Company registration number 09400242 (England and Wales)
131 ST JOHNS HILL LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2025
PAGES FOR FILING WITH REGISTRAR
131 ST JOHNS HILL LIMITED
COMPANY INFORMATION
Director
S Patel
Company number
09400242
Registered office
Argyle House
Joel Street
Northwood
Middlesex
United Kingdom
HA6 1NW
Accountants
Azets
2nd Floor
Regis House
45 King William Street
London
United Kingdom
EC4R 9AN
131 ST JOHNS HILL LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 7
131 ST JOHNS HILL LIMITED
BALANCE SHEET
AS AT
31 JANUARY 2025
31 January 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investment property
4
15,389,758
14,843,957
Current assets
Debtors
5
2,577,263
1,718,127
Cash at bank and in hand
7,199
512
2,584,462
1,718,639
Creditors: amounts falling due within one year
6
(1,826,146)
(1,524,128)
Net current assets
758,316
194,511
Total assets less current liabilities
16,148,074
15,038,468
Creditors: amounts falling due after more than one year
7
(11,115,334)
(10,043,887)
Provisions for liabilities
(1,212,758)
(1,191,207)
Net assets
3,819,982
3,803,374
Capital and reserves
Called up share capital
200
200
Revaluation reserve
10
3,638,275
3,573,622
Distributable profit and loss reserves
181,507
229,552
Total equity
3,819,982
3,803,374
131 ST JOHNS HILL LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 JANUARY 2025
31 January 2025
- 2 -
For the financial year ended 31 January 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.
The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The director of the company has elected not to include a copy of the profit and loss account within the financial statements.true
The financial statements were approved and signed by the director and authorised for issue on 31 October 2025
S Patel
Director
Company registration number 09400242 (England and Wales)
131 ST JOHNS HILL LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 JANUARY 2025
31 January 2025
- 3 -
1
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the director is 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.
2
Accounting policies
Company information
131 St Johns Hill Limited is a private company limited by shares incorporated in England and Wales. The registered office can be found on the Company Information page.
2.1
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. The principal accounting policies adopted are set out below.
2.2
Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales tax.
2.3
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. Changes in fair value are recognised in profit or loss.
2.4
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
2.5
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.
131 ST JOHNS HILL LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2025
2
Accounting policies
(Continued)
- 4 -
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.
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
0
0
131 ST JOHNS HILL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 5 -
4
Investment property
2025
£
Fair value
At 1 February 2024
14,843,957
Additions
459,597
Revaluations
86,204
At 31 January 2025
15,389,758
The split of the property valuation at the balance sheet date is represented by:
2025
£
Cost
6,859,376
Revaluation
2,820,536
9,679,912
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
8,101
1,400
Amounts owed by group undertakings
847,804
1,418,356
Other debtors
1,721,358
298,371
2,577,263
1,718,127
6
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
5,556
5,556
Trade creditors
4,673
Corporation tax
1,471
Other creditors
1,820,590
1,512,428
1,826,146
1,524,128
7
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
11,115,334
10,043,887
131 ST JOHNS HILL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 6 -
8
Loans and overdrafts
2025
2024
£
£
Bank loans
11,120,890
10,049,443
Included within bank loans is a BBLS of £26,852.00. The term is 6 years, inclusive of a 12 month interest free period which is subsidised by the government in full. It attracts a fixed interest rate of 2.50% from the 13th month.
9
Secured debts
Landbay Loan of £236,062 (2024: £236,062). The loan is secured by a fixed and floating charge on the company's assets and undertaking.
Landbay Loan of £191,580 (2024: £191,580). The loan is secured by a fixed charge on the company's assets and undertaking. The charge contains a negative pledge.
Hampshire Trust Bank Loan of £2,157,730 (2024: £2,157,688). The loan is secured by a fixed charge on the company's assets and undertaking. The charge contains a negative pledge.
Shawbrook Loan of £5,624,229 (2024: £5,623,400). The loan is secured by a fixed charge on the company's assets and undertaking. The charge contains a negative pledge.
Landbay Loan of £267,750 (2024: £267,750). The loan is secured by a fixed charge on the company's assets and undertaking. The charge contains a negative pledge.
Hampshire Trust Bank Loan of £1,706,254 (2024: £nil). The loan is secured by a fixed charge on the company's assets and undertaking. The charge contains a negative pledge.
Quantum Mortgages Loan of £276,281 (2024: £nil). The loan is secured by a fixed charge on the company's assets and undertaking. The charge contains a negative pledge.
Quantum Mortgages Loan of £299,963 (2024: £nil). The loan is secured by a fixed charge on the company's assets and undertaking. The charge contains a negative pledge.
Quantum Mortgages Loan of £328,633 (2024: £nil). The loan is secured by a fixed charge on the company's assets and undertaking. The charge contains a negative pledge.
The following loans have been repaid in the year and are satisfied:
Silverstream Loan of £nil (2024: £175,000).
Silverstream Loan of £nil (2024: £215,000).
Silverstream Loan of £nil (2024: £1,145,000).
131 ST JOHNS HILL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2025
- 7 -
10
Revaluation reserve
2025
2024
£
£
At the beginning of the year
3,573,622
2,115,402
Revaluation reserve
64,653
1,458,220
At the end of the year
3,638,275
3,573,622
The transfer from retained earnings comprises of £86,203 revaluation gain on the investment property, offset by the deferred tax impact of £21,551.