Caseware UK (AP4) 2024.0.164 2024.0.164 2025-03-312025-03-31false2024-04-01falseThe principal activity of the company continued to be property investment.00trueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.false SC058096 2024-04-01 2025-03-31 SC058096 2023-04-01 2024-03-31 SC058096 2025-03-31 SC058096 2024-03-31 SC058096 2023-04-01 SC058096 c:Director2 2024-04-01 2025-03-31 SC058096 d:FreeholdInvestmentProperty 2025-03-31 SC058096 d:FreeholdInvestmentProperty 2024-03-31 SC058096 d:CurrentFinancialInstruments 2025-03-31 SC058096 d:CurrentFinancialInstruments 2024-03-31 SC058096 d:CurrentFinancialInstruments d:WithinOneYear 2025-03-31 SC058096 d:CurrentFinancialInstruments d:WithinOneYear 2024-03-31 SC058096 d:ShareCapital 2025-03-31 SC058096 d:ShareCapital 2024-03-31 SC058096 d:ShareCapital 2023-04-01 SC058096 d:RevaluationReserve 2024-04-01 2025-03-31 SC058096 d:RevaluationReserve 2025-03-31 SC058096 d:RevaluationReserve 2024-03-31 SC058096 d:RevaluationReserve 2023-04-01 SC058096 d:OtherMiscellaneousReserve 2024-04-01 2025-03-31 SC058096 d:OtherMiscellaneousReserve 2025-03-31 SC058096 d:OtherMiscellaneousReserve 2024-03-31 SC058096 d:OtherMiscellaneousReserve 2023-04-01 SC058096 d:RetainedEarningsAccumulatedLosses 2024-04-01 2025-03-31 SC058096 d:RetainedEarningsAccumulatedLosses 2025-03-31 SC058096 d:RetainedEarningsAccumulatedLosses 2023-04-01 2024-03-31 SC058096 d:RetainedEarningsAccumulatedLosses 2024-03-31 SC058096 d:RetainedEarningsAccumulatedLosses 2023-04-01 SC058096 d:AcceleratedTaxDepreciationDeferredTax 2025-03-31 SC058096 d:AcceleratedTaxDepreciationDeferredTax 2024-03-31 SC058096 c:OrdinaryShareClass1 2024-04-01 2025-03-31 SC058096 c:OrdinaryShareClass1 2025-03-31 SC058096 c:OrdinaryShareClass1 2024-03-31 SC058096 c:FRS102 2024-04-01 2025-03-31 SC058096 c:AuditExempt-NoAccountantsReport 2024-04-01 2025-03-31 SC058096 c:FullAccounts 2024-04-01 2025-03-31 SC058096 c:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 SC058096 e:PoundSterling 2024-04-01 2025-03-31 xbrli:shares iso4217:GBP xbrli:pure

Registered number: SC058096









FRYSEL PROPERTY COMPANY LIMITED







UNAUDITED

FINANCIAL STATEMENTS

INFORMATION FOR FILING WITH THE REGISTRAR

FOR THE YEAR ENDED 31 MARCH 2025

 
FRYSEL PROPERTY COMPANY LIMITED
 

CONTENTS



Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 11


 
FRYSEL PROPERTY COMPANY LIMITED
REGISTERED NUMBER: SC058096

BALANCE SHEET
AS AT 31 MARCH 2025

2025
2024
Note
£
£

Fixed assets
  

Investment property
 5 
2,188,659
2,188,659

  
2,188,659
2,188,659

Current assets
  

Debtors: amounts falling due within one year
 6 
87,075
83,329

Cash at bank and in hand
 7 
47,587
279,244

  
134,662
362,573

Creditors: amounts falling due within one year
 8 
(766,298)
(748,711)

Net current liabilities
  
 
 
(631,636)
 
 
(386,138)

Total assets less current liabilities
  
1,557,023
1,802,521

Provisions for liabilities
  

Deferred tax
 9 
(47,949)
(26,941)

  
 
 
(47,949)
 
 
(26,941)

Net assets
  
1,509,074
1,775,580


Capital and reserves
  

Called up share capital 
 11 
1,000
1,000

Non-distributable reserve
 12 
662,644
662,644

Other reserves
 12 
93,631
93,631

Profit and loss account
 12 
751,799
1,018,305

  
1,509,074
1,775,580


Page 1

 
FRYSEL PROPERTY COMPANY LIMITED
REGISTERED NUMBER: SC058096
    
BALANCE SHEET (CONTINUED)
AS AT 31 MARCH 2025

The directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

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.

