Company Registration No. SC710124 (Scotland)
CSG QUEENSFERRY LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2025
PAGES FOR FILING WITH REGISTRAR
CSG QUEENSFERRY LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 7
CSG QUEENSFERRY LIMITED
BALANCE SHEET
AS AT
30 JUNE 2025
30 June 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
26,240,273
20,842,617
Current assets
Debtors
4
197,959
198,790
Cash at bank and in hand
14,597
1,885
212,556
200,675
Creditors: amounts falling due within one year
5
(18,998,375)
(20,929,606)
Net current liabilities
(18,785,819)
(20,728,931)
Total assets less current liabilities
7,454,454
113,686
Creditors: amounts falling due after more than one year
6
(7,340,768)
-
0
Provisions for liabilities
(28,421)
(28,421)
Net assets
85,265
85,265
Capital and reserves
Called up share capital
7
1
1
Profit and loss reserves
85,264
85,264
Total equity
85,265
85,265

The directors of the company have elected not to include a copy of the 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 by the board of directors and authorised for issue on 13 December 2025 and are signed on its behalf by:
A J Aiton
Director
Company Registration No. SC710124
CSG QUEENSFERRY LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2025
- 2 -
1
Accounting policies
Company information

CSG Queensferry Limited is a private company limited by shares incorporated in Scotland. The registered office is The Tower, 7 Advocates Close, Edinburgh, United Kingdom, EH1 1ND.

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.

1.2
Going concern

Notwithstanding net current liabilities of £18,785,819 at 30 June 2025, and no profit or loss for the year since the company has not yet commenced trading, the financial statements have been prepared on a going concern basis which the directors consider to be appropriate for the following reasons: true

 

The directors have completed a detailed appraisal of the proposed developments cash flow requirements covering the going concern assessment period. The company is in the development phase of its property asset that is expected to be completed in November 2027. The going concern assessment period therefore covers the period up to the anticipated date of completion of the development.

 

The company meets the day to day working capital requirements from a facilities agreement and intercompany loan with its parent company CSG Queensferry Holdings Limited.

 

The directors have prepared cash flow forecasts and performed a going concern assessment which indicates that, taking account of reasonably possible downsides, the company will have sufficient funds, through an external term facility of £42.5m from Virgin Money and funding from its immediate parent company, CSG Queensferry Holdings Limited, to meet its liabilities as they fall due during the going concern assessment period. The term facility of £42.5m was agreed on 27 February 2025 and is repayable 60 months from the date of the agreement. The facility is with an external third-party finance provider and not a related party.

 

CSG Queensferry Holdings Limited, has indicated that it does not currently intend to seek repayment of the amounts currently due to the company, which at balance sheet date amounted to £18,559,475 during the going concern assessment period. This has been confirmed in writing by this party.

 

Consequently, the directors are confident that the company will have sufficient funds to continue to meet its liabilities as they fall due for at least 12 months from the date of approval of the financial statements and therefore have prepared the financial statements on a going concern basis.

1.3
Turnover

Turnover represents amounts receivable for rent and service charges net of VAT. Turnover from rent receivable is recognised on a straight line accruals basis.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.

CSG QUEENSFERRY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 3 -

Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:

Freehold land and buildings
Not depreciated

Freehold land and buildings represent assets in the course of construction and are not depreciated.

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 credited or charged to the profit and loss account.

1.5
Borrowing costs related to fixed assets

Borrowing costs directly attributable to the acquisition, construction or production of qualifying assets, which are assets that necessarily take a substantial period of time to get ready for their intended use or sale, are added to the cost of those assets, until such time as the assets are substantially ready for their intended use or sale.

1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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.

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 the profit and loss account.

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 the profit and loss account.

1.7
Cash and cash equivalents

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

1.8
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.

CSG QUEENSFERRY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 4 -
Basic financial assets

Basic financial assets, which include certain 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 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 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 the profit and loss account.

 

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 the profit and loss account.

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 certain creditors, bank and other loans and 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 creditors 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 creditors 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 company’s contractual obligations expire or are discharged or cancelled.

1.9
Equity instruments

Equity instruments issued by the company 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 company.

CSG QUEENSFERRY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 5 -
1.10
Taxation

The tax expense represents the sum of the deferred tax.

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 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

The average monthly number of persons employed by the company during the year was nil (2024: nil).

3
Tangible fixed assets
Land and buildings
£
Cost
At 1 July 2024
20,842,617
Additions
5,397,656
At 30 June 2025
26,240,273
Depreciation and impairment
At 1 July 2024 and 30 June 2025
-
0
Carrying amount
At 30 June 2025
26,240,273
At 30 June 2024
20,842,617

Included within freehold land and buildings is borrowing costs, including arrangement fees, of £3,522,095 (2024 - £2,401,365) directly attributable to the acquisition and development of the assets. Freehold land and buildings represent assets in the course of construction and are not depreciated.

CSG QUEENSFERRY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
- 6 -
4
Debtors
2025
2024
Amounts falling due within one year:
£
£
Other debtors
23,654
85,317
Prepayments and accrued income
174,305
113,473
197,959
198,790

Other debtors include a VAT receivable balance of £23,654 (2024: £85,317).

5
Creditors: amounts falling due within one year
2025
2024
£
£
Third party loans
-
0
9,283,224
Trade creditors
248,197
338,081
Amounts owed to group undertakings
18,559,475
11,308,301
Other creditors
190,703
-
18,998,375
20,929,606

Amounts owed to group undertakings are unsecured, interest free and repayable on demand.

6
Creditors: amounts falling due after more than one year
2025
2024
£
£
Third party loans
7,340,768
-
0

Third party loans are secured by standard securities and fixed and floating charge over the assets of the company. A related undertaking has provided cost overrun guarantee as a condition of executing the Third party loans.

7
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
8
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.

CSG QUEENSFERRY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
8
Audit report information
(Continued)
- 7 -
The senior statutory auditor was James Hamilton and the auditor was Johnston Carmichael LLP.
9
Operating lease commitments

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2025
2024
£
£
186,370
-
10
Related party transactions

The company has taken advantage of the exemption available in FRS 102 Section 1A whereby it has not disclosed transactions with the immediate parent company or any wholly owned subsidiary undertaking of the group.

 

During the year CSG Projects Limited, a company under common control, charged the company £356,250 (2024: £385,937) in respect of development management fees.

 

 

2025-06-302024-07-01falsefalsefalse15 December 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityA J AitonC J StewartT M G AllenC G CusiterS G Mackenzie0SC7101242024-07-012025-06-30SC7101242025-06-30SC7101242024-06-30SC710124core:LandBuildings2025-06-30SC710124core:LandBuildings2024-06-30SC710124core:CurrentFinancialInstrumentscore:WithinOneYear2025-06-30SC710124core:CurrentFinancialInstrumentscore:WithinOneYear2024-06-30SC710124core:Non-currentFinancialInstrumentscore:AfterOneYear2025-06-30SC710124core:Non-currentFinancialInstrumentscore:AfterOneYear2024-06-30SC710124core:ShareCapital2025-06-30SC710124core:ShareCapital2024-06-30SC710124core:RetainedEarningsAccumulatedLosses2025-06-30SC710124core:RetainedEarningsAccumulatedLosses2024-06-30SC710124core:ShareCapitalOrdinaryShareClass12025-06-30SC710124core:ShareCapitalOrdinaryShareClass12024-06-30SC710124bus:Director12024-07-012025-06-30SC710124core:LandBuildingscore:OwnedOrFreeholdAssets2024-07-012025-06-30SC710124core:ConstructionInProgressAssetsUnderConstruction2024-07-012025-06-30SC710124core:LandBuildings2024-06-30SC710124core:LandBuildings2024-07-012025-06-30SC710124core:CurrentFinancialInstruments2025-06-30SC710124core:CurrentFinancialInstruments2024-06-30SC710124core:Non-currentFinancialInstruments2025-06-30SC710124core:Non-currentFinancialInstruments2024-06-30SC710124bus:OrdinaryShareClass12024-07-012025-06-30SC710124bus:OrdinaryShareClass12025-06-30SC710124bus:OrdinaryShareClass12024-06-30SC710124bus:PrivateLimitedCompanyLtd2024-07-012025-06-30SC710124bus:SmallCompaniesRegimeForAccounts2024-07-012025-06-30SC710124bus:FRS1022024-07-012025-06-30SC710124bus:Audited2024-07-012025-06-30SC710124bus:Director22024-07-012025-06-30SC710124bus:Director32024-07-012025-06-30SC710124bus:Director42024-07-012025-06-30SC710124bus:Director52024-07-012025-06-30SC710124bus:FullAccounts2024-07-012025-06-30xbrli:purexbrli:sharesiso4217:GBP