Caseware UK (AP4) 2024.0.164 2024.0.164 2024-12-312024-12-31true02024-01-01false68310 - Real estate agencies0trueThe members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.false 09695699 2024-01-01 2024-12-31 09695699 2023-01-01 2023-12-31 09695699 2024-12-31 09695699 2023-12-31 09695699 c:Director1 2024-01-01 2024-12-31 09695699 c:RegisteredOffice 2024-01-01 2024-12-31 09695699 d:Buildings d:LongLeaseholdAssets 2024-01-01 2024-12-31 09695699 d:Buildings d:LongLeaseholdAssets 2024-12-31 09695699 d:Buildings d:LongLeaseholdAssets 2023-12-31 09695699 d:PlantMachinery 2024-01-01 2024-12-31 09695699 d:PlantMachinery 2024-12-31 09695699 d:PlantMachinery 2023-12-31 09695699 d:PlantMachinery d:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 09695699 d:MotorVehicles 2024-01-01 2024-12-31 09695699 d:MotorVehicles 2024-12-31 09695699 d:MotorVehicles 2023-12-31 09695699 d:MotorVehicles d:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 09695699 d:FurnitureFittings 2024-01-01 2024-12-31 09695699 d:FurnitureFittings 2024-12-31 09695699 d:FurnitureFittings 2023-12-31 09695699 d:FurnitureFittings d:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 09695699 d:OfficeEquipment 2024-01-01 2024-12-31 09695699 d:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 09695699 d:CurrentFinancialInstruments 2024-12-31 09695699 d:CurrentFinancialInstruments 2023-12-31 09695699 d:Non-currentFinancialInstruments 2024-12-31 09695699 d:Non-currentFinancialInstruments 2023-12-31 09695699 d:CurrentFinancialInstruments d:WithinOneYear 2024-12-31 09695699 d:CurrentFinancialInstruments d:WithinOneYear 2023-12-31 09695699 d:Non-currentFinancialInstruments d:AfterOneYear 2024-12-31 09695699 d:Non-currentFinancialInstruments d:AfterOneYear 2023-12-31 09695699 d:ShareCapital 2024-12-31 09695699 d:ShareCapital 2023-12-31 09695699 d:RetainedEarningsAccumulatedLosses 2024-12-31 09695699 d:RetainedEarningsAccumulatedLosses 2023-12-31 09695699 c:FRS102 2024-01-01 2024-12-31 09695699 c:AuditExempt-NoAccountantsReport 2024-01-01 2024-12-31 09695699 c:FullAccounts 2024-01-01 2024-12-31 09695699 c:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 09695699 d:WithinOneYear 2024-12-31 09695699 d:WithinOneYear 2023-12-31 09695699 d:BetweenOneFiveYears 2024-12-31 09695699 d:BetweenOneFiveYears 2023-12-31 09695699 6 2024-01-01 2024-12-31 09695699 e:PoundSterling 2024-01-01 2024-12-31 iso4217:GBP xbrli:pure
Registered number: 09695699







UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 DECEMBER 2024


NINE ELMS REAL ESTATE LTD



































      



 


NINE ELMS REAL ESTATE LTD
 


 
COMPANY INFORMATION


Director
B Asadi 




Registered number
09695699



Registered office
4th Floor
95 Gresham Street

London

EC2V 7AB




Accountants
Menzies LLP
Chartered Accountants

Ashcombe House

5 The Crescent

Leatherhead

Surrey

KT22 8DY





 


NINE ELMS REAL ESTATE LTD
 



CONTENTS



Page
Statement of financial position
1 - 2
Notes to the financial statements
3 - 8


 


NINE ELMS REAL ESTATE LTD
REGISTERED NUMBER:09695699



STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2024

2024
2023
Note
£
£

Fixed assets
  

Tangible assets
 4 
515,594
578,301

Investments
 5 
569,434
569,434

  
1,085,028
1,147,735

Current assets
  

Debtors
 6 
101,572
1,965,638

Cash at bank and in hand
  
923,496
446,724

  
1,025,068
2,412,362

Creditors: amounts falling due within one year
 7 
(551,992)
(1,078,443)

Net current assets
  
 
 
473,076
 
 
1,333,919

Total assets less current liabilities
  
1,558,104
2,481,654

Creditors: amounts falling due after more than one year
 8 
(221,795)
(335,894)

Provisions for liabilities
  

Deferred tax
  
-
(35,031)

  
 
 
-
 
 
(35,031)

Net assets
  
1,336,309
2,110,729

Page 1

 


NINE ELMS REAL ESTATE LTD
REGISTERED NUMBER:09695699


    
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 DECEMBER 2024

2024
2023
£
£

Capital and reserves
  

Allotted, called up and fully paid share capital
  
1
1

Profit and loss account
  
1,336,308
2,110,728

  
1,336,309
2,110,729


The director considers 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 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 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 income and retained earnings 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 17 December 2025.



B Asadi
Director

The notes on pages 3 to 8 form part of these financial statements.

Page 2

 


NINE ELMS REAL ESTATE LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

1.


General information

Nine Elms Real Estate Ltd is a private company limited by shares incorporated in England and Wales. The address of the registered office is disclosed on the company information page.

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 following principal accounting policies have been applied:

 
2.2

Revenue

Turnover represents amounts (excluding value added tax) derived from the sales, lettings and management of properties.
 
2.3

Pensions

Defined contribution pension plan

The company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the company pays fixed contributions into a separate entity. Once the contributions have been paid the company has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Statement of financial position. The assets of the plan are held separately from the company in independently administered funds.

 
2.4

Current and deferred taxation

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.

Page 3

 


NINE ELMS REAL ESTATE LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)


2.4
Current and deferred taxation (continued)

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.


 
2.5

Tangible fixed assets

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.

Depreciation is provided on the following basis:

Leasehold improvements
-
10%
Straight line
Motor vehicles
-
25%
Reducing balance
Fixtures and fittings
-
25%
Reducing balance
Office equipment
-
25%
Reducing balance

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.

 
2.6

Valuation of investments

Investments in subsidiaries are recognised at cost.


3.


Employees

The average monthly number of employees, including the director, during the year was 11 (2023 - 9).

Page 4

 


NINE ELMS REAL ESTATE LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

4.


Tangible fixed assets





Leasehold improvements
Plant and machinery
Motor vehicles
Fixtures and fittings
Total

£
£
£
£
£



Cost or valuation


At 1 January 2024
655,069
40,179
17,256
84,581
797,085


Additions
1,050
8,177
-
8,775
18,002



At 31 December 2024

656,119
48,356
17,256
93,356
815,087



Depreciation


At 1 January 2024
133,585
29,535
14,622
41,042
218,784


Charge for the year
65,507
2,831
659
11,712
80,709



At 31 December 2024

199,092
32,366
15,281
52,754
299,493



Net book value



At 31 December 2024
457,027
15,990
1,975
40,602
515,594



At 31 December 2023
521,484
10,644
2,634
43,539
578,301


5.


Fixed asset investments





Shares in associated undertaking

£



Cost or valuation


At 1 January 2024
569,434



At 31 December 2024
569,434




Page 5

 


NINE ELMS REAL ESTATE LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

6.


Debtors

2024
2023
£
£


Trade debtors
-
123,330

Amounts owed by group undertakings
-
538,622

Other debtors
69,633
1,284,418

Prepayments and accrued income
18,612
19,268

Deferred taxation
13,327
-

101,572
1,965,638



7.


Creditors: Amounts falling due within one year

2024
2023
£
£

Bank loans
114,099
112,785

Trade creditors
36,724
47,462

Amounts owed to group undertakings
1,336
1,334

Corporation tax
259,609
205,628

Other taxation and social security
97,743
89,805

Other creditors
22,981
613,222

Accruals and deferred income
19,500
8,207

551,992
1,078,443


Included within bank loans are loans that are secured by way of a debenture containing a fixed and floating charge over all the assets of the company.

Page 6

 


NINE ELMS REAL ESTATE LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

8.


Creditors: Amounts falling due after more than one year

2024
2023
£
£

Bank loans
221,795
335,894

221,795
335,894


Included within bank loans are loans that are secured by way of a debenture containing a fixed and floating charge over all the assets of the company.

The aggregate amount of liabilities repayable wholly or in part more than five years after the reporting date is:

2024
2023
£
£


Repayable by instalments
55,808
82,154

55,808
82,154

This loan is repaid monthly.


9.


Commitments under operating leases

At 31 December 2024 the company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:

2024
2023
£
£


Not later than 1 year
65,000
65,000

Later than 1 year and not later than 5 years
108,333
173,333

173,333
238,333


10.


Related party transactions

Included within other debtors are the following transactions with the director.


2024
2023
£
£

Balance outstanding at start of year
(472)
-
Amounts advanced
142,762
57,389
Amounts repaid
(142,290)
(57,861)
Balance outstanding at end of year
-
(472)

Interest is not being charged on the loan. The loan is repayable on demand.

Page 7

 


NINE ELMS REAL ESTATE LTD
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

11.


Controlling party

The ultimate controlling party is B Asadi.

 
Page 8