Company registration number 05327151 (England and Wales)
UBP PROPERTY LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
UBP PROPERTY LIMITED
COMPANY INFORMATION
Director
Mr H Cooke
Company number
05327151
Registered office
6th Floor
Manfield House
1 Southampton Street
London
WC2R 0LR
Auditor
Alliotts LLP
Manfield House
1 Southampton Street
London
WC2R 0LR
UBP PROPERTY LIMITED
CONTENTS
Page
Strategic report
1 - 2
Director's report
3 - 4
Independent auditor's report
5 - 7
Group statement of comprehensive income
8
Group statement of financial position
9
Company statement of financial position
10
Group statement of changes in equity
11
Company statement of changes in equity
12
Group statement of cash flows
13
Notes to the financial statements
14 - 34
UBP PROPERTY LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The director presents the strategic report for the year ended 31 December 2024.
Review of the business
UBP Property is a holding company for flexographic plate and die manufacturers in Spain and France. These businesses transact wholly with customers in the cardboard box packaging and printing industries which are, in turn, dependent on buoyant economic conditions driving consumer activity.
Through its interest in Chemence Graphics (Holdings) Limited, the company owns Chemence Graphics Spain SL and Chemence Graphics France.
Principal risks and uncertainties
The major risks facing the combined businesses are related to negative impacts on general economic expansion and consumer-facing activity within the Eurozone area. To this end growing geopolitical uncertainty is of concern.
We are also aware of the risk of failure to innovate and attract new customers.
We remain more than satisfied that our ongoing strategic approach has mitigated these risks.
Analysis of Development and Performance
Favourable market conditions and strong proactive management have allowed the combined businesses increase turnover by 12.9% during 2024.
The cash and overall financial position of the company and its subsidiaries continue to be managed closely.
The general trading environment and customer base of both subsidiary companies remains extremely competitive however we are confident that with ongoing innovation and focus our trading position can be successfully grown further.
We are continuing to build constructive, long-term partnerships with existing and potential customers focussing on not just our ability to deliver high quality products but also to offer an excellent service and competitive prices.
The directors are generally satisfied with the performance of the company and its subsidiaries during 2024.
Analysis of position at year-end
The directors are satisfied that the financial and trading position of the company at the end of 2024 is adequate and improving within a highly competitive marketplace and the shareholders and associated group companies support this view.
Key performance indicators
The directors consider the key performance indicators are those that communicate the financial performance and strength of the company overall; turnover, gross and net margins as well as measures of operational productivity and efficiency.
2024 2023
Turnover €14,080,890 €12,473,550
Gross margin 64.6% 63.57%
Net margin 9.6% 7.9%
The group’s operating profit for the financial year of €880,733 is encouraging. The directors are confident that the quality of the products and services that the companies provide as well as the actions taken to mitigate any weak performance will continue to have a positive impact on the bottom line profits
UBP PROPERTY LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Mr H Cooke
Director
16 December 2025
UBP PROPERTY LIMITED
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
The director presents his annual report and financial statements for the year ended 31 December 2024.
Principal activities
The principal activity of the group is disclosed in the Strategic Report.
Results and dividends
The results for the year are set out on page 8.
No ordinary dividends were paid. The director does not recommend payment of a dividend.
Director
The director who held office during the year and up to the date of signature of the financial statements was as follows:
Mr H Cooke
Auditor
Alliotts LLP were appointed as auditor to the group and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.
Statement of director's responsibilities
The director is responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
Company law requires the director to prepare financial statements for each financial year. Under that law the director has elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the director must not approve the financial statements unless he is satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the director is required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.
The director is responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. He is also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
UBP PROPERTY LIMITED
DIRECTOR'S REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
On behalf of the board
Mr H Cooke
Director
16 December 2025
UBP PROPERTY LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF UBP PROPERTY LIMITED
- 5 -
Opinion
We have audited the financial statements of UBP Property Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the group statement of comprehensive income, the group statement of financial position, the company statement of financial position, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the group's and the parent company's affairs as at 31 December 2024 and of the group's profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the director's use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the director with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The director is responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
The information given in the strategic report and the director's report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
The strategic report and the director's report have been prepared in accordance with applicable legal requirements.
UBP PROPERTY LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF UBP PROPERTY LIMITED
- 6 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the director's report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of director
As explained more fully in the director's responsibilities statement, the director is responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the director determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the director is responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the director either intends to liquidate the parent company or to cease operations, or has no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
Extent to which the audit was considered capable of detecting irregularities, including fraud
Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:
the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;
we identified the laws and regulations applicable to the company through discussions with directors and other management, and from our commercial knowledge and experience of the printing and manufacturing sectors;
we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, including the health and safety, environmental, Companies Act 2006, taxation legislation and data protection, anti-bribery, employment;
we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management
identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.
We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:
making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud;
considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations; and
understanding the design of the company’s remuneration policies.
UBP PROPERTY LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF UBP PROPERTY LIMITED
- 7 -
Audit response to risks identified
To address the risk of fraud through management bias and override of controls, we:
performed analytical procedures to identify any unusual or unexpected relationships;
tested journal entries to identify unusual transactions;
assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias; and
investigated the rationale behind significant or unusual transactions.
In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:
agreeing financial statement disclosures to underlying supporting documentation;
enquiring of management as to actual and potential litigation and claims; and
reviewing correspondence with tax authorities and the company's legal advisors.
There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.
Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
Other matters which we are required to address
In the previous accounting period, the group had not breached the "small group" thresholds for two consecutive periods as defined in the Companies Act 2006. Consequently, no consolidated accounts were prepared. Therefore, the comparative figures in respect of the year ended 31 December 2023 were not subject to audit.
This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Nicholas Nicolaou FCCA (Senior Statutory Auditor)
For and on behalf of Alliotts LLP, Statutory Auditor
Chartered Accountants
Manfield House
1 Southampton Street
London
WC2R 0LR
17 December 2025
UBP PROPERTY LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
(unaudited)
Notes
€
€
Revenue
3
14,080,890
12,473,550
Cost of sales
(4,987,753)
(4,543,627)
Gross profit
9,093,137
7,929,923
Administrative expenses
(8,257,818)
(7,888,166)
Other operating income
45,414
41,864
Exceptional item
4
1,443,774
Operating profit
5
880,733
1,527,395
Investment income
8
71,146
17,333
Finance costs
9
(62,052)
(45,167)
Profit before taxation
889,827
1,499,561
Tax on profit
10
463,693
(518,032)
Profit for the financial year
24
1,353,520
981,529
Profit for the financial year is all attributable to the owner of the parent company.
Total comprehensive income for the year is all attributable to the owner of the parent company.
The notes on pages 14 to 34 form part of these financial statements.
UBP PROPERTY LIMITED
GROUP STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
(unaudited)
Notes
€
€
€
€
Non-current assets
Intangible assets
84,145
39,181
Property, plant and equipment
12
1,281,715
1,510,913
1,365,860
1,550,094
Current assets
Inventories
15
760,055
718,927
Trade and other receivables
16
3,782,421
2,697,961
Investments
17
1,790,000
1,440,000
Cash and cash equivalents
608,752
973,860
6,941,228
5,830,748
Current liabilities
18
(3,688,874)
(4,034,994)
Net current assets
3,252,354
1,795,754
Total assets less current liabilities
4,618,214
3,345,848
Non-current liabilities
19
(1,359,233)
(1,442,050)
Provisions for liabilities
Provisions
21
1,500
1,500
Deferred tax liability
22
2,697
1,034
(4,197)
(2,534)
Net assets
3,254,784
1,901,264
Equity
Called up share capital
23
1
1
Other reserves
24
2,276,927
2,276,927
Retained earnings
24
977,856
(375,664)
Total equity
3,254,784
1,901,264
The notes on pages 14 to 34 form part of these financial statements.
These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.
The financial statements were approved and signed by the director and authorised for issue on 16 December 2025
16 December 2025
Mr H Cooke
Director
Company registration number 05327151 (England and Wales)
UBP PROPERTY LIMITED
COMPANY STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
(unaudited)
as restated
Notes
€
€
€
€
Non-current assets
Investments
13
1,812,115
1,812,115
1,812,115
1,812,115
Current assets
Trade and other receivables
16
68,952
66,120
Current liabilities
18
(507,977)
(461,505)
Net current liabilities
(439,025)
(395,385)
Net assets
1,373,090
1,416,730
Equity
Called up share capital
23
1
1
Other reserves
24
1,812,114
1,812,114
Retained earnings
24
(439,025)
(395,385)
Total equity
1,373,090
1,416,730
The notes on pages 14 to 34 form part of these financial statements.
As permitted by s408 Companies Act 2006, the company has not presented its own income statement and related notes. The company’s loss for the year was €43,640 (2023 - €42,494 loss).
For the financial year ended 31 December 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
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.
