| HILLSTONE PROPERTIES LIMITED |
| Registered number: |
10643011 |
| Balance Sheet |
| as at 31 August 2025 |
|
| Notes |
|
|
2025 |
|
|
2024 |
| £ |
£ |
| Fixed assets |
| Tangible assets |
3 |
|
|
3,670,939 |
|
|
3,687,214 |
|
| Current assets |
| Debtors |
4 |
|
167,205 |
|
|
151,253 |
| Cash at bank and in hand |
|
|
43,775 |
|
|
16,554 |
|
|
|
210,980 |
|
|
167,807 |
|
| Creditors: amounts falling due within one year |
5 |
|
(1,926,587) |
|
|
(1,940,041) |
|
| Net current liabilities |
|
|
|
(1,715,607) |
|
|
(1,772,234) |
|
| Total assets less current liabilities |
|
|
|
1,955,332 |
|
|
1,914,980 |
|
| Creditors: amounts falling due after more than one year |
6 |
|
|
(2,150,000) |
|
|
(2,150,000) |
|
| Provisions for liabilities |
|
|
|
(31,348) |
|
|
(31,348) |
|
|
| Net liabilities |
|
|
|
(226,016) |
|
|
(266,368) |
|
|
|
|
|
|
|
|
| Capital and reserves |
| Called up share capital |
|
|
|
100 |
|
|
100 |
| Revaluation reserve |
8 |
|
|
133,639 |
|
|
133,639 |
| Profit and loss account |
|
|
|
(359,755) |
|
|
(400,107) |
|
| Shareholder's funds |
|
|
|
(226,016) |
|
|
(266,368) |
|
|
|
|
|
|
|
|
| The directors are satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006. |
| The member has not required the company to obtain an audit in accordance with section 476 of the Act. |
| The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts. |
| The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies. |
|
|
|
| Slakhan Singh KHERA |
| Director |
| Approved by the board on 26 May 2026 |
|
| HILLSTONE PROPERTIES LIMITED |
| Notes to the Accounts |
| for the year ended 31 August 2025 |
|
|
| 1 |
Accounting policies |
|
|
Basis of preparation |
|
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard). |
|
|
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 from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. 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. |
|
|
Tangible fixed assets |
|
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows: |
|
|
Freehold land and buildings |
Nil |
|
Integral features and plant & machinery |
over 10 years |
|
|
Debtors |
|
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts. |
|
|
Creditors |
|
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method. |
|
|
Taxation |
|
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted. |
|
|
| 2 |
Employees |
2025 |
|
2024 |
| Number |
Number |
|
|
Average number of persons employed by the company |
0 |
|
0 |
|
|
|
|
|
|
|
|
|
| 3 |
Tangible fixed assets |
|
|
|
|
|
|
|
|
Land and buildings |
| £ |
|
Cost |
|
At 1 September 2024 |
4,098,192 |
|
Additions |
20,805 |
|
At 31 August 2025 |
4,118,997 |
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
At 1 September 2024 |
410,978 |
|
Charge for the year |
37,080 |
|
At 31 August 2025 |
448,058 |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
At 31 August 2025 |
3,670,939 |
|
At 31 August 2024 |
3,687,214 |
|
|
|
|
|
|
|
|
|
|
Land and buildings include £339,097 integral features and £208,887 plant & machinery. Depreciation is provided on integral features and plant & machinery, at the appropriate rates to write off the cost. |
|
|
Freehold land and buildings: |
2025 |
|
2024 |
| £ |
£ |
|
Historical cost |
4,098,192 |
|
3,100,090 |
|
Cumulative depreciation based on historical cost |
410,978 |
|
356,185 |
|
|
|
|
|
|
3,687,214 |
|
2,743,905 |
|
The investment property was measured for the fair value by the directors' by using recent arm's length market transactions. |
|
|
| 4 |
Debtors |
2025 |
|
2024 |
| £ |
£ |
|
|
Other debtors |
167,205 |
|
151,253 |
|
|
|
|
|
|
|
|
|
|
| 5 |
Creditors: amounts falling due within one year |
2025 |
|
2024 |
| £ |
£ |
|
Trade creditors |
20,622 |
|
22,693 |
|
Amounts owed to group undertakings and undertakings in which the company has a participating interest |
|
1,132,268 |
|
1,057,268 |
|
Directors loan account |
428,557 |
|
503,437 |
|
Other creditors |
345,140 |
|
356,643 |
|
|
|
|
|
|
1,926,587 |
|
1,940,041 |
|
|
|
|
|
|
|
|
|
|
| 6 |
Creditors: amounts falling due after one year |
2025 |
|
2024 |
| £ |
£ |
|
|
Bank loans |
2,150,000 |
|
2,150,000 |
|
|
|
|
|
|
|
|
|
|
| 7 |
Loans |
2025 |
|
2024 |
| £ |
£ |
|
Creditors include: |
|
Amounts payable otherwise than by instalment falling due for payment after more than five years |
|
2,150,000 |
|
1,925,270 |
|
|
|
|
|
|
|
|
|
|
Secured bank loans |
2,150,000 |
|
1,925,270 |
|
|
|
|
|
|
|
|
|
|
The bank loan is secured by first charge over the freehold land and building held by the company. |
|
| 8 |
Revaluation reserve |
2025 |
|
2024 |
| £ |
£ |
|
|
At 1 September 2024 |
133,639 |
|
133,639 |
|
|
At 31 August 2025 |
133,639 |
|
133,639 |
|
|
|
|
|
|
|
|
|
| 9 |
Related party transactions |
|
|
a) Other creditors include £346,800 (2024: £346,800) unsecured loan from Flexton Developments Ltd, a company incorporated in England and Wales. Mr S S Khera is sole director and shareholder in Flexton Developments Ltd. |
|
b) Amount owed to group undertakings include £ 1,132,268 (2024: £1,057,268) unsecured loan from the holding company, Assetlink Ltd, a company incorporated in England and Wales in which Mr K S Dhaliwal and Mr S S Khera are directors. |
|
c) Land and buildings additions include £20,805 (2024: £140,000) transactions with Westcroft Constructions Services Ltd, a company incorporated in England and Wales, and controlled by one of the Directors Mr K S Dhaliwal through a company Westcroft Group Ltd. |
|
| 10 |
Controlling party |
|
|
The company is 100% subsidiary of Assetlink Ltd (Company number 07748639), a company incorporated in England and Wales in which Mr K S Dhaliwal and Mr S S Khera are directors and hold 50% shares each. |
|
| 11 |
Other information |
|
|
HILLSTONE PROPERTIES LIMITED is a private company limited by shares and incorporated in England. Its registered office is: |
|
Enterprise House |
|
Uxbridge Road |
|
George Green |
|
Slough |
|
SL3 6AN |