Company registration number 12172888 (England and Wales)
131 ST JOHNS HILL (HTB) LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
PAGES FOR FILING WITH REGISTRAR
131 ST JOHNS HILL (HTB) LTD
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 5
131 ST JOHNS HILL (HTB) LTD
BALANCE SHEET
AS AT
31 AUGUST 2025
31 August 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investment property
4
1,280,583
1,280,583
Current assets
Debtors
5
509,007
556,428
Cash at bank and in hand
54,341
7
563,348
556,435
Creditors: amounts falling due within one year
6
(757,443)
(775,326)
Net current liabilities
(194,095)
(218,891)
Total assets less current liabilities
1,086,488
1,061,692
Creditors: amounts falling due after more than one year
7
(979,065)
(963,170)
Net assets
107,423
98,522
Capital and reserves
Called up share capital
1
1
Profit and loss reserves
107,422
98,521
Total equity
107,423
98,522

For the financial year ended 31 August 2025 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 of its financial statements for the year in question in accordance with section 476.

The director acknowledges his 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 director of the company has elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved and signed by the director and authorised for issue on 27 May 2026
S Patel
Director
Company registration number 12172888 (England and Wales)
131 ST JOHNS HILL (HTB) LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
- 2 -
1
Accounting policies
Company information

131 St Johns Hill (HTB) Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Argyle House, Joel Street, Northwood Hills, Northwood, London, United Kingdom, HA6 1NW.

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
Turnover

Turnover represents the amounts recoverable for the services provided to tenants under contractual obligations which are performed gradually over time.

1.3
Investment properties

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 at the reporting end date. Changes in fair value are recognised in profit or loss.

1.4
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.

1.5
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.

131 ST JOHNS HILL (HTB) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 3 -
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 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.

1.6
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.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the director is 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 (including directors) employed by the company during the year was:

2025
2024
Number
Number
Total
1
1
131 ST JOHNS HILL (HTB) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 4 -
4
Investment property
2025
£
Fair value
At 1 September 2024 and 31 August 2025
1,280,583

The investment property is valued on an open market basis by the directors at the year end. A full valuation was deemed unnecessary where appropriate and reliable market information existed for the directors to carry out their own valuation.

5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Other debtors
509,007
556,428
6
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
5,511
5,363
Taxation and social security
(5,521)
10,584
Other creditors
757,453
759,379
757,443
775,326
7
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
979,065
963,170
8
Loans and overdrafts
2025
2024
£
£
Bank loans
984,576
968,533
Payable within one year
5,511
5,363
Payable after one year
979,065
963,170

Included within bank loans is a BBLS of £30,458 (2024: £36,338). The term is 6 years, inclusive of a 12 month interest free period which is subsidised by the government in full. It attracts a fixed interest rate of 2.50% from the 13th month.

131 ST JOHNS HILL (HTB) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
8
Loans and overdrafts
(Continued)
- 5 -

Included within long term creditors are amounts of £954,118 (2024: £932,195) that are secured by way of fixed and floating charge over all of the property or undertakings of the company

2025-08-312024-09-01falsefalsefalse27 May 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityS Patel121728882024-09-012025-08-31121728882025-08-31121728882024-08-3112172888core:WithinOneYear2025-08-3112172888core:WithinOneYear2024-08-3112172888core:AfterOneYear2025-08-3112172888core:AfterOneYear2024-08-3112172888core:CurrentFinancialInstruments2025-08-3112172888core:CurrentFinancialInstruments2024-08-3112172888core:ShareCapital2025-08-3112172888core:ShareCapital2024-08-3112172888core:RetainedEarningsAccumulatedLosses2025-08-3112172888core:RetainedEarningsAccumulatedLosses2024-08-3112172888bus:Director12024-09-012025-08-31121728882023-09-012024-08-31121728882024-08-3112172888core:CurrentFinancialInstrumentscore:WithinOneYear2025-08-3112172888core:CurrentFinancialInstrumentscore:WithinOneYear2024-08-3112172888core:Non-currentFinancialInstruments2025-08-3112172888core:Non-currentFinancialInstruments2024-08-3112172888core:Non-currentFinancialInstrumentscore:AfterOneYear2025-08-3112172888core:Non-currentFinancialInstrumentscore:AfterOneYear2024-08-3112172888bus:PrivateLimitedCompanyLtd2024-09-012025-08-3112172888bus:FRS1022024-09-012025-08-3112172888bus:AuditExemptWithAccountantsReport2024-09-012025-08-3112172888bus:SmallCompaniesRegimeForAccounts2024-09-012025-08-3112172888bus:FullAccounts2024-09-012025-08-31xbrli:purexbrli:sharesiso4217:GBP