Company registration number 10458937 (England and Wales)
CINNAMON FINANCE COMPANY LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
CINNAMON FINANCE COMPANY LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 8
CINNAMON FINANCE COMPANY LIMITED
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investments
3
1
1
Current assets
Debtors
5
45,588,868
53,171,306
Cash at bank and in hand
58,968
1,494,936
45,647,836
54,666,242
Creditors: amounts falling due within one year
6
(13,572)
(7,440)
Net current assets
45,634,264
54,658,802
Total assets less current liabilities
45,634,265
54,658,803
Creditors: amounts falling due after more than one year
7
(42,013,299)
(51,603,911)
Net assets
3,620,966
3,054,892
Capital and reserves
Called up share capital
9
1
1
Profit and loss reserves
3,620,965
3,054,891
Total equity
3,620,966
3,054,892

The director of the company have elected not to include a copy of the directors report or profit and loss account within the financial statements.true

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 12 December 2025
D P Walsh
Director
Company Registration No. 10458937
CINNAMON FINANCE COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
1
Accounting policies
Company information

Cinnamon Finance Company Limited is a private company limited by shares incorporated in England and Wales. The registered office is 24 Adam and Eve Mews, Kensington, London, W8 6UJ.

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 as applicable to companies subject to the small companies regime. 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 financial statements are prepared in sterling, 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 has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

1.2
Going concern

The company is a special purpose vehicle for holding group loans and is reliant on the continued operation of its related companies to remain a going concern. The director has assessed the operating activities of the underlying operations of such related companies and is confident that the amounts advanced will be recovered. Accordingly the accounts have been prepared on the going concern basis.

1.3
Turnover

Turnover represents notional interest receivable arising on amounts advanced to fellow members of the group of companies headed by the parent entity of Cinnamon Finance Company Limited, Cinnamon Care Homes LP.

 

Settlement of such interest by those companies is subordinated to advances made by external funders, accordingly interest receivable is presented as other debtors due after more than one year.

1.4
Fixed asset investments

Investments in subsidiaries are recognised at cost less provision for impairment.

1.5
Cash at bank and in hand

Cash at bank and in hand are basic financial assets and include cash in hand and deposits held at call with banks.

1.6
Financial instruments

The company 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 company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

CINNAMON FINANCE COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 3 -
Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method. Financial assets classified as receivable within one year are not amortised.

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 company 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 and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors and loans from fellow group companies, are initially recognised at transaction price. Loan origination costs and similar introductory fees incurred up front in connection with the issue of financial instruments are written off in the statement of income and retained earnings at the date of the related finance facility being agreed. 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.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.7
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs.

1.8
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

CINNAMON FINANCE COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 4 -
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 enacted or substantively enacted at the balance sheet date. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

2
Employees

During the current and preceding accounting periods, the average monthly number of staff employed by the company was nil.

3
Fixed asset investments
2025
2024
£
£
Investments in subsidiaries
1
1
4
Subsidiaries

Details of the company's subsidiaries at 31 March 2025 are as follows:

Name of undertaking
Address
Nature of business
Class of
% Held
shares held
Direct
Cinnamon Finance Loan Company Limited
1
Non-trading
Ordinary
100.00

Registered office addresses (all UK unless otherwise indicated):

1
24 Adam & Eve Mews, Kensington, London, England, W8 6UJ
CINNAMON FINANCE COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 5 -
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Other debtors
2,790
2,790
Deferred tax asset
728,576
762,844
731,366
765,634
2025
2024
Amounts falling due after more than one year:
£
£
Amounts owed by group undertakings
38,684,752
47,048,088
Other debtors
6,172,750
5,357,584
44,857,502
52,405,672
Total debtors
45,588,868
53,171,306

Other debtors due in greater than one year includes notional interest owed by group undertakings.

6
Creditors: amounts falling due within one year
2025
2024
£
£
Other creditors
240
240
Accruals and deferred income
13,332
7,200
13,572
7,440

 

7
Creditors: amounts falling due after more than one year
2025
2024
£
£
Amounts owed to group undertakings
41,316,299
51,109,911
Other creditors
697,000
494,000
42,013,299
51,603,911

Other creditors due in greater than one year includes notional interest owed to group undertakings.

CINNAMON FINANCE COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 6 -
8
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Assets
Assets
2025
2024
Balances:
£
£
Tax losses
728,576
762,844
2025
Movements in the year:
£
Asset at 1 April 2024
(762,844)
Charge to profit or loss
34,268
Asset at 31 March 2025
(728,576)
9
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
1
1
1
1
CINNAMON FINANCE COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
10
Related party transactions
The ultimate parent of the company is Cinnamon Care Homes LP ("the LP"). The company and the LP have historically funded the activities of the subsidiaries of the group headed by Cinnamon Care Homes LP.

At the balance sheet date, the company owed £25,485,470 (2024: £40,782,792) to the LP, as a result of monies advanced by the LP to the company and loans receivable from subsidiaries novated to the company by the LP. Potential notional interest charges relating to off-market loans received from the LP have been disregarded as the LP is prohibited from charging actual interest and also because the loans represent quasi-equity investments in respect of which the fair value has been deemed to be equal to the capital value of sums advanced.

At the balance sheet date, amounts due to fellow members of the group headed by Cinnamon Care Homes LP, together with cumulative notional interest thereon (where material), were as follows:

Hartwood Care Limited - £1,002,703 (2024: £1,089,434), notional interest of £95,000 (2024: £74,000)
Hartwood Care (2) Limited - £941,196 (2024: £1,027,926)
Hartwood Care (3) Limited - £5,685,619 (2024: £4,759,833), notional interest of £393,000 (2024: £288,000)
Hartwood Care (4) Limited - £5,552,908 (2024: £2,076,092), notional interest of £209,000 (2024: £132,000).

At the balance sheet date, amounts due from fellow members of the group headed by Cinnamon Care Homes LP, together with cumulative notional interest thereon (where material), were as follows:

Battersea Care Home Holdings Limited - £13,761,947 (2024: £13,480,529), notional interest of £1,695,000 (2024: £1,423,000)
Bexhill Care Home Holdings Limited - £758,671 (2024: £3,395,557), notional interest of £503,000 (2024: £461,000)
Blackheath Care Limited - £337,978 (2024: £3,048,747), notional interest of £393,000 (2024: £360,000)
Eastcote Holdings Limited - £8,929,819 (2024: £8,741,401), notional interest of £1,059,000 (2024: £880,834)
Edgbaston Care Home Holdings Limited - £8,849 (2024: £6,754)
Egham Care Holdings Limited - £5,741,028 (2024: £5,483,987), notional interest of £546,000 (2024: £434,000)
New Milton Care Home Holdings Limited - £5,812,219 (2024: £5,757,802), notional interest of £558,000 (2024: £442,000)
Waterlooville Holdings Limited - £3,018,944 (2024: £2,927,526), notional interest of £524,000 (2024: £465,000)
Cinnamon Finance Loan Company Limited - £311,703 (2024: £306,703)
Solihull Land Holdings Limited - £3,594 (2024: £1,752).

In addition to the above balances, at the balance sheet date £545,940 was owed to (2024: £3,897,330 was owed from) Rectory Court Care Home Limited, shown gross of a notional interest debtor of £517,000 (2024: £484,000). The balances are presented within amounts owed to group undertakings and other debtors respectively.

In addition to the above balances, at the balance sheet date an amount of £2,102,463 (2024: £1,373,833) was owed to Hextable Care Home Holdings Limited, shown gross of a notional interest debtor of £377,750 (2024: £407,750). The balances are presented within amounts owed to group undertakings and other debtors respectively.
CINNAMON FINANCE COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
11
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

Senior Statutory Auditor:
Graham Rigby
Statutory Auditor:
Azets Audit Services
2025-03-312024-04-01falsefalsefalse14 December 2025CCH SoftwareCCH Accounts Production 2025.300No description of principal activityD P Walsh0Small company account104589372024-04-012025-03-31104589372025-03-31104589372024-03-3110458937core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3110458937core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3110458937core:Non-currentFinancialInstrumentscore:AfterOneYear2025-03-3110458937core:Non-currentFinancialInstrumentscore:AfterOneYear2024-03-3110458937core:CurrentFinancialInstruments2025-03-3110458937core:CurrentFinancialInstruments2024-03-3110458937core:Non-currentFinancialInstruments2025-03-3110458937core:Non-currentFinancialInstruments2024-03-3110458937core:ShareCapital2025-03-3110458937core:ShareCapital2024-03-3110458937core:RetainedEarningsAccumulatedLosses2025-03-3110458937core:RetainedEarningsAccumulatedLosses2024-03-3110458937core:ShareCapitalOrdinaryShareClass12025-03-3110458937core:ShareCapitalOrdinaryShareClass12024-03-3110458937bus:Director12024-04-012025-03-3110458937core:Subsidiary12024-04-012025-03-3110458937core:Subsidiary112024-04-012025-03-3110458937core:WithinOneYear2025-03-3110458937core:AfterOneYear2025-03-3110458937core:AfterOneYear2024-03-3110458937bus:OrdinaryShareClass12024-04-012025-03-3110458937bus:OrdinaryShareClass12025-03-3110458937bus:OrdinaryShareClass12024-03-3110458937bus:PrivateLimitedCompanyLtd2024-04-012025-03-3110458937bus:SmallCompaniesRegimeForAccounts2024-04-012025-03-3110458937bus:FRS1022024-04-012025-03-3110458937bus:Audited2024-04-012025-03-3110458937bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP