporation tax recoverable
2,063
2,151
2,063
2,151
Amounts owed by group undertakings
10,279
9,279
272,760
261,624
Other debtors
11,217
8,398
6,404
5,012
Prepayments and accrued income
20,341
16,808
10,020
8,207
48,276
40,128
294,568
279,917

Amounts owed by other group companies are repayable on demand and non-interest bearing.

SOHO ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 29 -
16
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
Notes
£'000
£'000
£'000
£'000
Bank loans
18
-
0
242,334
-
0
242,334
Trade creditors
923
684
525
433
Amounts owed to group undertakings
-
0
-
0
-
0
140
Taxation and social security
2,285
1,845
1,428
1,388
Deferred income
10,229
8,001
7,351
5,785
Other creditors
10,258
5,002
6,005
2,814
Other amounts owed to related parties
13,161
4,161
13,161
4,161
Accruals
6,437
5,275
6,399
5,133
43,293
267,302
34,869
262,188

Amounts owed to parent undertakings are repayable on demand and non-interest bearing.

17
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£'000
£'000
£'000
£'000
Senior secured notes
18
197,500
97,500
197,500
97,500
Secured bank loans
18
155,772
-
0
155,772
-
0
353,272
97,500
353,272
97,500
18
Loans and overdrafts
Group
Company
2025
2024
2025
2024
£'000
£'000
£'000
£'000
Senior secured notes
197,500
97,500
197,500
97,500
Secured bank loans
155,772
242,334
155,772
242,334
353,272
339,834
353,272
339,834
Payable within one year
-
0
242,334
-
0
242,334
Payable after one year
353,272
97,500
353,272
97,500
Rate
Maturity
Schedule
2025
2024
£'000
£'000
HSBC Bank Plc loan
1.65% + SONIA
7 October 2027
On maturity
155,772
242,334
Series A Senior secured notes
3.79% - 4.19%
26 April 2032
On maturity
15,000
15,000
Series B Senior secured notes
3.90% - 4.30%
26 April 2035
On maturity
20,000
20,000
Series C Senior secured notes
3.97% - 4.37%
26 April 2037
On maturity
62,500
62,500
Series D Senior secured notes
5.56% - 5.96%
7 October 2031
On maturity
100,000
-
353,272
339,834
SOHO ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
18
Loans and overdrafts
(Continued)
- 30 -

The rate of interest charged on the Senior Secured Notes increases by 0.15% if the interest coverage ratio falls below 200% but above 175%, and, by 0.40% if the interest coverage ratio falls below 175% but above 150%.

 

The loans and notes are secured over the balance sheet of the group.

 

19
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:

Liabilities
Liabilities
2025
2024
Group
£'000
£'000
Accelerated capital allowances
11,643
14,045
Revaluations
90,835
89,952
102,478
103,997
Liabilities
Liabilities
2025
2024
Company
£'000
£'000
Accelerated capital allowances
4,235
3,774
Revaluations
64,666
66,738
68,901
70,512
Group
Company
2025
2025
Movements in the year:
£'000
£'000
Liability at 1 April 2024
103,997
70,512
Credit to profit or loss
(1,519)
(1,611)
Liability at 31 March 2025
102,478
68,901

We anticipate an immaterial amount of deferred tax to unwind in the next twelve months and the majority to remain until which point the asset to which it attaches is sold.

20
Retirement benefit schemes
2025
2024
Defined contribution schemes
£'000
£'000
Charge to profit or loss in respect of defined contribution schemes
44
54
SOHO ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
20
Retirement benefit schemes
(Continued)
- 31 -

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

21
Share capital
Group and Company
Group and company
2025
2024
Ordinary share capital
£'000
£'000
Issued and fully paid
100,000 ordinary shares of £1 each
100
100

The holders of ordinary shares are entitled to receive dividends as declared from time to time and are entitled to one vote per share at meetings of the Company.

Share premium account

The balance classified as share premium relates to the aggregate net proceeds less nominal value of shares on issue of the Company’s equity share capital.

 

Revaluation reserve

Where investment properties have previously been revalued, the net revaluation increase is included in the revaluation reserve, which is a notional allocation of Retained Earnings.

 

Dividends

During the year a Dividend of £23,183,000 was paid (2024: £nil)

22
Contingent Liabilities

As at 31st March 2025, Soho Estates Limited has provided 2 unsecured bank guarantees in respect of the borrowings of FIJ PTC Limited as Trustee of the Paul Raymond Will Trust amounting to £13,282,000. The guarantees have been in place since 2021 and 2023 respectively but were not disclosed in previous years accounts.

23
Capital commitments

Contractual commitments at the year-end were £3,827,000 (2024: £4,094,000), Company £nil (2024: £nil).

24
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel (the directors) in the year amounted to:

2025
2024
£'000
£'000
Aggregate compensation
2,470
2,738
SOHO ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
24
Related party transactions
(Continued)
- 32 -

Identity of related parties with which the Group has transacted

As the Company was a wholly owned subsidiary of Soho Estates Holdings Limited at 31 March 2025, the Company has taken advantage of the exemption contained in FRS102.33.1A and has therefore not disclosed transactions or balances with wholly owned entities which form part of the Group headed by Soho Estates Holdings Limited.

As at the balance sheet date the group owes a balance of £13,161,000 (2024:£4,161,000) to Ilona Rose Investments Limited, a trust which has an interest in the company and group. The interest charge during the year was £nil (2024: £nil).

Identity of related parties with which the Company has transacted

The Company has taken advantage of the exemption contained in FRS102.33.1A and has therefore not disclosed transactions or balances with wholly owned entities which form part of the Group headed by the company.

As at the balance sheet date the company owes a balance of £13,161,000 (2024:£4,161,000) to Ilona Rose Investments Limited, a trust which has an interest in the company and group. The interest charge during the year was £nil (2024: £nil).

