CADOGAN PIER LIMITED

Company Registration Number:
03149360 (England and Wales)

Unaudited abridged accounts for the year ended 30 September 2024

Period of accounts

Start date: 01 October 2023

End date: 30 September 2024

CADOGAN PIER LIMITED

Contents of the Financial Statements

for the Period Ended 30 September 2024

Balance sheet
Notes

CADOGAN PIER LIMITED

Balance sheet

As at 30 September 2024


Notes

2024

2023


£

£
Fixed assets
Intangible assets: 3 6,317,266 43,763,954
Tangible assets: 4 50,789 50,550
Total fixed assets: 6,368,055 43,814,504
Current assets
Debtors:   2,301,121 1,831,734
Cash at bank and in hand: 8,266 1,056
Total current assets: 2,309,387 1,832,790
Creditors: amounts falling due within one year: 5 (700,795) (641,371)
Net current assets (liabilities): 1,608,592 1,191,419
Total assets less current liabilities: 7,976,647 45,005,923
Creditors: amounts falling due after more than one year: 6 (4,910,533) (5,139,763)
Provision for liabilities: (1,029,185) (10,384,304)
Total net assets (liabilities): 2,036,929 29,481,856
Capital and reserves
Called up share capital: 2,000 2,000
Revaluation reserve:75,288,08131,205,342
Profit and loss account: (3,253,152) (1,725,486)
Shareholders funds: 2,036,929 29,481,856

The notes form part of these financial statements

CADOGAN PIER LIMITED

Balance sheet statements

For the year ending 30 September 2024 the company was entitled to exemption under section 477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

The members have agreed to the preparation of abridged accounts for this accounting period in accordance with Section 444(2A).

These accounts have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

The directors have chosen to not file a copy of the company’s profit & loss account.

This report was approved by the board of directors on 10 December 2025
and signed on behalf of the board by:

Name: Benjamin Freeman
Status: Director

The notes form part of these financial statements

CADOGAN PIER LIMITED

Notes to the Financial Statements

for the Period Ended 30 September 2024

1. Accounting policies

These financial statements have been prepared in accordance with the provisions of Section 1A (Small Entities) of Financial Reporting Standard 102

Turnover policy

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised: Rendering of services Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied: - the amount of revenue can be measured reliably; - it is probable that the Company will receive the consideration due under the contract; - the stage of completion of the contract at the end of the reporting period can be measured reliably; and - the costs incurred and the costs to complete the contract can be measured reliably.

Tangible fixed assets and depreciation policy

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management. Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method. Depreciation is provided on the following basis: Long-term leasehold property - Over the term of the 150 year lease Plant and machinery - 25% Fixtures and fittings - 25% Computer equipment - 25% Other fixed assets - 10 - 25 years The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date. Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

Intangible fixed assets and amortisation policy

Intangible assets are initially recognised at cost. After recognition, under the revaluation model, intangible assets shall be carried at a revalued amount, being its fair value at the date of revaluation less any subsequent accumulated amortisation and subsequent impairment losses - provided that the fair value can be determined by reference to an active market. Revaluations are made with sufficient regularity to ensure that the carrying amount does not differ materially from that which would be determined using fair value at the end of the reporting date. At each reporting date the company assesses whether there is any indication of impairment. If such indication exists, the recoverable amount of the asset is determined which is the higher of its fair value less costs to sell and its value in use. An impairment loss is recognised where the carrying amount exceeds the recoverable amount. All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years. The estimated useful lives range as follows: Moorings - 150 years

