0
5 November 2025
false
false
false
false
false
false
false
false
false
false
true
false
false
false
false
true
false
No description of principal activity
2024-01-01
Sage Accounts Production Advanced 2024 - FRS102_2024
xbrli:pure
xbrli:shares
iso4217:GBP
SC303267
2024-01-01
2024-12-31
SC303267
2024-12-31
SC303267
2023-12-31
SC303267
2023-01-01
2023-12-31
SC303267
2023-12-31
SC303267
2022-12-31
SC303267
bus:RegisteredOffice
2024-01-01
2024-12-31
SC303267
bus:OrdinaryShareClass1
2024-01-01
2024-12-31
SC303267
bus:LeadAgentIfApplicable
2024-01-01
2024-12-31
SC303267
bus:Director1
2024-01-01
2024-12-31
SC303267
bus:Director6
2024-01-01
2024-12-31
SC303267
core:WithinOneYear
2024-12-31
SC303267
core:WithinOneYear
2023-12-31
SC303267
core:AfterOneYear
2023-12-31
SC303267
core:ShareCapital
2024-12-31
SC303267
core:ShareCapital
2023-12-31
SC303267
core:SharePremium
2024-12-31
SC303267
core:SharePremium
2023-12-31
SC303267
core:RetainedEarningsAccumulatedLosses
2024-12-31
SC303267
core:RetainedEarningsAccumulatedLosses
2023-12-31
SC303267
bus:Director2
2024-01-01
2024-12-31
SC303267
bus:SmallEntities
2024-01-01
2024-12-31
SC303267
bus:Audited
2024-01-01
2024-12-31
SC303267
bus:SmallCompaniesRegimeForAccounts
2024-01-01
2024-12-31
SC303267
bus:PrivateLimitedCompanyLtd
2024-01-01
2024-12-31
SC303267
bus:FullAccounts
2024-01-01
2024-12-31
SC303267
bus:OrdinaryShareClass1
2024-12-31
SC303267
bus:OrdinaryShareClass1
2023-12-31
SC303267
core:OtherRelatedParties
2024-01-01
2024-12-31
COMPANY REGISTRATION NUMBER:
SC303267
|
Filleted Financial Statements |
|
Year ended 31st December 2024
|
Officers and professional advisers |
1 |
|
|
|
Statement of financial position |
2 |
|
|
|
Notes to the financial statements |
3 to 6 |
|
|
|
Officers and Professional Advisers |
|
|
The board of directors |
J P Jakeman |
|
N P Waring |
|
|
|
Registered office |
50 Lothian Road |
|
Festival Square |
|
Edinburgh |
|
EH3 9WJ |
|
|
|
Auditor |
BMK Accounting Limited |
|
Chartered Accountants & Statutory Auditor |
|
43 Lockview Road |
|
Stranmillis |
|
Belfast |
|
BT9 5FJ |
|
|
|
Statement of Financial Position |
|
31 December 2024
Current assets
|
Stocks |
5 |
40,000,000 |
|
40,000,000 |
|
Debtors |
6 |
905,042 |
|
1,108,983 |
|
Cash at bank and in hand |
149,550 |
|
98,553 |
|
------------- |
|
------------- |
|
41,054,592 |
|
41,207,536 |
|
|
|
|
|
|
Creditors: amounts falling due within one year |
7 |
1,089,217 |
|
1,058,163 |
|
------------- |
|
------------- |
|
Net current assets |
|
39,965,375 |
40,149,373 |
|
|
------------- |
------------- |
|
Total assets less current liabilities |
|
39,965,375 |
40,149,373 |
|
|
|
|
|
|
Creditors: amounts falling due after more than one year |
8 |
|
– |
10,923,961 |
|
|
------------- |
------------- |
|
Net assets |
|
39,965,375 |
29,225,412 |
|
|
------------- |
------------- |
|
|
|
|
|
Capital and reserves
|
Called up share capital |
9 |
|
8 |
8 |
|
Share premium account |
|
49,934,322 |
39,039,994 |
|
Profit and loss account |
|
(
9,968,955) |
(
9,814,590) |
|
|
------------- |
------------- |
|
Shareholders funds |
|
39,965,375 |
29,225,412 |
|
|
------------- |
------------- |
|
|
|
|
|
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the statement of comprehensive income has not been delivered.
The directors acknowledge their 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 were approved by the
board of directors
and authorised for issue on
4 November 2025
, and are signed on behalf of the board by:
|
J P Jakeman |
N P Waring |
|
Director |
Director |
|
|
Company registration number:
SC303267
|
Notes to the Financial Statements |
|
Year ended 31st December 2024
1.