25
Controlling party
The company is a subsidiary undertaking of Soho Estates Holdings Limited, Level 8, Ilona Rose House, Manette Street, London, W1D 4AL who are the ultimate parent company.  The ultimate controlling party is the Paul Raymond family trusts, Level 8, Ilona Rose House, Manette Street, London, W1D 4AL.
The largest company in which the results of the company are consolidated is that headed by Soho Estates Holdings Limited, Level 8, Ilona Rose House, Manette Street, London, W1D 4AL, incorporated in the UK.  The smallest company in which they are consolidated is that headed by Soho Estates Limited, incorporated in the UK.  The consolidated financial statements of these companies are available to the public and may be obtained from the address shown in note 1.
2025-03-312024-04-01falsefalseCCH SoftwareCCH Accounts Production 2025.300R WoodF JamesJ JamesM EgglentonP ThompsonR WoodR WoodL O'Sullivanfalse4735662024-04-012025-03-31473566bus:Chairman2024-04-012025-03-31473566bus:Director22024-04-012025-03-31473566bus:Director32024-04-012025-03-31473566bus:Director42024-04-012025-03-31473566bus:Director52024-04-012025-03-31473566bus:CompanySecretary12024-04-012025-03-31473566bus:Director62024-04-012025-03-31473566bus:Director12024-04-012025-03-31473566bus:Director72024-04-012025-03-31473566bus:RegisteredOffice2024-04-012025-03-314735662025-03-31473566bus:Consolidated2024-04-012025-03-31473566bus:Consolidated2025-03-31473566bus:Consolidated2023-04-012024-03-31473566dpl:Item1bus:Consolidated2024-04-012025-03-31473566dpl:Item1bus:Consolidated2023-04-012024-03-31473566dpl:Item2bus:Consolidated2023-04-012024-03-314735662023-04-012024-03-31473566bus:Consolidated2024-03-314735662024-03-31473566core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2025-03-31473566core:FurnitureFittingsbus:Consolidated2025-03-31473566core:ComputerEquipmentbus:Consolidated2025-03-31473566core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-03-31473566core:FurnitureFittingsbus:Consolidated2024-03-31473566core:ComputerEquipmentbus:Consolidated2024-03-31473566core:FurnitureFittings2025-03-31473566core:ComputerEquipment2025-03-31473566core:FurnitureFittings2024-03-31473566core:ComputerEquipment2024-03-31473566bus:Consolidated2024-03-314735662024-03-31473566core:CurrentFinancialInstrumentsbus:Consolidated2024-03-31473566core:WithinOneYearbus:Consolidated2025-03-31473566core:WithinOneYearbus:Consolidated2024-03-31473566core:AfterOneYearbus:Consolidated2025-03-31473566core:AfterOneYearbus:Consolidated2024-03-31473566core:WithinOneYear2025-03-31473566core:WithinOneYear2024-03-31473566core:AfterOneYear2025-03-31473566core:AfterOneYear2024-03-31473566core:ShareCapitalbus:Consolidated2025-03-31473566core:ShareCapitalbus:Consolidated2024-03-31473566core:SharePremiumbus:Consolidated2025-03-31473566core:SharePremiumbus:Consolidated2024-03-31473566core:RevaluationReservebus:Consolidated2025-03-31473566core:RevaluationReservebus:Consolidated2024-03-31473566core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-03-31473566core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-03-31473566core:ShareCapital2025-03-31473566core:ShareCapital2024-03-31473566core:SharePremium2025-03-31473566core:SharePremium2024-03-31473566core:RevaluationReserve2025-03-31473566core:RevaluationReserve2024-03-31473566core:RetainedEarningsAccumulatedLosses2025-03-31473566core:RetainedEarningsAccumulatedLosses2024-03-31473566core:ShareCapitalbus:Consolidated2023-03-31473566core:SharePremiumbus:Consolidated2023-03-31473566core:RevaluationReservebus:Consolidated2023-03-31473566core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-03-31473566bus:Consolidated2023-03-31473566core:ShareCapital2023-03-31473566core:SharePremium2023-03-31473566core:RevaluationReserve2023-03-31473566core:RetainedEarningsAccumulatedLosses2023-03-314735662023-03-31473566core:RevaluationReservebus:Consolidated2023-04-012024-03-31473566core:RevenueReservesInvestmentFundsOnlybus:Consolidated2023-04-012024-03-31473566core:RevaluationReservebus:Consolidated2024-04-012025-03-31473566core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-04-012025-03-31473566core:RevaluationReserve2023-04-012024-03-31473566core:RetainedEarningsAccumulatedLosses2023-04-012024-03-31473566core:RevaluationReserve2024-04-012025-03-31473566core:RetainedEarningsAccumulatedLosses2024-04-012025-03-31473566core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-04-012024-03-31473566core:LandBuildingscore:LongLeaseholdAssets2024-04-012025-03-31473566core:FurnitureFittings2024-04-012025-03-31473566core:ComputerEquipment2024-04-012025-03-31473566core:UKTaxbus:Consolidated2023-04-012024-03-31473566bus:Consolidated12024-04-012025-03-31473566bus:Consolidated12023-04-012024-03-31473566bus:Consolidated22024-04-012025-03-31473566bus:Consolidated22023-04-012024-03-31473566bus:Consolidated32024-04-012025-03-31473566bus:Consolidated32023-04-012024-03-31473566bus:Consolidated42024-04-012025-03-31473566bus:Consolidated42023-04-012024-03-31473566bus:Consolidated52024-04-012025-03-31473566bus:Consolidated52023-04-012024-03-31473566core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-03-31473566core:FurnitureFittingsbus:Consolidated2024-03-31473566core:ComputerEquipmentbus:Consolidated2024-03-31473566core:FurnitureFittings2024-03-31473566core:ComputerEquipment2024-03-31473566core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-04-012025-03-31473566core:FurnitureFittingsbus:Consolidated2024-04-012025-03-31473566core:ComputerEquipmentbus:Consolidated2024-04-012025-03-31473566core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-03-31473566core:Subsidiary12024-04-012025-03-31473566core:Subsidiary22024-04-012025-03-31473566core:Subsidiary32024-04-012025-03-31473566core:Subsidiary42024-04-012025-03-31473566core:Subsidiary112024-04-012025-03-31473566core:Subsidiary222024-04-012025-03-31473566core:Subsidiary332024-04-012025-03-31473566core:Subsidiary442024-04-012025-03-3147356612024-04-012025-03-31473566core:CurrentFinancialInstruments2024-03-31473566core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-31473566core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-31473566core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-03-31473566core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-03-31473566core:Non-currentFinancialInstrumentscore:AfterOneYear2025-03-31473566core:Non-currentFinancialInstrumentscore:AfterOneYear2024-03-31473566core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-03-31473566core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-03-31473566core:CurrentFinancialInstruments2025-03-31473566core:Non-currentFinancialInstrumentsbus:Consolidated2025-03-31473566core:Non-currentFinancialInstrumentsbus:Consolidated2024-03-31473566core:Non-currentFinancialInstruments2025-03-31473566core:Non-currentFinancialInstruments2024-03-31473566bus:PrivateLimitedCompanyLtd2024-04-012025-03-31473566bus:FRS1022024-04-012025-03-31473566bus:Audited2024-04-012025-03-31473566bus:ConsolidatedGroupCompanyAccounts2024-04-012025-03-31473566bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP