Contents of the Financial Statements
for the Period Ended 31 March 2025
Balance sheet
As at
31 March 2025
|
Notes
|
2025
|
2024
|
|
|
£
|
£
|
| Fixed assets |
| Tangible assets: |
3 |
81,034
|
101,053
|
| Investments: |
4 |
1,032,188
|
204,177
|
| Total fixed assets: |
|
1,113,222
|
305,230
|
| Current assets |
| Debtors: |
5 |
1,824,503
|
1,255,604
|
| Cash at bank and in hand: |
|
1,390,744
|
879,685
|
| Total current assets: |
|
3,215,247
|
2,135,289
|
| Creditors: amounts falling due within one year: |
6 |
(597,703)
|
(703,672)
|
| Net current assets (liabilities): |
|
2,617,544
|
1,431,617
|
| Total assets less current liabilities: |
|
3,730,766
|
1,736,847
|
| Provision for liabilities: |
|
(104,205)
|
0
|
| Total net assets (liabilities): |
|
3,626,561
|
1,736,847
|
| Capital and reserves |
| Called up share capital: |
|
100
|
100
|
| Profit and loss account: |
|
3,626,461
|
1,736,747
|
| Shareholders funds: |
|
3,626,561
|
1,736,847
|
The notes form part of these financial statements
Balance sheet statements
For the year ending 31 March 2025 the company was entitled to exemption under section 477 of the Companies Act 2006 relating to small companies.
The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
The members have agreed to the preparation of abridged accounts for this accounting period in accordance with Section 444(2A).
These accounts have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.
The directors have chosen to not file a copy of the company’s profit & loss account.
This report was approved by the board of directors on
25 July 2025
and signed on behalf of the board by:
Name:
Leona Campbell
Status: Director
The notes form part of these financial statements
Notes to the Financial Statements
for the Period Ended 31 March 2025
1. Accounting policies
These financial statements have been prepared in accordance with the provisions of Section 1A (Small Entities) of Financial Reporting Standard 102Turnover policy
Turnover represents management fees which are recognised over the period in which the management services are provided.Tangible fixed assets and depreciation policy
Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:
Asset class Depreciation method and rate
Computer equipment 50% straight line
Motor vehicles 25% reducing bal
Fixtures & Fittings 33% straight lineValuation and information policy
Investments represent the company's share of the entities disclosed in note 4. Investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value, any
changes to the fair value of the financial instruments are included in the Statement of Comprehensive
Income. Further details in relation to the judgments and estimations in relation to these investments are given on page 15. Investments are reviewed each year end for impairment.
Investments in subsidiaries are measured at cost less accumulated impairment.Other accounting policies
Summary of significant accounting policies and key accounting estimates
The principal accounting policies applied in the preparation of these financial statements are set out
below. These policies have been consistently applied to all the years presented, unless otherwise
stated.
Statement of compliance
These financial statements have been prepared in accordance with Financial Reporting Standard 102
Section 1 A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the
Companies Act 2006.
Basis of preparation
These financial statements have been prepared using the historical cost convention except that as
disclosed in the accounting policies certain items are shown at fair value.
Exemption from preparing consolidated financial statements
The Company, and the Group headed by it, qualify as small as set out in section 383 of the Companies
Act 2006 and the parent and Group are considered eligible for the exemption to prepare consolidated
accounts. These financial statements therefore present information about the Company as an
individual undertaking and not about its Group.
Going Concern
The Directors are satisfied that the company has adequate reserves and future cash flows in order to
continue as a going concern. Therefore, the company adopts the going concern basis in preparing
these financial statements.
Tax
The tax expense for the period comprises current tax. Tax is recognised in profit or loss, except that a
change attributable to an item of income or expense recognised as other comprehensive income is
also recognised directly in other comprehensive income.
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 taxable income.
Deferred tax balances are recognised in respect of all timing differences that have originated but not
reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will
be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax
allowances have been met.
Deferred tax balances are not recognised in respect of permanent differences except in respect of
business combinations, when deferred tax is recognised on the differences between the fair values
of assets acquired and the future tax deductions available for them and the differences between the
fair values of liabilities acquired and the amount that will be assessed for tax.
Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted
by the balance sheet date.
Cash and cash equivalents
Cash and cash equivalents comprise short-term highly liquid investments that are readily convertible
to a known amount of cash and are subject to an insignificant risk of change in value.
Trade debtors
Trade debtors are amounts due from customers for merchandise sold or services performed in the
ordinary course of business.
Trade debtors are recognised initially at the transaction price. They are subsequently measured at
amortised cost using the effective interest method, less provision for impairment. A provision for the
impairment of trade debtors is established when there is objective evidence that the company will
not be able to collect all amounts due according to the original terms of the receivables.
Trade creditors
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary
course of business from suppliers. Accounts payable are classified as current liabilities if the company
does not have an unconditional right, at the end of the reporting period, to defer settlement of the
creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current
liabilities.
Trade creditors are recognised initially at the transaction price and subsequently measured at
amortised cost using the effective interest method.
Share capital
Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash
or other resources received or receivable, net of the direct costs of issuing the equity instruments. If
payment is deferred and the time value of money is material, the initial measurement is on a present
value basis.
Defined contribution pension obligation
A defined contribution plan is a pension plan under which fixed contributions are paid into a pension
fund and the company has no legal or constructive obligation to pay further contributions even if the
fund does not hold sufficient assets to pay all employees the benefits relating to employee service in
the current and prior periods.
Contributions to defined contribution plans are recognised as employee benefit expense when they
are due. If contribution payments exceed the contribution due for service, the excess is recognised as
a prepayment.
Judgments in applying accounting policies and key sources of estimation uncertainty
Investments held by the company in private equity funds managed by the Company. As detailed in the
investments accounting policy these are measured at fair value. The directors measure fair value
based on statements prepared by the fund administrator and other equivalent market conditions. The
underlying funds value their portfolio investments with reference to the International Private Equity
and Venture Capital Valuation guidelines. As such there is a degree of judgement and estimation
uncertainty in this policy.
Investments also include investments in Carried Interest Partnerships which act as the Carried Interest
Partners of the private equity funds that the Company manages. The fair value of these investments
has been calculated based on the reported carried interest liability in the fund accounts. The liability
is calculated based on the amount that would be distributed to the Carry Partner if the investments
were sold for their fair values as at the reporting date. The directors acknowledge that the fair value
of the investment may differ from this for considerations such as whether premiums or discounts
should be applied to this value, however, consider that this gives a materially accurate fair value of
the investment to be reported in these financial statements.
Notes to the Financial Statements
for the Period Ended 31 March 2025
2. Employees
|
2025 |
2024 |
| Average number of employees during the period |
18
|
15
|
Notes to the Financial Statements
for the Period Ended 31 March 2025
3. Tangible Assets
|
Total |
| Cost |
£ |
| At 01 April 2024 |
165,184
|
| Additions |
38,539
|
| Disposals |
(27,000)
|
| At 31 March 2025 |
176,723
|
| Depreciation |
|
| At 01 April 2024 |
64,131
|
| Charge for year |
31,558
|
| At 31 March 2025 |
95,689
|
| Net book value |
|
| At 31 March 2025 |
81,034
|
| At 31 March 2024 |
101,053
|
Notes to the Financial Statements
for the Period Ended 31 March 2025
4. Fixed investments
Total
£
Fair value bfwd 204,177
Additions 282,427
Disposals (5,073)
Revaluation 550,657
Fair value cfwd 1,032,188
Notes to the Financial Statements
for the Period Ended 31 March 2025
5. Debtors
| 2025 |
2024 |
| £ | £ |
| Debtors due after more than one year: |
1,824,503
|
1,255,604
|
Notes to the Financial Statements
for the Period Ended 31 March 2025
6. Creditors: amounts falling due within one year note
2025 2024
£ £
Trade creditors 152,607 113,807
Taxation and social security 224,930 586,565
Accruals and deferred income 220,166 3,300
Other creditors - -
597,703 703,672
Notes to the Financial Statements
for the Period Ended 31 March 2025
7. Related party transactions
Turnover represents management fees in relation to Cow Corner 1 LP, Cow Corner 2 LP and Calf 1
LP, funds managed by the LLP.
During the year the company incurred costs on behalf of Cow Corner 1 LP, Cow Corner 2 LP and Calf 1
LP totalling £5,023, £5,023 and £96 respectively. At the year-end £5,023 was outstanding for Cow
Corner 1 LP (2024: £nil), £5,023 for Cow Corner 2 LP (£2024: £nil) and £96 for Calf 1 LP (2024: £nil).
Other related party balances outstanding at the year-end relate to transfers for bank charges. At the
year-end £100 (2024: £100) was due from Cow Corner 1 Investor LP, £100 (2024: £100) was due from
Cow Corner 1 Carry Partner LP, and £100 (2024: £100) was due from Cow Corner 1 Carry Partner GP
LLP and £100 was due from Cow Corner 1 GP LLP (2024 £100).