General information
The company is a private company limited by shares, registered in Scotland. The address of the registered office is 50 Lothian Road, Festival Square, Edinburgh, EH3 9WJ.
2.
Statement of compliance
These financial statements have been prepared in compliance with Section 1A of FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'.
3.
Accounting policies
Basis of preparation
The financial statements have been prepared in accordance with the Companies Act 2006. They are prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss. The financial statements are prepared in sterling, which is the functional currency of the entity.
Going concern
The financial statements have been prepared on a going concern basis. The directors have approved cash flow forecasts, prepared by management, for the next 12 months which indicate the entity will have sufficient funds to be able to meet its debts as and when they fall due.
Judgements and key sources of estimation uncertainty
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
Revenue recognition
Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax. Revenue from rental contracts is recognised when the income becomes due in line with the rental contracts; the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably. Revenue from the rendering of services is measured by reference to the stage of completion of the service transaction at the end of the reporting period provided that the outcome can be reliably estimated. When the outcome cannot be reliably estimated, revenue is recognised only to the extent that it is probable the expenses recognised will be recovered.
Debtors and creditors receivable / payable within one year
Debtors are stated after all known bad debts have been written off and specific provisions have been made against all considered doubtful for collection.
Debtors and creditors with no state interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the profit and loss account in other administrative expenses.
Loans and borrowings
Loans and borrowings are initially recognised at the transaction price including transactions costs. Subsequently, they are measured at amortised costs using the effective interest rate method, less impairment.
Stocks
Trading properties are carried at the lower of cost and net realisable value. The latter is assessed by the company having regard to suitable external advice and knowledge of recent comparable transactions.
Financial instruments
A financial asset or a financial liability is recognised only when the entity becomes a party to the contractual provisions of the instrument. Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Debt instruments are subsequently measured at amortised cost. Other financial instruments, including derivatives, are initially recognised at fair value, unless payment for an asset is deferred beyond normal business terms or financed at a rate of interest that is not a market rate, in which case the asset is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument. Other financial instruments are subsequently measured at fair value, with any changes recognised in profit or loss, with the exception of hedging instruments in a designated hedging relationship. Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss immediately. For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets are either assessed individually or grouped on the basis of similar credit risk characteristics. Any reversals of impairment are recognised in profit or loss immediately, to the extent that the reversal does not result in a carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously been recognised.
4.
Staff costs
The average number of persons employed by the company during the year, amounted to Nil (2023: Nil).
5.
Stocks
|
Trading property |
40,000,000 |
40,000,000 |
|
------------- |
------------- |
|
|
|
There has been an impairment of stock of £NIL recognised at 31 December 2024 (2023: £2,442,151).
6.
Debtors
|
Trade debtors |
724,962 |
925,940 |
|
Amounts owed by group undertakings |
36,285 |
8,668 |
|
Other debtors |
143,795 |
174,375 |
|
--------- |
------------ |
|
905,042 |
1,108,983 |
|
--------- |
------------ |
|
|
|
7.
Creditors:
amounts falling due within one year
|
Trade creditors |
181,855 |
278,206 |
|
Amounts owed to group undertakings |
515,821 |
364,182 |
|
Accruals |
38,298 |
73,828 |
|
Other creditors |
353,243 |
341,947 |
|
------------ |
------------ |
|
1,089,217 |
1,058,163 |
|
------------ |
------------ |
|
|
|
8.
Creditors:
amounts falling due after more than one year
|
Amounts owed to group undertakings |
– |
10,923,961 |
|
---- |
------------- |
|
|
|
9.
Called up share capital
Issued, called up and fully paid
|
Ordinary shares of £ 1 each |
8 |
8 |
8 |
8 |
|
---- |
---- |
---- |
---- |
|
|
|
|
|
During the year, £10,894,328 of debt was converted into share premium.
10.
Summary audit opinion
The auditor's report dated
5 November 2025
was
unqualified
.
The senior statutory auditor was
Brian McKee
, for and on behalf of
BMK Accounting Limited
.
11.
Related party transactions
As a wholly owned subsidiary the company has taken advantage of the exemption under the terms of FRS 102 from disclosing related party transactions with entities that are members of the group. No transactions have occurred during the year such as are required to be disclosed under FRS 102.
12.
Controlling party
The company was under the control of BE Barking BV, a company incorporated in the Netherlands, throughout the current and previous period.