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

The financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The Company has opted not to file the statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 18 November 2025.




Mark Malise Nicolson
Director

The notes on pages 4 to 11 form part of these financial statements.

Page 2
 

 
FRYSEL PROPERTY COMPANY LIMITED


 

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025



Called up share capital
Non-distributable reserve
Other reserves
Profit and loss account
Total equity


£
£
£
£
£



At 1 April 2023
1,000
662,644
93,631
988,010
1,745,285



Comprehensive income for the year


Profit for the year
-
-
-
30,295
30,295





At 1 April 2024
1,000
662,644
93,631
1,018,305
1,775,580



Comprehensive income for the year


Loss for the year
-
-
-
(266,506)
(266,506)



At 31 March 2025
1,000
662,644
93,631
751,799
1,509,074



The notes on pages 4 to 11 form part of these financial statements.

Page 3
 
FRYSEL PROPERTY COMPANY LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

1.


General information

Frysel Property Company Limited is a private company in the United Kingdom limited by shares and incorporated in Scotland. The registered office is Cairnbulg Castle, Fraserburgh, Aberdeenshire, AB43 8TN. 

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with FRS 102 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland' and the requirements of the Companies Act 2006. 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 preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgment in applying the Company's accounting policies (see note 3).

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in this financial statements are rounded to the nearest pound (£).

The following principal accounting policies have been applied:

  
2.2

Equity instruments

Equity instruments issued by the company 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 company.
     

 
2.3

Turnover

Turnover represents rental income from investment properties is recognised on a straight line basis over the term of the relevant lease, net of VAT.

Page 4

 
FRYSEL PROPERTY COMPANY LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)

 
2.4

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.

                 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.

  
2.5

Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.  

 
2.6

Investment property

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.

The investment properties are recorded at fair value based on the market conditions prevalent at the year end. Gains and losses on the fair value of the investment properties are recognised through the Profit and Loss account.

 
2.7

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

Page 5

 
FRYSEL PROPERTY COMPANY LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)

 
2.8

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.

 
2.9

Creditors

Trade creditors are obligations to pay for goods and services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the payment is due within one year. If not, they represent non-current liabilities. Trade creditors are initially recognised at their transaction price and subsequently are measured at amortised cost using the effective interest method. Discounting is omitted where the effect of discounting is immaterial.

 
2.10

Provisions for liabilities

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.
Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Deferred tax liabilities are also presented within provisions but are measured in accordance with the accounting policy on taxation.
 
Increases in provisions are generally charged as an expense to profit or loss.

 
2.11

Financial instruments


The Company has elected to apply the provisions of Section 11 “Basic Financial Instruments” of FRS 102 to all of its financial instruments.

Financial instruments are recognised in the Company's Balance sheet when the Company becomes party to the contractual provisions of the instrument.

Financial assets and liabilities are offset, with 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.

       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 company after deducting all of its liabilities.

Page 6

 
FRYSEL PROPERTY COMPANY LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

2.Accounting policies (continued)


2.11
Financial instruments (continued)



Other financial assets

Other financial assets, which includes investments in equity instruments which are not classified as subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the recognised transaction price. Such assets are subsequently measured at fair value with the changes in fair value being recognised in the profit or loss. Where other financial assets are not publicly traded, hence their fair value cannot be measured reliably, they are measured at cost less impairment.

Basic 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 Company after the deduction of all its liabilities.

Basic financial liabilities, which include trade and other creditors, bank loans and other loans are initially measured at their transaction price (adjusting for transaction costs except in the initial measurement of financial liabilities that are subsequently measured at fair value through profit and loss). When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future payments discounted at a market rate of interest, discounting is omitted where the effect of discounting is immaterial.