Other accounting policies

Going Concern: The company’s financial statements show a loss of £1,527,664 after exceptional items (2023 – Profit £23,928) and accumulated losses of £3,253,152 (2023 - £1,725,486). The loss in the financial period related to a provision for diminution in value of the assets of £2,148,093. On 03 November 2025, the holding company of Cadogan Pier Limited, Thames River Moorings Limited went into administration. Cadogan Pier Limited is dependent on the on Thames River Moorings Limited (TRM) for ongoing funding. The Directors are working closely with the administrators of TRM, who for the time being are continuing to provide funding to the Company, to support its working capital requirements. Finance costs: Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument. Current and deferred tax: The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively. 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 income. Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the reporting date, except that: - The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and - Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met. Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date. 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. 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 Statement of financial position 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 trade and other debtors, cash and bank balances, are initially measured at their transaction price (adjusted for transaction costs except in the initial measurement of financial assets that are subsequently measured at fair value through profit and loss) and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, 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. Discounting is omitted where the effect of discounting is immaterial. The Company's cash and cash equivalents, trade and most other debtors due with the operating cycle fall into this category of financial instruments. Impairment of financial assets At the end of each reporting period financial assets measured at amortised cost are assessed for objective evidence of impairment. 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. Financial assets are impaired when events, subsequent to their initial recognition, indicate the estimated future cash flows derived from the financial asset(s) have been adversely impacted. The impairment loss will be the difference between the current carrying amount and the present value of the future cash flows at the asset(s) original effective interest rate. If there is a favourable change in relation to the events surrounding the impairment loss then the impairment can be reviewed for possible reversal. The reversal will not cause the current carrying amount to exceed the original carrying amount had the impairment not been recognised. The impairment reversal is recognised in the profit or loss. 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. 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.

CADOGAN PIER LIMITED

Notes to the Financial Statements

for the Period Ended 30 September 2024

2. Employees

2024 2023
Average number of employees during the period 2 2

CADOGAN PIER LIMITED

Notes to the Financial Statements

for the Period Ended 30 September 2024

3. Intangible Assets

Total
Cost £
At 01 October 2023 44,085,276
Revaluations (37,137,458)
At 30 September 2024 6,947,818
Amortisation
At 01 October 2023 321,322
Charge for year 309,230
At 30 September 2024 630,552
Net book value
At 30 September 2024 6,317,266
At 30 September 2023 43,763,954

CADOGAN PIER LIMITED

Notes to the Financial Statements

for the Period Ended 30 September 2024

4. Tangible Assets

Total
Cost £
At 01 October 2023 809,069
Additions 15,853
At 30 September 2024 824,922
Depreciation
At 01 October 2023 758,519
Charge for year 15,614
At 30 September 2024 774,133
Net book value
At 30 September 2024 50,789
At 30 September 2023 50,550

CADOGAN PIER LIMITED

Notes to the Financial Statements

for the Period Ended 30 September 2024

5. Creditors: amounts falling due within one year note

Included in creditors are Other loans of £6,899 (2023 - £6,899) are secured on the assets of the company andObligations under finance leases of £182 (2023 - £174) are secured on the assets of the company.

CADOGAN PIER LIMITED

Notes to the Financial Statements

for the Period Ended 30 September 2024

6. Creditors: amounts falling due after more than one year note

Included are Other loans of £24,765 (2023 - £31,664) are secured on the assets of the company and Obligations under finance leases of £1,999,555 (2023 - £1,999,737) are secured on the assets of the company.

CADOGAN PIER LIMITED

Notes to the Financial Statements

for the Period Ended 30 September 2024

7. Revaluation reserve

2024
£
Balance at 01 October 2023 31,205,342
Surplus or deficit after revaluation (25,917,261)
Balance at 30 September 2024 5,288,081

CADOGAN PIER LIMITED

Notes to the Financial Statements

for the Period Ended 30 September 2024

8. Financial commitments

At the balance sheet date the total hire purchase and finance lease creditor was £1,999,737 (2023 - £1,999,911). The difference between the creditor and the minimum lease payments is due to the payments being discounted to their present value and the future interest payable.

CADOGAN PIER LIMITED

Notes to the Financial Statements

for the Period Ended 30 September 2024

9. Changes in presentation and prior period adjustments

The financial statements of Cadogan Pier Ltd have been restated to incorporate the impact of errors in the previous year's financial statements. The model under which the intangible assets are valued has been altered and therefore the financial statements have been restated to correct for this. Intangible assets have increased by £697,530, deferred tax has decreased by £83,895, and the revaluation reserve has increased by £536,254. Additionally, a bad debt has been provided for as at 30 September 2023. This effect of this is to increase administrative expenses by £581,661 and decrease debtors and retained earnings by the same amount.