0 2 BSN (SW) Property Limited 11017774 false 2024-02-01 2025-01-31 2025-01-31 The principal activity of the company is Commercial property rentals Digita Accounts Production Advanced 6.30.9574.0 true true 11017774 2024-02-01 2025-01-31 11017774 2025-01-31 11017774 core:RetainedEarningsAccumulatedLosses 2025-01-31 11017774 core:ShareCapital 2025-01-31 11017774 core:CurrentFinancialInstruments 2025-01-31 11017774 core:CurrentFinancialInstruments core:WithinOneYear 2025-01-31 11017774 core:AllAssociates 2025-01-31 11017774 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2025-01-31 11017774 core:OtherRelatedParties 2025-01-31 11017774 bus:SmallEntities 2024-02-01 2025-01-31 11017774 bus:AuditExemptWithAccountantsReport 2024-02-01 2025-01-31 11017774 bus:FilletedAccounts 2024-02-01 2025-01-31 11017774 bus:SmallCompaniesRegimeForAccounts 2024-02-01 2025-01-31 11017774 bus:RegisteredOffice 2024-02-01 2025-01-31 11017774 bus:Director2 2024-02-01 2025-01-31 11017774 bus:PrivateLimitedCompanyLtd 2024-02-01 2025-01-31 11017774 core:AllAssociates 2024-02-01 2025-01-31 11017774 core:KeyManagementPersonnel 2024-02-01 2025-01-31 11017774 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2024-02-01 2025-01-31 11017774 core:OtherRelatedParties 2024-02-01 2025-01-31 11017774 countries:EnglandWales 2024-02-01 2025-01-31 11017774 2024-01-31 11017774 core:AllAssociates 2024-01-31 11017774 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2024-01-31 11017774 core:OtherRelatedParties 2024-01-31 11017774 2023-02-01 2024-01-31 11017774 2024-01-31 11017774 core:RetainedEarningsAccumulatedLosses 2024-01-31 11017774 core:ShareCapital 2024-01-31 11017774 core:CurrentFinancialInstruments 2024-01-31 11017774 core:CurrentFinancialInstruments core:WithinOneYear 2024-01-31 11017774 core:AllAssociates 2024-01-31 11017774 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2024-01-31 11017774 core:OtherRelatedParties 2024-01-31 11017774 core:AllAssociates 2023-02-01 2024-01-31 11017774 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2023-02-01 2024-01-31 11017774 core:OtherRelatedParties 2023-02-01 2024-01-31 11017774 2023-01-31 11017774 core:AllAssociates 2023-01-31 11017774 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2023-01-31 11017774 core:OtherRelatedParties 2023-01-31 xbrli:pure iso4217:GBP

Registration number: 11017774

BSN (SW) Property Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 January 2025

 

BSN (SW) Property Limited

Contents

Balance Sheet

1

Notes to the Unaudited Financial Statements

2 to 7

 

BSN (SW) Property Limited

(Registration number: 11017774)
Balance Sheet as at 31 January 2025

Note

2025
£

2024
£

Fixed assets

 

Investment property

3

207,030

207,030

Current assets

 

Debtors

4

70,297

72,757

Creditors: Amounts falling due within one year

5

(399,863)

(383,520)

Net current liabilities

 

(329,566)

(310,763)

Net liabilities

 

(122,536)

(103,733)

Capital and reserves

 

Called up share capital

100

100

Retained earnings

(122,636)

(103,833)

Shareholders' deficit

 

(122,536)

(103,733)

For the financial year ending 31 January 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

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 and 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 Board on 31 October 2025 and signed on its behalf by:
 

Mr W A Lang
Director

   
     
 

BSN (SW) Property Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 January 2025

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
10 Mulberry Court
Lustleigh Close
Matford Business Park
Exeter
Devon
EX2 8PW

These financial statements were authorised for issue by the Board on 31 October 2025.

2

Accounting policies

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.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

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 and presentational currency of the company, and rounded to the nearest £.

Going concern

At the balance sheet date, the company had net current liabilities of £329,566 (2024 - £310,763). The company is supported by its associated group members, the directors, and members of the directors' family. Therefore, it is considered that there are no going concern issues to be reported at the balance sheet date.

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/value added tax, 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.

 

BSN (SW) Property Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 January 2025

Government grants

Government grants are recognised when it is reasonable to expect that the grants will be received
and that all related conditions will be met, usually on submission of a valid claim or payment.

Government grants in respect of capital expenditure are credited to a deferred income account and
are released to profit over the expected useful lives of the relevant assets by equal annual
instalments.
Grants of a revenue nature are credited to income so as to match them with the expenditure to which
they relate.

Tax

The tax expense for the period comprises 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.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable 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.

Investment property

Investment property is carried at fair value, derived from the current market prices for comparable real estate determined annually by external valuers. The valuers use observable market prices, adjusted if necessary for any difference in the nature, location or condition of the specific asset. Changes in fair value are recognised in profit or loss.

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.

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.

 

BSN (SW) Property Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 January 2025

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

Dividends and other distributions to the equity holders of the company are recognised as a liability in the statement of changes in equity in the period in which the dividend and other distributions are approved by the shareholders.

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.

3

Investment properties

2025
£

At 1 February

207,030

At 31 January

207,030

The directors consider that the closing value of investment property fairly represents it's fair value.

There has been no valuation of investment property by an independent valuer.

 

BSN (SW) Property Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 January 2025

4

Debtors

Note

2025
£

2024
£

Trade debtors

 

5,125

5,337

Amounts owed by related parties

7

49,879

52,126

Other debtors

 

15,293

15,294

 

70,297

72,757

5

Creditors

Due within one year

Note

2025
£

2024
£

 

Loans and borrowings

6

210,585

219,447

Amounts due to related parties

7

160,608

137,644

Social security and other taxes

 

675

2,773

Accruals and deferred income

 

8,545

3,945

Corporation tax liability

19,450

19,711

 

399,863

383,520

6

Loans and borrowings

Current loans and borrowings

2025
£

2024
£

Bank borrowings

134,655

143,517

Other borrowings

75,930

75,930

210,585

219,447

Included in loans and borrowings are bank borroings secured by way of fixed and floating charges covering all of the property or undertaking of the company.

 

BSN (SW) Property Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 January 2025

7

Related party transactions

Loans from related parties

2025

Associates
£

Key management
£

Other related parties
£

Total
£

At start of period

73,989

4,493

59,162

137,644

Advanced

2,247

-

32,980

35,227

Repaid

-

(4,493)

(7,770)

(12,263)

At end of period

76,236

-

84,372

160,608

2024

Associates
£

Key management
£

Other related parties
£

Total
£

At start of period

74,365

-

51,508

125,873

Advanced

-

4,493

26,072

30,565

Repaid

(376)

-

(18,418)

(18,794)

At end of period

73,989

4,493

59,162

137,644

Terms of loans from related parties

Loans from key management are loans from the directors. Interest is not charged and the loans are repayable on demand.

Loans from other related parties consist of loans made by the companies under common control. These loans are interest free and repayable on demand.

Loans from associates are interest free and repayable on demand.

Included within other loans and borrowings is a loan made by the relatives of one of the directors. This loan had accrued interest of £52,200 to 31 January 2023, when the interest ceased and the loan became interest free and repayable on demand. The balance outstanding as at the year end was £57,225 (2024: £57,225).

 

BSN (SW) Property Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 January 2025

Loans to related parties

2025

Associates
£

Total
£

At start of period

52,126

52,126

Repaid

(2,247)

(2,247)

At end of period

49,879

49,879

2024

Associates
£

Total
£

At start of period

47,665

47,665

Advanced

4,461

4,461

At end of period

52,126

52,126

Terms of loans to related parties

Loans to associates are interest free and repayable on demand.