Acorah Software Products - Accounts Production 16.8.200 false true true false false true 15 December 2023 31 December 2024 31 December 2024 15354767 Mr Peter Charlton Mr Sven Herlin Kaiser Ms Florence Newman 31 December 2024 The Edelhert Foundation true iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 15354767 2024-12-31 15354767 2023-12-15 2024-12-31 15354767 frs-core:CurrentFinancialInstruments 2024-12-31 15354767 frs-core:Non-currentFinancialInstruments 2024-12-31 15354767 frs-core:OtherReservesSubtotal 2023-12-14 15354767 frs-core:OtherReservesSubtotal 2024-12-31 15354767 frs-core:SharePremium 2023-12-14 15354767 frs-core:SharePremium 2024-12-31 15354767 frs-core:ShareCapital 2023-12-14 15354767 frs-core:ShareCapital 2024-12-31 15354767 frs-bus:ConsolidatedGroupCompanyAccounts 2023-12-15 2024-12-31 15354767 frs-bus:Director1 2023-12-15 2024-12-31 15354767 frs-bus:Consolidated 2023-12-14 15354767 frs-bus:Consolidated 2024-12-31 15354767 frs-bus:Consolidated 2023-12-15 2024-12-31 15354767 frs-core:CurrentFinancialInstruments frs-bus:Consolidated 2024-12-31 15354767 frs-core:Non-currentFinancialInstruments frs-bus:Consolidated 2024-12-31 15354767 frs-core:DevelopmentCostsCapitalisedDevelopmentExpenditure frs-bus:Consolidated 2023-12-15 2024-12-31 15354767 frs-core:InvestmentPropertyIncludedWithinPPE frs-bus:Consolidated 2024-12-31 15354767 frs-core:InvestmentPropertyIncludedWithinPPE frs-bus:Consolidated 2023-12-15 2024-12-31 15354767 frs-core:InvestmentPropertyIncludedWithinPPE frs-bus:Consolidated 2023-12-14 15354767 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets frs-bus:Consolidated 2024-12-31 15354767 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets frs-bus:Consolidated 2023-12-15 2024-12-31 15354767 frs-core:LandBuildings frs-core:OwnedOrFreeholdAssets frs-bus:Consolidated 2023-12-14 15354767 frs-core:MotorVehicles frs-bus:Consolidated 2024-12-31 15354767 frs-core:MotorVehicles frs-bus:Consolidated 2023-12-15 2024-12-31 15354767 frs-core:MotorVehicles frs-bus:Consolidated 2023-12-14 15354767 frs-core:OtherResidualIntangibleAssets frs-bus:Consolidated 2024-12-31 15354767 frs-core:OtherResidualIntangibleAssets frs-bus:Consolidated 2023-12-14 15354767 frs-core:PlantMachinery frs-bus:Consolidated 2024-12-31 15354767 frs-core:PlantMachinery frs-bus:Consolidated 2023-12-15 2024-12-31 15354767 frs-core:PlantMachinery frs-bus:Consolidated 2023-12-14 15354767 frs-core:OtherReservesSubtotal frs-bus:Consolidated 2023-12-14 15354767 frs-core:OtherReservesSubtotal frs-bus:Consolidated 2024-12-31 15354767 frs-core:SharePremium frs-bus:Consolidated 2023-12-14 15354767 frs-core:SharePremium frs-bus:Consolidated 2024-12-31 15354767 frs-core:ShareCapital frs-bus:Consolidated 2023-12-14 15354767 frs-core:ShareCapital frs-bus:Consolidated 2024-12-31 15354767 frs-core:RetainedEarningsAccumulatedLosses frs-bus:Consolidated 2023-12-15 2024-12-31 15354767 frs-core:RetainedEarningsAccumulatedLosses frs-core:PreviouslyStatedAmount frs-bus:Consolidated 2023-12-14 15354767 frs-core:RetainedEarningsAccumulatedLosses frs-bus:Consolidated 2024-12-31 15354767 frs-bus:PrivateLimitedCompanyLtd frs-bus:Consolidated 2023-12-15 2024-12-31 15354767 frs-bus:FilletedAccounts frs-bus:Consolidated 2023-12-15 2024-12-31 15354767 frs-bus:SmallEntities frs-bus:Consolidated 2023-12-15 2024-12-31 15354767 frs-bus:AuditExempt-NoAccountantsReport frs-bus:Consolidated 2023-12-15 2024-12-31 15354767 frs-bus:SmallCompaniesRegimeForAccounts frs-bus:Consolidated 2023-12-15 2024-12-31 15354767 1 frs-bus:Consolidated 2023-12-15 2024-12-31 15354767 frs-core:CostValuation frs-bus:Consolidated 2023-12-14 15354767 frs-core:AdditionsToInvestments frs-bus:Consolidated 2024-12-31 15354767 frs-core:DisposalsRepaymentsInvestments frs-bus:Consolidated 2024-12-31 15354767 frs-core:RevaluationsIncreaseDecreaseInInvestments frs-bus:Consolidated 2024-12-31 15354767 frs-core:CostValuation frs-bus:Consolidated 2024-12-31 15354767 frs-core:ProvisionsForImpairmentInvestments frs-bus:Consolidated 2023-12-14 15354767 frs-core:ProvisionsForImpairmentInvestments frs-bus:Consolidated 2024-12-31 15354767 frs-bus:Director1 frs-bus:Consolidated 2023-12-15 2024-12-31 15354767 frs-bus:Director1 frs-bus:Consolidated 2024-12-31 15354767 frs-bus:Director2 frs-bus:Consolidated 2023-12-15 2024-12-31 15354767 frs-bus:Director2 frs-bus:Consolidated 2024-12-31 15354767 frs-bus:Director3 frs-bus:Consolidated 2023-12-15 2024-12-31 15354767 frs-bus:Director3 frs-bus:Consolidated 2024-12-31 15354767 frs-countries:EnglandWales frs-bus:Consolidated 2023-12-15 2024-12-31
Registered number: 15354767
Southben Holdings Limited
Unaudited Financial Statements
For the Period 15 December 2023 to 31 December 2024
Broadwing Accountancy Services Limited
Contents
Page
Directors' Report 1—2
Consolidated Profit and Loss Account 3
Consolidated Statement of Comprehensive Income 4
Consolidated Balance Sheet 5—6
Company Balance Sheet 7
Consolidated Statement of Changes in Equity 8
Company Statement of Changes in Equity 9
Notes to the Financial Statements 10—17
Page 1
Directors' Report
The directors present their report and the financial statements for the period ended 31 December 2024.
Principal Activity
Southben Holdings Company is a UK-based private holding company with operational subsidiaries in Chile engaged in the production and commercialization of olive oil, the development of real estate projects, and the conservation of native forests. 
The Group’s principal activity is the management of its investments and the provision of strategic oversight to its Chilean subsidiaries.
Business Model
The Company creates value by:
Holding and financing investments in its Chilean subsidiaries.
Providing strategic direction, corporate governance, and access to capital.
Supporting subsidiaries throughout the business development process — from project evaluation to company formation, execution, and commercialization.
The Chilean subsidiaries generate revenue primarily from the sale of olive oil and residential properties developed through real estate projects.
Strategy & Objectives
The Group’s strategy is to:
Become a leading player in olive oil commercialization in Chile and Latin America.
Develop residential projects that contribute to livable and sustainable urban spaces.
Preserve native forests in the Araucanía region.
Review of the Business
The year 2024 was particularly challenging for the agricultural business. Due to adverse climatic conditions, production was minimal. The company relied on resources from previous years to cover its operating expenses.
Similarly, the real estate segment faced a difficult year, mainly due to slow sales and the ongoing real estate crisis affecting Chile.
Chilean Subsidiaries’ Performance:
Petra SpA:
Since 2019, Petra has focused its investments on real estate developments through its subsidiaries: Ararat (the investment vehicle) and Puerto+Arquitectura (the management company).
The Chilean real estate sector is currently facing a prolonged downturn caused by reduced demand and rising land and construction costs. Consequently, project recovery timelines have lengthened and returns have decreased.
In response, management is exploring alternative partnerships with other project managers.
Regarding Petra’s 15.8% investment in Grupo Patio, the company’s new management team is preparing a five-year strategic plan.
El Olivar de Manantiales SpA:
The farm is expected to deliver a good olive yield. Although water availability remains limited, the region experienced a better winter in terms of temperature and rainfall. Management anticipates a normal production year compared to the previous harvest (May–June), which was the worst on record for the farm.
Reserva La Fusta SpA:
The situation at La Fusta has remained stable in recent months. Collaboration with neighboring communities and the University of La Frontera continues.
During the upcoming autumn, efforts will focus on maintaining internal farm roads to improve access between different sectors.
External Factors Affecting Performance:
In the UK, the broader economic situation has affected market performance.
In Chile, political uncertainty and weak economic activity throughout 2024 have created significant instability in the real estate market. Rising interest rates have made mortgage financing increasingly difficult, while higher construction costs have pushed property prices upward, slowing housing sales.
Future Developments
Toward the end of 2025, Chile will hold presidential and parliamentary elections. This is expected to improve business confidence and growth expectations, potentially driving a recovery in housing sales.
Although the drought is not expected to end completely, a modest improvement in water availability is anticipated, which should lead to higher olive oil production.
Page 1
Page 2
Directors
The directors who held office during the period were as follows:
Mr Peter Charlton Appointed 15/12/2023
Mr Sven Herlin Kaiser Appointed 15/12/2023
Ms Florence Newman Appointed 15/12/2023
Statement of Directors' Responsibilities
The directors are responsible for preparing the Directors' Report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and the group and of the profit or loss of the group for that period. In preparing the financial statements the directors are required to:
  • select suitable accounting policies and then apply them consistently;
  • make judgments and accounting estimates that are reasonable and prudent;
  • prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company and group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
The directors are responsible for the maintenance and integrity of the corporate and financial information included on the company's website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.
Small Company Rules
This report has been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.
On behalf of the board
Mr Sven Herlin Kaiser
Director
24/12/2025
Page 2
Page 3
Consolidated Profit and Loss Account
31 December 2024
Notes $
TURNOVER 12,199,598
Cost of sales (9,874,213 )
GROSS PROFIT 2,325,385
Administrative expenses (31,155,148 )
Other operating income 180,407
OPERATING LOSS (28,649,356 )
Income from participating interests (568,735 )
Other interest receivable and similar income 1,583,363
Interest payable and similar charges (11,828,326 )
LOSS BEFORE TAXATION (39,463,054 )
Tax on Loss 2,673,191
LOSS AFTER TAXATION BEING LOSS FOR THE FINANCIAL PERIOD ATTRIBUTABLE TO THE OWNERS OF THE PARENT (36,789,863 )
The notes on pages 10 to 17 form part of these financial statements.
Page 3
Page 4
Consolidated Statement of Comprehensive Income
31 December 2024
$
LOSS FOR THE FINANCIAL PERIOD (36,789,863 )
OTHER COMPREHENSIVE INCOME FOR THE PERIOD -
TOTAL COMPREHENSIVE INCOME FOR THE PERIOD ATTRIBUTABLE TO THE OWNERS OF THE PARENT (36,789,863 )
Page 4
Page 5
Consolidated Balance Sheet
Registered number: 15354767
31 December 2024
Notes $ $
FIXED ASSETS
Intangible Assets 4 3,485,130
Tangible Assets 5 30,839,983
Investments 6 91,540,389
125,865,502
CURRENT ASSETS
Stocks 7 52,544,344
Debtors 8 39,283,218
Investments 9 5,031,263
Cash at bank and in hand 3,518,688
100,377,513
Creditors: Amounts Falling Due Within One Year 10 (108,728,947 )
NET CURRENT ASSETS (LIABILITIES) (8,351,434 )
TOTAL ASSETS LESS CURRENT LIABILITIES 117,514,068
Creditors: Amounts Falling Due After More Than One Year 11 (85,262,787 )
NET ASSETS 32,251,281
CAPITAL AND RESERVES
Called up share capital 12 1
Share premium account 132,953,186
Other reserves 10,015,127
Profit and Loss Account (110,717,033 )
SHAREHOLDERS' FUNDS 32,251,281
Page 5
Page 6
For the period ending 31 December 2024 the company was entitled to exemption from audit 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.
On behalf of the board
Mr Sven Herlin Kaiser
Director
24/12/2025
The notes on pages 10 to 17 form part of these financial statements.
Page 6
Page 7
Company Balance Sheet
Registered number: 15354767
31 December 2024
Notes $ $
CURRENT ASSETS
Investments 9 148,547,195
148,547,195
NET CURRENT ASSETS (LIABILITIES) 148,547,195
TOTAL ASSETS LESS CURRENT LIABILITIES 148,547,195
NET ASSETS 148,547,195
CAPITAL AND RESERVES
Called up share capital 12 1
Share premium account 132,953,186
Other reserves 15,594,008
SHAREHOLDERS' FUNDS 148,547,195
In accordance with section 408(3) of the Companies Act 2006, the company has not presented its own profit and loss account and the related notes. The company's profit/(loss) for the period was $0 .
For the period ending 31 December 2024 the company was entitled to exemption from audit 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.
On behalf of the board
Mr Sven Herlin Kaiser
Director
24/12/2025
The notes on pages 10 to 17 form part of these financial statements.
Page 7
Page 8
Consolidated Statement of Changes in Equity
Share Capital Share Premium Other reserves Profit and Loss Account Total
$ $ $ $ $
As at 15 December 2023 1 - (5,578,881 ) (73,927,170 ) (79,506,050)
Loss for the period and total comprehensive income - - - (36,789,863 ) (36,789,863)
Arising on shares issued during the period - 132,953,186 - - 132,953,186
Movements in Capital contribution reserve - - 15,594,008 - 15,594,008
As at 31 December 2024 1 132,953,186 10,015,127 (110,717,033 ) 32,251,281
Page 8
Page 9
Company Statement of Changes in Equity
Share Capital Share Premium Other reserves Total
$ $ $ $
As at 15 December 2023 1 - - 1
Arising on shares issued during the period - 132,953,186 - 132,953,186
Movements in Capital contribution reserve - - 15,594,008 15,594,008
As at 31 December 2024 1 132,953,186 15,594,008 148,547,195
Page 9
Page 10
Notes to the Financial Statements
1. General Information
Southben Holdings Limited is a private company, limited by shares, incorporated in England & Wales, registered number 15354767 . The registered office is Units B1 & B2, Access 12 Station Road, Theale, Berkshire, RG7 4PN.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements have been prepared under the historical cost convention and in accordance with Financial Reporting Standard 102 section 1A Small Entities "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.
2.2. Basis Of Consolidation
The group consolidated financial statements include the financial statements of the company and all of its subsidiary undertakings together with the group’s share of the results of associates made up to 31 December 2024.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of an entity so as to obtain benefits from its activities. Where the group owns less than 50% of the voting powers of an entity but controls the entity by virtue of an agreement with other investors which give it control of the financial and operating policies of the entity, it accounts for that entity as a subsidiary.
Where a subsidiary has different accounting policies to the group, adjustments are made to those subsidiary financial statements to apply the group’s accounting policies when preparing the consolidated financial statements.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the group holds a long-term interest and where the group has significant influence. The group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate. The results of associates are accounted for using the equity method of accounting.
Any subsidiary undertakings or associates sold or acquired during the year are included up to, or from, the dates of change of control or change of significant influence respectively.
Where control of a subsidiary is lost, the gain or loss is recognised in the consolidated income statement. The cumulative amounts of any exchange differences on translation, recognised in equity, are not included in the gain or loss on disposal and are transferred to retained earnings. The gain or loss also includes amounts included in other comprehensive income that are required to be reclassified to profit or loss but excludes those amounts that are not required to be reclassified.
Where control of a subsidiary is achieved in stages, the initial acquisition that gave the group control is accounted for as a business combination. Thereafter where the group increases its controlling interest in the subsidiary the transaction is treated as a transaction between equity holders. Any difference between the fair value of the consideration paid and the carrying amount of the non-controlling interest acquired is recognised directly in equity. No changes are made to the carrying value of assets, liabilities or provisions for contingent liabilities.
2.3. Business Combinations
On the 22nd December 2023, the Company became the new intermediate holding company of Benares Holding Ltd, pursuant to a group reorganisation. Under the reorganisation, the Company acquired 100% of the share capital of Benares Holding Ltd from their shared parent company.
This transaction was between entities under common control, as the ultimate controlling party, did not change as a result of the reorganisation. In accordance with the Company’s accounting policy for such transactions, the assets and liabilities of the acquired entities have been recognised at their existing carrying amounts as recorded by the ultimate parent company. No goodwill has arisen.
The results and net assets of the acquired subsidiaries are included in these financial statements from the date of the reorganisation. Comparative information has not been presented, as these are the Company’s first set of financial statements since incorporation The company consolidates these subsidiaries from the acquisition date. The period from 22 December to 31 December 2023 represents 10 days of consolidation. Management has assessed that the results of the subsidiaries during this period are immaterial to the consolidated financial statements. Accordingly, no consolidation adjustments have been made for this partial period.
2.4. Going Concern Disclosure
The directors have not identified any material uncertainties related to events or conditions that may cast significant doubt about the group and parent company's ability to continue as a going concern.
Page 10
Page 11
2.5. Significant judgements and estimations
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported for assets and liabilities as at the balance sheet date and the amounts reported for revenues and expenses during the year. However, the nature of estimation means that actual outcomes could differ from those estimates. In the Directors' opinion there are no significant judgements and no key sources of estimation uncertainty.
2.6. Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover is reduced for estimated customer returns, rebates and other similar allowances.
Sale of goods
Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods has transferred to the buyer. This is usually at the point that the customer has signed for the delivery of the goods.
Rendering of services
Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. Turnover is only recognised to the extent of recoverable expenses when the outcome of a contract cannot be estimated reliably.
2.7. Intangible Fixed Assets and Amortisation - Other Intangible
Intangible assets comprise of mining claims, water rights, and trademark rights. These assets are initially recognised at cost and subsequently measured at cost less accumulated amortisation and any impairment losses
2.8. Tangible Fixed Assets and Depreciation
Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:
inc. facilities and construction Over 240 Months
Plant & Machinery Over 80 or 180 Months
Motor Vehicles Over 36 months
2.9. Investment Properties
All investment properties are carried at fair value determined annually and derived from the current market rents and investment property yields for comparable real estate, adjusted if necessary for any difference in the nature, location or condition of the specific asset. No depreciation is provided for. Changes in fair value are recognised in the profit and loss account.
The useful life estimated for buildings and infrastructure works is 20 years. 
2.10. Stocks and Work in Progress
Stocks and work in progress are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads. Work-in-progress is reflected in the accounts on a contract by contract basis by recording turnover and related costs as contract activity progresses.
2.11. Foreign Currencies
Monetary assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate ruling on the date of the transaction. Exchange differences are taken into account in arriving at the operating profit.
Page 11
Page 12
2.12. Taxation
Income tax expense represents the sum of the tax currently payable and deferred tax.
The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of comprehensive income because of items of income or expense that are taxable or deductible in other years and items that are never taxable or deductible. The group's liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the end of the reporting period.
Deferred tax is recognised on timing differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognised for all taxable timing differences. Deferred tax assets are generally recognised for all deductible temporary differences to the extent that it is probable that taxable profits will be available against which those deductible timing differences can be utilised. The carrying amount of deferred tax assets is reviewed at the end of each reporting period 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 assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax liabilities are presented within provisions for liabilities and deferred tax assets within debtors. The measurement of deferred tax liabilities and assets reflect the tax consequences that would follow from the manner in which the Company expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities.
Current and deferred tax are recognised in profit or loss for the period, except when they relate to items that are recognised in other comprehensive income or directly in equity, in which case current and deferred tax are recognised in other comprehensive income or directly in equity respectively.
2.13. Trade Debtors and other accounts receivable
Trade debtors are amounts due from customers for 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.
2.14. Trade Creditors and other accounts receivable
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.
2.15. Investments
Included in other investments are Biological assets. Biological assets are normally measured at fair value less costs to sell. However, when fair value cannot be reliably measured without excessive cost or effort, they can be measured at cost. After review, management has concluded that fair value is not reliably determinable for the Group's biological assets, so cost is used as the best estimate of their value. 
3. Average Number of Employees
Group
Average number of employees, including directors, during the period was: 43
Company
Average number of employees, including directors, during the period was: NIL
43
-
Page 12
Page 13
4. Intangible Assets
Group
Other
$
Cost
As at 15 December 2023 3,485,130
As at 31 December 2024 3,485,130
Net Book Value
As at 31 December 2024 3,485,130
As at 15 December 2023 3,485,130
Company
The company had no intangible fixed assets as at 31 December 2024.
5. Tangible Assets
Group
Land & Property
inc. facilities and construction Investment Properties Plant & Machinery Motor Vehicles Total
$ $ $ $ $
Cost
As at 15 December 2023 21,858,221 9,447,648 1,480,720 136,093 32,922,682
Additions 255,713 189,687 1,761,217 - 2,206,617
Disposals (3,391 ) (486,995 ) (1,909 ) - (492,295 )
As at 31 December 2024 22,110,543 9,150,340 3,240,028 136,093 34,637,004
Depreciation
As at 15 December 2023 984,559 1,619,924 509,830 79,998 3,194,311
Provided during the period 188,364 316,290 88,037 11,216 603,907
Disposals (13 ) - (1,184 ) - (1,197 )
As at 31 December 2024 1,172,910 1,936,214 596,683 91,214 3,797,021
Net Book Value
As at 31 December 2024 20,937,633 7,214,126 2,643,345 44,879 30,839,983
As at 15 December 2023 20,873,662 7,827,724 970,890 56,095 29,728,371
Company
The company had no tangible fixed assets as at 31 December 2024.
Page 13
Page 14
6. Investments
Group
Other
$
Cost or Valuation
As at 15 December 2023 41,692,689
Additions 62,637,184
Disposals (11,422,589 )
Revaluations (1,366,895 )
As at 31 December 2024 91,540,389
Provision
As at 15 December 2023 -
As at 31 December 2024 -
Net Book Value
As at 31 December 2024 91,540,389
As at 15 December 2023 41,692,689
Subsidiaries
Details of the group's subsidiaries as at 31 December 2024 are as follows:
Name of undertaking
Registered Office
Class of Shares held
Direct Holding
Indirect Holding
Benares Holding Ltd
Chile
Ordinary
100.00%
-
Petra SpA
Chile
Ordinary
-
100.00%
Inmobiliaria Casas de la Iglesia SpA
Chile
Ordinary
-
63.00%
Inmobilaria Las Frutillas SpA
Chile
Ordinary
-
50.00%
Asesorias e Inversiones Avios SpA
Chile
Ordinary
-
100.00%
Inmobiliaria Locurro SpA
Chile
Ordinary
-
100.00%
Ararat SpA
Chile
Ordinary
-
100.00%
Inmobiliaria Candelaria Goyonechea SpA
Chile
Ordinary
-
100.00%
Inmobiliaria Itahue SpA
Chile
Ordinary
-
100.00%
Itahue Raices SpA
Chile
Ordinary
-
100.00%
Puerto + Arquitectura SpA
Chile
Ordinary
-
100.00%
Inmobiliaria Bilbao SpA
Chile
Ordinary
-
100.00%
Inmobiliaria rodo SpA
Chile
Ordinary
-
100.00%
Francisco de Aguirre SpA
Chile
Ordinary
-
100.00%
Camoens SpA
Chile
Ordinary
-
100.00%
San Rafael SpA
Chile
Ordinary
-
100.00%
Reserva La Fusta SpA
Chile
Ordinary
-
100.00%
El Olivar de Manantiales SpA
Chile
Ordinary
-
100.00%
Company
The company had no investments as at 31 December 2024.
Page 14
Page 15
7. Stocks
31 December 2024
$
Stock 597,343
Long term contracts 51,947,001
52,544,344
8. Debtors
Group Company
31 December 2024 31 December 2024
$ $
Due within one year
Trade debtors 282,034 -
Other debtors 18,677,070 -
18,959,104 -
Due after more than one year
Trade debtors 1,898,427 -
Amounts owed by group undertakings 3,933,446 -
Other debtors 14,492,241 -
20,324,114 -
39,283,218 -
9. Current Asset Investments
Group Company
31 December 2024 31 December 2024
$ $
Shares in subsidiaries 5,031,263 148,547,195
10. Creditors: Amounts Falling Due Within One Year
Group
31 December 2024
$
Trade creditors 14,215,513
Other loans 87,032,232
Amounts owed to participating interests 40,956
Other creditors 7,138,657
Taxation and social security 301,589
108,728,947
Page 15
Page 16
11. Creditors: Amounts Falling Due After More Than One Year
Group
31 December 2024
$
Trade creditors 12,649,632
Other loans 57,472,769
Amounts owed to participating interests 13,132,651
Other creditors 2,007,735
85,262,787
12. Share Capital
31 December 2024
$
Allotted, Called up and fully paid 1
13. Dividends
There were no amounts recognised as distributions to equity holders in the year.
14. Related Party Transactions
Accounts receivable from related entities as of December 31, 2024:
Current
Non-Current
Company
Relationship
$
$
Peide Gestión Ambiental S.A.
Other related parties
157,402
Siena Activos Inmobiliarios SpA
Other related parties
3,016
Inm.y constructora Rosario Norte S.A.
Other related parties
3,433,531
Stone Paper SpA
Joint business
337,487
Asesorías y Gestión Inmobiliaria Gómez, Matte y Del Solar Limitada
Other related parties
2,011
Accounts payable to related entities as of December 31, 2024:
Current
Non-Current
Company
Relationship
$
$
Seguros Vida Security Previsión S.A.
Other related parties
13,132,651
The main transactions and their effects on the Consolidated Statement of Comprehensive Income with related entities in 2024 are as follow:
Amount
Effect on Earnings
Company
Detail
$
$
Siena Activos Inmobiliarios SpA
Business loans
(2,699,098)
0
Seguros Vida Security Previsión S.A.
Loans received
4,967,624
(199,965)
Siena Constructora S.A.
Business loans
(46,083)
0
Inm.y constructora Rosario Norte S.A
Loans granted
239,637
140,350
Page 16
Page 17
15. Ultimate Controlling Party
The company's ultimate controlling party is The Edelhert Foundation by virtue of his ownership of 100% of the issued share capital in the company.
Page 17