The member has not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The financial statements were approved and signed by the director and authorised for issue on 16 December 2025
16 December 2025
Mr H Cooke
Director
Company registration number 05327151 (England and Wales)
UBP PROPERTY LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
Share capital
Restricted reserve
Capital contribution reserve
Retained earnings
Total
€
€
€
€
€
Balance at 1 January 2023
1
464,813
1,312,112
(1,357,193)
419,733
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
-
981,529
981,529
Other movements
-
-
500,002
-
500,002
Balance at 31 December 2023
1
464,813
1,812,114
(375,664)
1,901,264
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
-
1,353,520
1,353,520
Balance at 31 December 2024
1
464,813
1,812,114
977,856
3,254,784
The notes on pages 14 to 34 form part of these financial statements.
UBP PROPERTY LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
Share capital
Capital contribution reserve
Retained earnings
Total
€
€
€
€
As restated for the period ended 31 December 2023:
Balance at 1 January 2023
1
-
(352,891)
(352,890)
Restatement (note 30)
-
1,312,112
-
1,312,112
As restated
1
1,312,112
(352,891)
959,222
Year ended 31 December 2023:
Loss and total comprehensive income for the year
-
-
(42,494)
(42,494)
Capital contributions
-
500,002
-
500,002
Balance at 31 December 2023 (as restated)
1
1,812,114
(395,385)
1,416,730
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
(43,640)
(43,640)
Balance at 31 December 2024
1
1,812,114
(439,025)
1,373,090
The notes on pages 14 to 34 form part of these financial statements.
UBP PROPERTY LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
2024
2023
(unaudited)
as restated
Notes
€
€
€
€
Cash flows from operating activities
Cash generated from operations
28
807,653
2,097,879
Interest paid
(62,052)
(45,167)
Income taxes paid
(525,761)
(276,814)
Net cash inflow from operating activities
219,840
1,775,898
Investing activities
Purchase of intangible assets
(59,140)
(48,542)
Purchase of property, plant and equipment
(150,696)
(627,568)
Cash used in short term investments
(350,000)
(1,440,000)
Interest received
71,146
17,333
Net cash used in investing activities
(488,690)
(2,098,777)
Financing activities
Capital contribution from parent company
-
500,002
Proceeds from borrowings
96,517
454,444
Repayment of borrowings
(104,009)
(136,378)
Repayment of bank loans
(88,766)
(174,300)
Payment of finance leases obligations
-
(12,693)
Net cash (used in)/generated from financing activities
(96,258)
631,075
Net (decrease)/increase in cash and cash equivalents
(365,108)
308,196
Cash and cash equivalents at beginning of year
973,860
665,664
Cash and cash equivalents at end of year
608,752
973,860
The notes on pages 14 to 34 form part of these financial statements.
UBP PROPERTY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
1
Accounting policies
Company information
UBP Property Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is 6th Floor, Manfield House, 1 Southampton Street, London, WC2R 0LR.
The group consists of UBP Property Limited and all of its subsidiaries.
1.1
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.
The financial statements are prepared in Euros, 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.
The company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements:
Section 4 ‘Statement of Financial Position’: Reconciliation of the opening and closing number of shares;
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues’: Carrying amounts, interest income/expense and net gains/losses for each category of financial instrument; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
1.2
Business combinations
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
UBP PROPERTY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company UBP Property Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 December 2024. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.
1.4
Going concern
At the time of approving the financial statements, the director has a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.
1.5
Revenue
Revenue is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
1.6
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 5 years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
1.7
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
UBP PROPERTY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Software
3 years
1.8
Property, plant and equipment
Property, plant and equipment are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Plant and equipment
3 - 12 years
Fixtures and fittings
3 - 10 years
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the income statement.
1.9
Non-current investments
Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.
In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
1.10
Impairment of non-current assets
At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
UBP PROPERTY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.11
Inventories
Inventories are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of inventories over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.12
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.
1.13
Financial instruments
The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the group's statement of financial position when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and 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 receivables 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.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. 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.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
UBP PROPERTY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities are classified according to the substance of the contractual arrangements entered into.
Basic financial liabilities
Basic financial liabilities, including trade and other payables, bank loans, loans from fellow group companies, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade payables are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1.14
Equity instruments
Equity instruments issued by the group 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 group.
1.15
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 income statement 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 group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
UBP PROPERTY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 19 -
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 income statement, 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 if, and only if, there is 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.
1.16
Provisions
Provisions are recognised when the group has a legal or constructive present obligation as a result of a past event, it is probable that the group will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.
The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
1.17
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 non-current assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.18
Government grants
Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.
A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.
1.19
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
UBP PROPERTY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
2
Judgements and key sources of estimation uncertainty
In the application of the group’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.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Property, plant and equipment
Property, plant and equipment are recorded at cost less accumulated depreciation. Judgement is required to determine whether there are indicators of impairment of the company’s tangible assets. Factors taken into consideration in reaching such a decision include the economic viability and expected future financial performance of the asset.
Inventory
Inventories are valued at the lower of cost and net realisable value. Net realisable value includes, where necessary, provisions for slow moving and obsolete stocks. Calculation of these provisions requires judgements to be made, which include forecast consumer demand, the promotional, competitive and economic environment and inventory loss trends.
Investments
Investments in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. Factors taken into account with assessing impairment are the profitability, performance and balance sheet value of investments held.
Receivables recovery
Judgement is required to determine whether there are indicators of impairment of the company’s receivable balances. Factors taken into consideration in reaching such a decision include history of customer payments received and the general economic environment.
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
Property, plant and equipment
Property, plant and equipment are depreciated over their useful lives taking into account residual values, where appropriate. The actual lives of the assets and residual values are assessed annually and may vary depending on a number of factors. In re-assessing asset lives, factors such as technological innovation, product life cycles and maintenance programmes are taken into account. Residual value assessments consider issues such as future market conditions, the remaining life of the asset and projected disposal values.
Inventory provision
When considering the inventory provision, management considers the nature and condition of the inventory, as well as applying assumptions around anticipated saleability of inventory held and recent sales performance of inventory lines.
UBP PROPERTY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
3
Revenue
2024
2023
(unaudited)
€
€
Revenue analysed by class of business
Flexographic printing services
14,080,890
12,473,550
2024
2023
(unaudited)
€
€
Revenue analysed by geographical market
Europe
13,506,086
11,943,072
Rest of World
574,804
530,478
14,080,890
12,473,550
2024
2023
(unaudited)
€
€
Other revenue
Interest income
71,146
17,333
Grants received
10,517
11,603
4
Exceptional item
2024
2023
(unaudited)
€
€
Income
Legal settlement
-
(1,443,774)
In the year ended 31 December 2023, the group was awarded EUR 1.4 million following a dispute with a former customer. The award is subject to an ongoing appeal. No provision has been recognised at 31 December 2024 (2023: £nil) for any repayment as the director does not consider it probable that the judgement will be altered.
5
Operating profit
2024
2023
(unaudited)
€
€
Operating profit for the year is stated after charging/(crediting):
Exchange losses
19,901
42,970
Government grants
(10,517)
(11,603)
Depreciation of owned property, plant and equipment
379,894
356,873
Amortisation of intangible assets
14,176
9,361
UBP PROPERTY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
6
Auditor's remuneration
2024
2023
(unaudited)
Fees payable to the company's auditor and associates:
€
€
For audit services
Audit of the financial statements of the group and company
16,400
-
7
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2024
2023
2024
2023
(unaudited)
(unaudited)
Number
Number
Number
Number
Directors
1
1
1
1
Management
5
8
-
-
Technical staff
135
120
-
-
Administration and support
12
15
-
-
Total
153
144
1
1
Their aggregate remuneration comprised:
Group
Company
2024
2023
2024
2023
(unaudited)
(unaudited)
€
€
€
€
Wages and salaries
4,188,352
3,975,197
Social security costs
1,343,838
1,258,781
-
-
5,532,190
5,233,978
8
Investment income
2024
2023
(unaudited)
€
€
Interest income
Interest on bank deposits
13
9,814
Other interest income
71,133
7,519
Total income
71,146
17,333
UBP PROPERTY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
9
Finance costs
2024
2023
(unaudited)
€
€
Interest on bank overdrafts and loans
19,557
6,934
Interest payable to group undertakings
4,324
4,099
Other interest on financial liabilities
38,171
34,134
Total finance costs
62,052
45,167
10
Taxation
2024
2023
(unaudited)
€
€
Current tax
Foreign current tax on profits for the current period
205,862
517,605
Deferred tax
Origination and reversal of timing differences
(669,555)
427
Total tax (credit)/charge
(463,693)
518,032
The actual (credit)/charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
(unaudited)
€
€
Profit before taxation
889,827
1,499,561
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 25.00%)
222,457
374,890
Tax effect of expenses that are not deductible in determining taxable profit
11,192
10,740
Tax effect of utilisation of tax losses not previously recognised
(23,228)
Change in unrecognised deferred tax assets
130,073
Other timing differences
24,904
(9)
Recognition of unused trading losses deferred tax asset
(695,648)
Differences in foreign tax rates
(3,370)
2,338
Taxation (credit)/charge
(463,693)
518,032
The group has unused tax losses of EUR 5,913,147 relating to one of its subsidiaries. A deferred tax asset has been recognised in relation to EUR 2,995,317 of these losses.
From 1 January 2025, the applicable corporation tax rate in a subsidiary company will decrease from 25% to 24%.
UBP PROPERTY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
11
Intangible fixed assets
Group
Goodwill
Negative goodwill
Software
Total
€
€
€
€
Cost
At 1 January 2024
3,625,939
(32,009)
498,661
4,092,591
Additions - internally developed
59,140
59,140
At 31 December 2024
3,625,939
(32,009)
557,801
4,151,731
Amortisation and impairment
At 1 January 2024
3,625,939
(32,009)
459,480
4,053,410
Amortisation charged for the year
14,176
14,176
At 31 December 2024
3,625,939
(32,009)
473,656
4,067,586
Carrying amount
At 31 December 2024
84,145
84,145
At 31 December 2023
39,181
39,181
The company had no intangible fixed assets at 31 December 2024 or 31 December 2023.
12
Property, plant and equipment
Group
Plant and equipment
Fixtures and fittings
Total
€
€
€
Cost
At 1 January 2024
3,721,094
242,226
3,963,320
Additions
79,234
71,462
150,696
Disposals
(53,742)
(53,742)
At 31 December 2024
3,746,586
313,688
4,060,274
Depreciation and impairment
At 1 January 2024
2,271,327
181,080
2,452,407
Depreciation charged in the year
342,555
37,339
379,894
Eliminated in respect of disposals
(53,742)
(53,742)
At 31 December 2024
2,560,140
218,419
2,778,559
Carrying amount
At 31 December 2024
1,186,446
95,269
1,281,715
At 31 December 2023
1,449,767
61,146
1,510,913
The company had no property, plant and equipment at 31 December 2024 or 31 December 2023.
UBP PROPERTY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
13
Fixed asset investments
Group
Company
2024
2023
2024
2023
(unaudited)
(unaudited)
as restated
Notes
€
€
€
€
Investments in subsidiaries
14
1,812,115
1,812,115
Movements in non-current investments
Company
Shares in subsidiaries
€
Cost or valuation
At 1 January 2024 and 31 December 2024
1,812,115
Carrying amount
At 31 December 2024
1,812,115
At 31 December 2023
1,812,115
14
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
Chemence Graphics (Holdings) Limited
13 Princewood Road, Earlstrees Industrial Estate, Corby, Northamptonshire, NN17 4XD
Ordinary
100.00
-
Chemence Graphics France
15 Rue de la Ligne de l'Est, 69100 Villeurbanne, France
Ordinary
0
100.00
Chemence Graphics Spain S.L.
Carrer de Montilla, 5-7, 08970 Sant Joan Despí, Barcelona, Spain
Ordinary
0
100.00
15
Inventories
Group
Company
2024
2023
2024
2023
(unaudited)
(unaudited)
€
€
€
€
Raw materials and consumables
687,674
662,448
-
-
Work in progress
71,398
55,496
-
-
Payments received on account
983
983
760,055
718,927
-
-
UBP PROPERTY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 26 -
16
Trade and other receivables
Group
Company
2024
2023
2024
2023
(unaudited)
(unaudited)
Amounts falling due within one year:
€
€
€
€
Trade receivables
2,071,695
1,743,201
Amounts owed by group undertakings
72,920
69,774
68,952
66,120
Other receivables
21,324
28,085
Prepayments and accrued income
204,820
118,708
2,370,759
1,959,768
68,952
66,120
Amounts falling due after more than one year:
Amounts owed by group undertakings
525,967
546,671
-
-
Other receivables
188,854
165,899
714,821
712,570
-
-
Deferred tax asset (note 22)
696,841
25,623
1,411,662
738,193
-
-
Total debtors
3,782,421
2,697,961
68,952
66,120
17
Current asset investments
Group
Company
2024
2023
2024
2023
(unaudited)
(unaudited)
€
€
€
€
Short term deposits
1,790,000
1,440,000
-
-
UBP PROPERTY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 27 -
18
Current liabilities
Group
Company
2024
2023
2024
2023
(unaudited)
(unaudited)
Notes
€
€
€
€
Bank loans
20
410,271
376,180
Other borrowings
20
86,855
144,545
Trade payables
1,009,278
1,105,660
Amounts owed to group undertakings
1,389,455
1,232,313
482,023
459,765
Corporation tax payable
38,258
358,157
Other taxation and social security
457,778
467,199
-
-
Other payables
271,025
349,200
Accruals and deferred income
25,954
1,740
25,954
1,740
3,688,874
4,034,994
507,977
461,505
19
Non-current liabilities
Group
Company
2024
2023
2024
2023
(unaudited)
(unaudited)
Notes
€
€
€
€
Bank loans and overdrafts
20
97,067
219,924
Other borrowings
20
1,194,461
1,144,263
Deferred income
67,705
77,863
1,359,233
1,442,050
20
Borrowings
Group
Company
2024
2023
2024
2023
(unaudited)
(unaudited)
€
€
€
€
Bank loans
507,338
596,104
Loans from group undertakings
1,054,261
1,009,261
Other loans
227,055
279,547
1,788,654
1,884,912
-
-
Payable within one year
497,126
520,725
Payable after one year
1,291,528
1,364,187
Bank loans
The bank loans have interest rates ranging from 1.5% to 2.5% with the long term loan due for repayment in 2028.
UBP PROPERTY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
20
Borrowings
(Continued)
- 28 -
Loans from group undertakings
The loans are unsecured, interest free and has no set repayment date.
Other loans
During the financial year 2023, a loan was granted by the Centro para el Desarrollo Tecnológico Industrial (CDTI). This loan, intended to finance the development and implementation of new cutting technologies for processes, bears interest at 5.26% and matures in 2030.
21
Provisions for liabilities
Group
Company
2024
2023
2024
2023
(unaudited)
(unaudited)
€
€
€
€
Other provisions
1,500
1,500
-
-
Movements on provisions:
Other provisions
Group
€
At 1 January 2024 and 31 December 2024
1,500
22
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Liabilities
Liabilities
Assets
Assets
2024
2023
2024
2023
(unaudited)
(unaudited)
Group
€
€
€
€
Accelerated capital allowances
-
-
-
24,600
Tax losses
-
-
695,648
-
Retirement benefit obligations
-
-
1,193
1,023
Income timing differences
2,697
1,034
-
-
2,697
1,034
696,841
25,623
The company has no deferred tax assets or liabilities.
UBP PROPERTY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
22
Deferred taxation
(Continued)
- 29 -
Group
Company
2024
2024
Movements in the year:
€
€
Asset at 1 January 2024
(24,589)
-
Credit to profit or loss
(669,555)
-
Asset at 31 December 2024
(694,144)
-
The deferred tax asset set out above is expected to reverse and relates to the utilisation of tax losses against future expected profits. The deferred tax liability set out above is expected to reverse within and relates to income timing differences.
UBP PROPERTY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 30 -
23
Share capital
Group and company
2024
2023
2024
2023
(unaudited)
(unaudited)
Ordinary share capital
Number
Number
€
€
Issued and fully paid
Ordinary shares of £1 each
1
1
1
1
The company has one class of ordinary shares which carry no right to fixed income. Each share carries one voting right.
24
Reserves
Restricted reserve
The restricted reserve represents retained earnings within a subsidiary company from which dividends may not be distributed unless the total reserves of the company after such a distribution are more than the nominal value of the subsidiary company's share capital.
Capital contribution reserve
The capital contribution reserve represents amounts gifted to a subsidiary company by the group's ultimate beneficial owner. The amounts are non-repayable and therefore are represented as an additional contribution to the company's equity.
25
Financial commitments, guarantees and contingent liabilities
The company and its UK subsidiary are party to a Composite Accounting Agreement with a bank which provides cross guarantees for borrowing provided to other connected companies. At 31 December 2024 the total potential amount outstanding under the guarantee amounted to EUR nil (2023: EUR nil).
A subsidiary in the group maintains three guarantees in respect of borrowings with a total exposure of EUR 103,000.
26
Related party transactions
Transactions with related parties
The following amounts were outstanding at the reporting end date:
Amounts due to related parties
2024
2023
(unaudited)
€
€
Group
Other related parties
2,443,716
2,241,574
Company
Entities over which the company has control, joint control or significant influence
1
1
Other related parties
482,022
459,764
UBP PROPERTY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
26
Related party transactions
(Continued)
- 31 -
The following amounts were outstanding at the reporting end date:
Amounts due from related parties
2024
2023
Balance
Balance
(unaudited)
€
€
Group
Other related parties
598,887
616,445
Company
Other related parties
68,952
66,120
Other information
The company has taken advantage of the exemption available in Paragraph 33.1A of FRS102 whereby it has not disclosed transactions with other companies that are wholly owned within the Group.
27
Controlling party
The ultimate parent company during the period was Chemence Trading Limited (formerly Clast Trading Limited), a company registered in Hong Kong with registered office of 12/F, Two Chinachem Plaza, 68 Connaught Road Central, Hong Kong.
No one party has overall control.
28
Cash generated from group operations
2024
2023
(unaudited)
€
€
Profit after taxation
1,353,520
981,529
Adjustments for:
Taxation (credited)/charged
(463,693)
518,032
Finance costs
62,052
45,167
Investment income
(71,146)
(17,333)
Amortisation and impairment of intangible assets
14,176
9,361
Depreciation and impairment of property, plant and equipment
379,894
356,873
Movements in working capital:
Increase in inventories
(41,128)
(29,674)
(Increase)/decrease in trade and other receivables
(413,242)
120,016
(Decrease)/increase in trade and other payables
(2,622)
124,065
Decrease in deferred income
(10,158)
(10,157)
Cash generated from operations
807,653
2,097,879
UBP PROPERTY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 32 -
29
Analysis of changes in net debt - group
1 January 2024
Cash flows
31 December 2024
€
€
€
Cash at bank and in hand
973,860
(365,108)
608,752
Borrowings excluding overdrafts
(1,884,912)
96,258
(1,788,654)
(911,052)
(268,850)
(1,179,902)
30
Prior period adjustment
Changes to the statement of financial position - group
As previously reported
Adjustment
As restated at 31 Dec 2023
€
€
€
Net assets
1,901,264
-
1,901,264
Capital and reserves
Total equity
1,901,264
-
1,901,264
Changes to the income statement - group
As previously reported
Adjustment
As restated
Period ended 31 December 2023
€
€
€
Profit after taxation
981,529
-
981,529
Reconciliation of changes in equity - group
The prior period adjustments do not give rise to any effect upon equity.
Reconciliation of changes in profit for the previous financial period
2023
€
Adjustments to prior year
Total adjustments
-
Profit as previously reported
981,529
Profit as adjusted
981,529
UBP PROPERTY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
30
Prior period adjustment
(Continued)
- 33 -
Changes to the statement of financial position - company
As previously reported
Adjustment at 1 Jan 2023
Adjustment at 31 Dec 2023
As restated at 31 Dec 2023
€
€
€
€
Fixed assets
Investments
1
1,312,112
500,002
1,812,115
Capital and reserves
Capital contribution reserve
-
1,312,112
500,002
1,812,114
Changes to the income statement - company
As previously reported
Adjustment
As restated
Period ended 31 December 2023
€
€
€
Loss after taxation
(42,494)
-
(42,494)
Reconciliation of changes in equity - company
1 January
31 December
2023
2023
Notes
€
€
Adjustments to prior year
Recognition of capital contribution and increased investment in subsidiaries
(i)
1,312,112
1,812,114
Equity as previously reported
(352,890)
(395,384)
Equity as adjusted
959,222
1,416,730
Analysis of the effect upon equity
Capital contribution reserve
1,312,112
1,812,114
Reconciliation of changes in loss for the previous financial period
2023
€
Adjustments to prior year
Total adjustments
-
Loss as previously reported
(42,494)
Loss as adjusted
(42,494)
UBP PROPERTY LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
30
Prior period adjustment
(Continued)
- 34 -
Notes to reconciliation
(i) Recognition of capital contribution and increased investment in subsidiaries
As at 1 January 2023, capital contributions from the ultimate parent totalling EUR 1.3 million were passed down to a subsidiary company. A further EUR 500,002 of capital contributions arose in the year ended 31 December 2023. The company had not recognised any of the increased investment, and therefore a restatement has been recognised to increase both the capital contribution reserve within equity and investments in subsidiaries to reflect the above. This adjustment does not have any impact of the profit and loss for either period.
