1.
General Information
Dorsel U.K. 3 Limited
is a private company, limited by shares, incorporated in England & Wales, registered number
13665362
. The registered office is Elscot House, Arcadia Avenue, London, N3 2JU.
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.
Going Concern Disclosure
These accounts have been prepared on a going concern basis which assumes that the company will continue to trade. The validity of this assumption is dependent on sufficient and continuing financial support being made available by the ultimate owners of the company. If the company were unable to continue to trade adjustments would have to be made to reduce the value of assets to their realisable amount, and to provide for any further liabilities that may arise.
2.3.
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.
2.4.
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.
2.5.
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 company'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 year, 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.
Dorsel U.K. 3 Limited
Notes to the Financial Statements (continued)
For The Year Ended 31 December 2025
3.
Average Number of Employees
Average number of employees, including directors, during the year was: 3 (2024: 3)
4.
Investment Property
| 2025 | |
|---|---|
| £ | |
| Fair Value | |
| As at 1 January 2025 |
|
| Revaluations | (665,429) |
| As at 31 December 2025 |
|
5.
Debtors
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Due within one year | |||
| Other debtors 1 |
|
|
|
| VAT | - |
|
|
| Amounts owed by group undertakings |
|
|
|
|
|
|
||
Included in group undertakings are the following amounts receivable from the connected companies under common control.
|
2025
|
2024
|
||
|
£
|
£
|
||
|
Dorsel U.K. 4 Limited
Dorsel U.K. 3 Limited
|
70,823
486,266
|
65,946
595,408
|
|
![1](data:image/svg+xml;utf8,<svg xmlns="http://www.w3.org/2000/svg" viewBox="0 0 80 2" preserveAspectRatio="none"> <line x1="0" y1="1" x2="80" y2="1" stroke="black" shape-rendering="crispEdges"/> </svg>){kind=small}
|
|
||
|
557,089
![1](data:image/svg+xml;utf8,<svg xmlns="http://www.w3.org/2000/svg" viewBox="0 0 80 5" preserveAspectRatio="none"> <line x1="0" y1="1" x2="80" y2="1" stroke="black" shape-rendering="crispEdges"/> <line x1="0" y1="4" x2="80" y2="4" stroke="black" shape-rendering="crispEdges"/> </svg>){kind=small}
|
661,354
|
6.
Creditors: Amounts Falling Due Within One Year
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Trade creditors |
|
|
|
| Other creditors | 805,307 | 621,318 | |
| Taxation and social security |
|
|
|
|
|
|
||
Dorsel U.K. 3 Limited
Notes to the Financial Statements (continued)
For The Year Ended 31 December 2025
6. Creditors: Amounts Falling Due Within One Year (Continued)
Included in other creditors are the following amounts payable to the connected companies under common control.
|
2025
|
2024
|
||
|
£
|
£
|
||
|
Dorsel U.K. Limited
|
226,386.71
|
189,721.75
|
|
|
Dorsel U.K. 1 Limited
|
118,700.00
|
69,904.40
|
|
|
Dorsel U.K. 2 Limited
|
118,000.00
|
1,329.66
|
|
|
Dorsel U.K. 3 Limited
|
-
|
70,823.13
|
|
|
Dorsel (B.A.Z) Ltd
|
44,869.00
|
77,470.32
|
|
|
507,955.71
|
409,249.26
|
7.
Creditors: Amounts Falling Due After More Than One Year
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Santander loan |
|
|
|
| Amounts owed to group undertakings |
|
|
|
|
|
|
||
The bank loan is secured by a fixed charge over the investment property and a floating charge over the company's assets.
Included within other creditors is an amount of £2,670,000.57 (2024: £2,521,320.57) due to Dorsel (B.A.Z) Ltd, ultimate parent company registered in Israel. These balances are unsecured, have no fixed repayment date, and are repayable on demand.
9.
Related Party Transactions
During the year, Dorsel (B.A.Z) Ltd, the ulimate parent company, charged interest totalling £102,351.