Company registration number 12066645 (England and Wales)
SHAVIRAM MILTON KEYNES LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
SHAVIRAM MILTON KEYNES LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 7
SHAVIRAM MILTON KEYNES LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
4
153,533
179,123
Investment property
5
13,439,084
13,439,084
13,592,617
13,618,207
Current assets
Debtors
6
206,982
420,405
Cash at bank and in hand
893,259
778,623
1,100,241
1,199,028
Creditors: amounts falling due within one year
7
(9,704,388)
(3,603,474)
Net current liabilities
(8,604,147)
(2,404,446)
Total assets less current liabilities
4,988,470
11,213,761
Creditors: amounts falling due after more than one year
8
(5,022,671)
(11,073,079)
Net (liabilities)/assets
(34,201)
140,682
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
(34,301)
140,582
Total equity
(34,201)
140,682
SHAVIRAM MILTON KEYNES LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 2 -

For the financial year ended 31 December 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

T he member has not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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

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

The financial statements were approved by the board of directors and authorised for issue on 2 February 2026 and are signed on its behalf by:
A Grinshpon
Director
Company registration number 12066645 (England and Wales)
SHAVIRAM MILTON KEYNES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information

Shaviram Milton Keynes Limited is a private company limited by shares incorporated in England and Wales. The registered office is First Floor Offices, Farley Court, Allsop Place, London, England, NW1 5LG.

1.1
Basis of preparation

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 a mounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention modified to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Going concern

The financial statements have been prepared on the going concern basis, which assumes the continuing support of its Group Finance Company to enable it to meet its ongoing commitments.

1.3
Revenue

Turnover includes rents from properties and other sundry items of revenue before charging expenses and is shown net of VAT.

1.4
Tangible fixed assets

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

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

Plant and equipment
10% straight line basis

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 profit or loss.

1.5
Investment property

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value a t the reporting end date. The surplus or deficit on revaluation is recognised in profit or loss.

1.6
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

SHAVIRAM MILTON KEYNES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.7
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.

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 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.

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, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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 paymen ts 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. A m ounts 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.

1.8
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.

1.9
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.

SHAVIRAM MILTON KEYNES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
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
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Employees

The average monthly number of persons employed by the company during the year was:

2024
2023
Number
Number
Total
0
0
SHAVIRAM MILTON KEYNES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
4
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 January 2024 and 31 December 2024
255,893
Depreciation and impairment
At 1 January 2024
76,770
Depreciation charged in the year
25,590
At 31 December 2024
102,360
Carrying amount
At 31 December 2024
153,533
At 31 December 2023
179,123
5
Investment property
2024
£
Fair value
At 1 January 2024 and 31 December 2024
13,439,084

The fair value of the freehold investment properties has been arrived at on the basis of a valuation carried out at the balance sheet date by the directors. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties. The directors are of the opinion that the fair value is not materially different to cost.

6
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
119,704
324,502
Amounts owed by group undertakings
52,961
8,324
Other debtors
34,317
87,579
206,982
420,405
SHAVIRAM MILTON KEYNES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
7
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans
7,022,540
561,360
Amounts owed to group undertakings
2,355,409
2,237,717
Taxation and social security
2,052
134,127
Other creditors
324,387
670,270
9,704,388
3,603,474

Bank borrowings are secured on the company's investment property.

8
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans and overdrafts
-
0
6,611,180
Other creditors
5,022,671
4,461,899
5,022,671
11,073,079

Bank borrowings are secured on the company's investment property.

2024-12-31 2024-01-01 false false false 03 February 2026 CCH Software CCH Accounts Production 2025.300 No description of principal activity I Shavit L W Jones Raphael Wechsler A Grinshpon 12066645 2024-01-01 2024-12-31 12066645 2024-12-31 12066645 2023-12-31 12066645 core:OtherPropertyPlantEquipment 2024-12-31 12066645 core:OtherPropertyPlantEquipment 2023-12-31 12066645 core:CurrentFinancialInstruments core:WithinOneYear 2024-12-31 12066645 core:CurrentFinancialInstruments core:WithinOneYear 2023-12-31 12066645 core:CurrentFinancialInstruments 2024-12-31 12066645 core:CurrentFinancialInstruments 2023-12-31 12066645 core:Non-currentFinancialInstruments 2024-12-31 12066645 core:Non-currentFinancialInstruments 2023-12-31 12066645 core:ShareCapital 2024-12-31 12066645 core:ShareCapital 2023-12-31 12066645 core:RetainedEarningsAccumulatedLosses 2024-12-31 12066645 core:RetainedEarningsAccumulatedLosses 2023-12-31 12066645 bus:Director4 2024-01-01 2024-12-31 12066645 core:PlantMachinery 2024-01-01 2024-12-31 12066645 2023-01-01 2023-12-31 12066645 core:OtherPropertyPlantEquipment 2023-12-31 12066645 core:OtherPropertyPlantEquipment 2024-01-01 2024-12-31 12066645 2023-12-31 12066645 bus:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 12066645 bus:SmallCompaniesRegimeForAccounts 2024-01-01 2024-12-31 12066645 bus:FRS102 2024-01-01 2024-12-31 12066645 bus:AuditExemptWithAccountantsReport 2024-01-01 2024-12-31 12066645 bus:Director1 2024-01-01 2024-12-31 12066645 bus:Director2 2024-01-01 2024-12-31 12066645 bus:Director3 2024-01-01 2024-12-31 12066645 bus:FullAccounts 2024-01-01 2024-12-31 xbrli:pure xbrli:shares iso4217:GBP