Debt instruments are subsequently carried at their amortised cost using the effective interest rate method.





Page 7

 
FRYSEL PROPERTY COMPANY LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

3.


Judgments in applying accounting policies and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors 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.
  
Critical judgements
  
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
  
Fair Value of Investment Properties
  
Investment properties are valued at fair value.  The directors review the appropriateness of the investment properties' carrying value on an annual basis.  This requires the directors make judgements as to the condition of the properties and the local property market conditions.


4.


Employees

The Company has no employees other than the directors, who did not receive any remuneration (2024 - £NIL).

The average monthly number of employees, including directors, during the year was 0 (2024 - 0).


5.


Investment property


Freehold investment property

£



Valuation


At 1 April 2024
2,188,659



At 31 March 2025
2,188,659








Page 8

 
FRYSEL PROPERTY COMPANY LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
Investment property comprises of properties held to receive rental income.  The fair value of the investment property has been arrived at based on the directors' assessment of the fair value of the properties at the year end.

Valuations were carried out for three of the five properties held at 31 March 2017.  The valuation was carried out by Clive Thomas & Co, chartered surveyors, on an open market basis.  The valuation of the three properties as at 31 March 2017 was £1,475,000.  This valuation is consistent with the directors assessment of the properties' fair value.

At 31 March 2023 a valuation was carried out by the director. The fair value of two of the five properties were valued less than previously stated and therefore reduced the properties fair value by £200,000 which was deemed appropriate by the director. The carrying amount being the brought forward valuation is considered to be a fair value at 31 March 2025.
 


6.


Debtors

2025
2024
£
£


Trade debtors
21,439
24,564

Other debtors
35,261
33,831

Prepayments and accrued income
30,375
24,934

87,075
83,329



7.


Cash and cash equivalents

2025
2024
£
£

Cash at bank and in hand
47,587
279,244



8.


Creditors: Amounts falling due within one year

2025
2024
£
£

Other taxation and social security
3,403
-

Other creditors
748,027
735,819

Accruals and deferred income
14,868
12,892

766,298
748,711


Page 9

 
FRYSEL PROPERTY COMPANY LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

9.


Deferred taxation




2025


£






At beginning of year
(26,941)


Charged to profit or loss
(21,008)



At end of year
(47,949)

The provision for deferred taxation is made up as follows:

2025
2024
£
£


Accelerated capital allowances
(47,949)
(26,941)

(47,949)
(26,941)


10.


Provisions










At 31 March 2025


11.


Share capital

2025
2024
£
£
Authorised, allotted, called up and fully paid



1,000 (2024 - 1,000) Ordinary  shares of £1 each
1,000
1,000


Page 10

 
FRYSEL PROPERTY COMPANY LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025

12.


Reserves

Non-distributable reserve

Non-distributable profits represent unrealised gains of £662,644 (2024 -  £662,644) on investment properties along with the deferred tax impact of the unrealised gain. 
 
Other reserves

As set out in company's Articles of Association, realised gains from the sale of investment properties have been included in a separate non-distributable reserve. 


13.


Related party transactions

Other information

Included in other creditors (due within one year) is an amount of £174,622 (2024 - £164,563) due to FM Ramsay Properties Limited, a company in which The Hon Katherine Nicolson, a director of Frysel Property Company Limited, has a controlling interest. This loan is unsecured, bears interest at 2% over the Bank of England base rate per annum, and has no fixed date of repayment. Accrued interest of £29,622 (2024 - £19,563) on this loan is included in this balance.

Included in other creditors (due within one year)  is £77,953 (2024 - £77,797) due to The Hon Mrs Katherine I M I Nicolson, director and shareholder. Also included within other creditors is £472,068 (2024 - £471,912) due to Mark Malise Nicolson and £4,250 (2024 - £4,250) due to Alexander Fraser.  

Included in other creditors (due within one year)  is £1,283 due to Kinbroch Properties Limited a company in which The Hon Katherine Nicolson, a director of Kinbroch Properties Limited, has a controlling interest.

 
Page 11