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.200Mr H CookeMr R Wilsonfalse05327151bus:Consolidated2024-01-012024-12-31053271512024-01-012024-12-3105327151bus:Director12024-01-012024-12-3105327151bus:CompanySecretary12024-01-012024-12-3105327151bus:RegisteredOffice2024-01-012024-12-31053271512024-12-3105327151bus:Consolidated2024-12-3105327151bus:Consolidated2023-01-012023-12-3105327151bus:Consolidated12024-01-012024-12-3105327151bus:Consolidated12023-01-012023-12-31053271512023-01-012023-12-3105327151bus:Consolidated2023-12-3105327151core:Goodwillbus:Consolidated2024-12-3105327151core:NegativeGoodwillbus:Consolidated2024-12-3105327151core:ComputerSoftwarebus:Consolidated2024-12-3105327151core:Goodwillbus:Consolidated2023-12-3105327151core:NegativeGoodwillbus:Consolidated2023-12-3105327151core:ComputerSoftwarebus:Consolidated2023-12-3105327151core:PlantMachinerybus:Consolidated2024-12-3105327151core:FurnitureFittingsbus:Consolidated2024-12-3105327151core:PlantMachinerybus:Consolidated2023-12-3105327151core:FurnitureFittingsbus:Consolidated2023-12-31053271512023-12-3105327151core:ShareCapitalbus:Consolidated2024-12-3105327151core:ShareCapitalbus:Consolidated2023-12-3105327151core:OtherMiscellaneousReservebus:Consolidated2024-12-3105327151core:OtherMiscellaneousReservebus:Consolidated2023-12-3105327151core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3105327151core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3105327151core:ShareCapital2024-12-3105327151core:ShareCapital2023-12-3105327151core:OtherMiscellaneousReserve2024-12-3105327151core:OtherMiscellaneousReserve2023-12-3105327151core:RetainedEarningsAccumulatedLosses2024-12-3105327151core:RetainedEarningsAccumulatedLosses2023-12-3105327151core:ShareCapitalbus:Consolidated2022-12-3105327151bus:Consolidated2022-12-3105327151core:ShareCapital2022-12-3105327151core:RetainedEarningsAccumulatedLosses2022-12-3105327151core:Goodwill2024-01-012024-12-3105327151core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3105327151core:ComputerSoftware2024-01-012024-12-3105327151core:PlantMachinery2024-01-012024-12-3105327151core:FurnitureFittings2024-01-012024-12-3105327151core:ForeignTaxbus:Consolidated2024-01-012024-12-3105327151core:ForeignTaxbus:Consolidated2023-01-012023-12-3105327151bus:Consolidated22024-01-012024-12-3105327151bus:Consolidated22023-01-012023-12-3105327151core:Goodwillbus:Consolidated2023-12-3105327151core:NegativeGoodwillbus:Consolidated2023-12-3105327151core:ComputerSoftwarebus:Consolidated2023-12-3105327151bus:Consolidated2023-12-3105327151core:Goodwillcore:InternallyGeneratedIntangibleAssetsbus:Consolidated2024-01-012024-12-3105327151core:NegativeGoodwillcore:InternallyGeneratedIntangibleAssetsbus:Consolidated2024-01-012024-12-3105327151core:ComputerSoftwarecore:InternallyGeneratedIntangibleAssetsbus:Consolidated2024-01-012024-12-3105327151core:InternallyGeneratedIntangibleAssetsbus:Consolidated2024-01-012024-12-3105327151core:Goodwillbus:Consolidated2024-01-012024-12-3105327151core:NegativeGoodwillbus:Consolidated2024-01-012024-12-3105327151core:ComputerSoftwarebus:Consolidated2024-01-012024-12-3105327151core:PlantMachinerybus:Consolidated2023-12-3105327151core:FurnitureFittingsbus:Consolidated2023-12-3105327151core:PlantMachinerybus:Consolidated2024-01-012024-12-3105327151core:FurnitureFittingsbus:Consolidated2024-01-012024-12-3105327151core:Subsidiary12024-01-012024-12-3105327151core:Subsidiary22024-01-012024-12-3105327151core:Subsidiary32024-01-012024-12-3105327151core:Subsidiary112024-01-012024-12-3105327151core:Subsidiary222024-01-012024-12-3105327151core:Subsidiary332024-01-012024-12-3105327151core:CurrentFinancialInstruments2024-12-3105327151core:CurrentFinancialInstruments2023-12-3105327151core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3105327151core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-3105327151core:Non-currentFinancialInstruments2024-12-3105327151core:Non-currentFinancialInstruments2023-12-3105327151core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3105327151core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3105327151core:WithinOneYearbus:Consolidated2024-12-3105327151core:WithinOneYearbus:Consolidated2023-12-3105327151core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3105327151core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3105327151core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3105327151core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-12-3105327151core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3105327151core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3105327151core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3105327151core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3105327151core:DiscontinuedOperations2024-01-012024-12-3105327151core:ContinuingOperations2023-01-012023-12-3105327151core:DiscontinuedOperations2023-01-012023-12-3105327151bus:PrivateLimitedCompanyLtd2024-01-012024-12-3105327151bus:FRS1022024-01-012024-12-3105327151bus:Audited2024-01-012024-12-3105327151bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3105327151bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP