5-19 PASSMORE STREET LIMITED

Company Registration Number:
13719067 (England and Wales)

Unaudited statutory accounts for the year ended 31 March 2025

Period of accounts

Start date: 1 April 2024

End date: 31 March 2025

5-19 PASSMORE STREET LIMITED

Contents of the Financial Statements

for the Period Ended 31 March 2025

Directors report
Profit and loss
Balance sheet
Additional notes
Balance sheet notes

5-19 PASSMORE STREET LIMITED

Directors' report period ended 31 March 2025

The directors present their report with the financial statements of the company for the period ended 31 March 2025

Principal activities of the company

The principal activity of the company in the year under review was that of the holding of investment property and the renting thereof.



Directors

The directors shown below have held office during the whole of the period from
1 April 2024 to 31 March 2025

A Brooks
Ms E M Moreau
A C M Marrison
A Lewis


The above report has been prepared in accordance with the special provisions in part 15 of the Companies Act 2006

This report was approved by the board of directors on
23 December 2025

And signed on behalf of the board by:
Name: Ms E M Moreau
Status: Director

5-19 PASSMORE STREET LIMITED

Profit And Loss Account

for the Period Ended 31 March 2025

2025 2024


£

£
Turnover: 230,834 302,848
Gross profit(or loss): 230,834 302,848
Administrative expenses: ( 3,774,130 ) 3,059,207
Operating profit(or loss): (3,543,296) 3,362,055
Interest receivable and similar income: 4,879
Interest payable and similar charges: ( 740,218 ) ( 2,427,896 )
Profit(or loss) before tax: (4,278,635) 934,159
Tax: 589,905 ( 589,905 )
Profit(or loss) for the financial year: (3,688,730) 344,254

5-19 PASSMORE STREET LIMITED

Balance sheet

As at 31 March 2025

Notes 2025 2024


£

£
Fixed assets
Tangible assets: 3 0 15,875,000
Total fixed assets: 0 15,875,000
Current assets
Stocks: 4 13,803,508
Debtors: 5 72,273 112,927
Cash at bank and in hand: 158,089
Total current assets: 14,033,870 112,927
Creditors: amounts falling due within one year: 6 ( 9,254,289 ) ( 7,733,731 )
Net current assets (liabilities): 4,779,581 (7,620,804)
Total assets less current liabilities: 4,779,581 8,254,196
Creditors: amounts falling due after more than one year: 7 ( 9,368,406 ) ( 8,564,386 )
Provision for liabilities: ( 589,905 )
Total net assets (liabilities): (4,588,825) (900,095)
Capital and reserves
Called up share capital: 1 1
Profit and loss account: (4,588,826 ) (900,096 )
Total Shareholders' funds: ( 4,588,825 ) (900,095)

The notes form part of these financial statements

5-19 PASSMORE STREET LIMITED

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.

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

This report was approved by the board of directors on 23 December 2025
and signed on behalf of the board by:

Name: Ms E M Moreau
Status: Director

The notes form part of these financial statements

5-19 PASSMORE STREET LIMITED

Notes to the Financial Statements

for the Period Ended 31 March 2025

  • 1. Accounting policies

    Basis of measurement and preparation

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

    Turnover policy

    Rental income receivable from investment property rented under operating leases is recognised through the Income Statement on a straight-line basis over the term of the lease. Rental income excludes other costs directly recoverable from tenants. Where a rent-free period is included in a lease, the rental income foregone is allocated evenly over the period from the date of lease commencement to the termination date. Income arising from expenses recharged to tenants is recognised in the period in which compensation becomes receivable.

    Valuation information and policy

    Investment property Investment property is shown at most recent valuation. Any aggregate surplus or deficit arising from changes in fair value is recognised in profit or loss. Stocks Development properties are held as stock and are measured at the lower of cost and net realisable value, in accordance with Section 13 of FRS 102. Cost comprises the purchase price (or transfer value) of the land, professional fees, directly attributable development and construction costs, and borrowing costs capitalised in accordance with the Company’s accounting policy, where applicable. Costs incurred that are directly attributable to bringing the development property to its present location and condition are included in the carrying value. Net realisable value represents the estimated selling price in the ordinary course of business, less the estimated costs of completion and the estimated costs necessary to make the sale. At each reporting date, development properties are reviewed for impairment and written down to net realisable value where this is lower than cost. Any write-downs or reversals of previous write-downs are recognised in profit or loss in the period in which they arise.

    Other accounting policies

    Basis of preparing the financial statements The financial statements have been prepared under the historical cost convention, as modified by the revaluation of investment property. Going concern The Directors have performed a going concern assessment of the Company and the group. As part of this assessment, they have considered the residual term of the loan facility, loan covenant compliance, tenancy agreements in place and group cash flows for a period of 12 months from the reporting date. Though the Company is in a net liability position, the Directors have a reasonable expectation that the Company will be able to obtain financial support from its ultimate parent Company, that the ultimate parent has adequate resources to provide that support and therefore it is appropriate to prepare the financial statements on a going concern basis. The financial statements do not reflect any adjustments that would have to be made should this not be the case. Financial instruments All interest bearing loans and borrowings which are basic financial instruments are initially recognised at the present value of the cash payable to the lender (including interest). After initial recognition they are measured at amortised cost using the effective interest rate method less impairment. The effective interest rate method amortisation is included in interest payable and similar expenses in the Income Statement. Taxation Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. Current or deferred taxation assets and liabilities are not discounted. Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date. Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date. Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference. Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Cash and cash equivalents Cash and cash equivalents comprise cash at bank and in hand and short-term deposits with an original maturity date of three months or less. Short-term debtors and creditors Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the Income Statement in administrative expenses. Borrowing costs Borrowing costs relating to financial instruments with a term of more than one year are capitalised and amortised over the life of the loan. Costs relating to financial instruments payable within one year are recognised in the Income Statement when incurred.

5-19 PASSMORE STREET LIMITED

Notes to the Financial Statements

for the Period Ended 31 March 2025

  • 2. Employees

    2025 2024
    Average number of employees during the period 0 0

5-19 PASSMORE STREET LIMITED

Notes to the Financial Statements

for the Period Ended 31 March 2025

3. Tangible assets

Land & buildings Plant & machinery Fixtures & fittings Office equipment Motor vehicles Total
Cost £ £ £ £ £ £
At 1 April 2024 15,875,000 15,875,000
Additions
Disposals
Revaluations
Transfers 15,875,000 15,875,000
At 31 March 2025 0 0
Depreciation
At 1 April 2024
Charge for year
On disposals
Other adjustments
At 31 March 2025
Net book value
At 31 March 2025 0 0
At 31 March 2024 15,875,000 15,875,000

Investment property was valued on an open market basis on 31 March 2024 by the Directors. An independent third party valuation was performed on 29 January 2024 (the "Valuation Report"). The valuation was undertaken in accordance with the RICS Valuation - Global Standards 2021, effective 31 January 2022, the International Valuation Standards and the UK National Supplement 2018, effective 14 January 2019. Based upon changes to the tenancy profile of the property, developments in the immediate surrounding area and market changes in the intervening period, the Directors conclude that there has been no material change in the property's value since 29 January 2024.

5-19 PASSMORE STREET LIMITED

Notes to the Financial Statements

for the Period Ended 31 March 2025

4. Stocks

2025 2024
£ £
Stocks 13,803,508
Total 13,803,508

5-19 PASSMORE STREET LIMITED

Notes to the Financial Statements

for the Period Ended 31 March 2025

5. Debtors

2025 2024
£ £
Trade debtors 1,370
Prepayments and accrued income 58,112 35,427
Other debtors 14,161 76,130
Total 72,273 112,927

5-19 PASSMORE STREET LIMITED

Notes to the Financial Statements

for the Period Ended 31 March 2025

6. Creditors: amounts falling due within one year note

2025 2024
£ £
Bank loans and overdrafts 19
Trade creditors 213,127 207,098
Accruals and deferred income 571,001 247,844
Other creditors 8,470,161 7,278,770
Total 9,254,289 7,733,731

Included in Other creditors is £8,459,501 (2024: £7,268,110) due to group undertakings

5-19 PASSMORE STREET LIMITED

Notes to the Financial Statements

for the Period Ended 31 March 2025

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

2025 2024
£ £
Bank loans and overdrafts 9,368,406 8,564,386
Total 9,368,406 8,564,386

The bank loan is a £22,240,000 secured development facility repayable in March 2027