Company registration number 01976566 (England and Wales)
SOUTH WESTERN ESTATES LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2025
PAGES FOR FILING WITH REGISTRAR
SOUTH WESTERN ESTATES LIMITED
CONTENTS
Page
Statement of financial position
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 8
SOUTH WESTERN ESTATES LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT 30 SEPTEMBER 2025
30 September 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investment properties
4
427,201
1,085,243
Current assets
Debtors
5
242,982
150,678
Cash at bank and in hand
198,034
6,542
441,016
157,220
Creditors: amounts falling due within one year
6
(21,457)
(440,837)
Net current assets/(liabilities)
419,559
(283,617)
Total assets less current liabilities
846,760
801,626
Provisions for liabilities
(50,184)
(55,400)
Net assets
796,576
746,226
Capital and reserves
Called up share capital
1,000
1,000
Other reserves
7
202,368
215,647
Profit and loss reserves
8
593,208
529,579
Total equity
796,576
746,226

The director of the company has elected not to include a copy of the income statement within the financial statements.true

For the financial year ended 30 September 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

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.

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.

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

SOUTH WESTERN ESTATES LIMITED
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 30 SEPTEMBER 2025
30 September 2025
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 24 July 2026 and are signed on its behalf by:
Mr A N Badrudin
Director
Company Registration No. 01976566
SOUTH WESTERN ESTATES LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 3 -
Share capital
Other reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 October 2023
1,000
215,647
566,005
782,652
Year ended 30 September 2024:
Loss and total comprehensive income for the year
-
-
(36,426)
(36,426)
Balance at 30 September 2024
1,000
215,647
529,579
746,226
Year ended 30 September 2025:
Profit for the year
-
-
63,629
63,629
Other comprehensive income:
Fair value adjustments reclassified to profit or loss
-
(18,495)
-
(18,495)
Tax relating to other comprehensive income
-
5,216
-
0
5,216
Total comprehensive income for the year
-
0
(13,279)
63,629
50,350
Balance at 30 September 2025
1,000
202,368
593,208
796,576
SOUTH WESTERN ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 4 -
1
Accounting policies
Company information

South Western Estates Limited is a private company limited by shares incorporated in England and Wales. The registered office is Hampden House, 76 Durham Road, London, SW20 0TL. The principal place of business is 22 Tabor Grove, Wimbledon, London, SW19 4EB.

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 amounts in these financial statements are rounded to the nearest £.

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

1.2
Revenue

Turnover is recognised at the fair value of the consideration received or receivable for rent, charges and administration fees provided in the normal course of business.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

1.3
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 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 statement of financial position 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.

SOUTH WESTERN ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
1
Accounting policies
(Continued)
- 5 -
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
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.

1.7
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 income statement 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.

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 income statement, 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.

SOUTH WESTERN ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 6 -
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.

Key sources of estimation uncertainty
Valuation of investment properties

As described in note 5 to the financial statements, investment properties are stated at fair value based on the valuation performed by the company directors. The directors used observable market prices and values in accordance with the RICS Red Book.

3
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2025
2024
Number
Number
Total
1
3
4
Investment property
2025
£
Fair value
At 1 October 2024
1,085,242
Additions
96,198
Disposals
(754,239)
At 30 September 2025
427,201

The fair value of the investment property has been arrived at on the basis of a valuation carried out by the company director Mr A N Badrudin, a Chartered Surveyor. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

SOUTH WESTERN ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 7 -
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
15,853
13,724
Other debtors
218,602
128,427
234,455
142,151
Deferred tax asset
8,527
8,527
242,982
150,678
6
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
9,870
9,795
Corporation tax
5,174
101
Other taxation and social security
416
416
Other creditors
5,997
430,525
21,457
440,837
7
Other reserves
2025
2024
£
£
At the beginning of the year
215,647
215,647
Reversal of deferred tax liability on revaluation
5,216
-
Cumulative fair value adjustment transferred to profit or loss on sale of investments
(18,495)
-
0
At the end of the year
202,368
215,647

The property revaluation reserve comprises the cumulative effect of revaluations of investment properties which are revalued to fair value at each reporting date.

 

The amount of £202,368 (2024 - £215,647) included in other reserves at fair value (net of deferred tax) is not available for distribution as they are unrealised. At current tax rates the company has a potential tax liability of £50,184 on disposal of its investment properties at fair values.

 

SOUTH WESTERN ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 8 -
8
Profit and loss reserves
2025
2024
£
£
At the beginning of the year
529,579
566,005
Profit/(loss) for the year
63,629
(36,426)
At the end of the year
593,208
529,579
9
Related party transactions

The following amounts were outstanding at the reporting end date:

2025
2024
Amounts due to related parties
£
£
Hemphurst Limited
-
207,000
ANB Estates Ltd
-
30,000
NRA Capital Limited
-
35,765
London Property Holdings Limited
-
133,575
London and Provincial Property Services Limited
-
20,000

The following amounts were outstanding at the reporting end date:

2025
2024
Amounts due from related parties
£
£
Southpoint Estates Limited
63,500
54,000
London Property Holdings Limited
93,227
-

These companies are related by common directorships.

10
Ultimate controlling party

The company was under the control of the trustees of Northpoint Foundation Trust, throughout the current and previous year.

2025-09-302024-10-01falsefalsefalse24 July 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityMr N BadrudinMrs R K BadrudinMr A N Badrudin019765662024-10-012025-09-30019765662025-09-30019765662024-09-3001976566core:CurrentFinancialInstruments2025-09-3001976566core:CurrentFinancialInstruments2024-09-3001976566core:ShareCapital2025-09-3001976566core:ShareCapital2024-09-3001976566core:RevaluationReserve2025-09-3001976566core:RevaluationReserve2024-09-3001976566core:RetainedEarningsAccumulatedLosses2025-09-3001976566core:RetainedEarningsAccumulatedLosses2024-09-3001976566core:ShareCapital2023-09-3001976566core:RevaluationReserve2023-09-3001976566core:RetainedEarningsAccumulatedLosses2023-09-30019765662023-09-3001976566core:RevaluationReserve2024-09-3001976566core:RetainedEarningsAccumulatedLosses2024-09-3001976566bus:Director32024-10-012025-09-3001976566core:RetainedEarningsAccumulatedLosses2023-10-012024-09-30019765662023-10-012024-09-3001976566core:RetainedEarningsAccumulatedLosses2024-10-012025-09-300197656612024-10-012025-09-300197656622024-10-012025-09-300197656632024-10-012025-09-3001976566core:RevaluationReserve12023-10-012024-09-3001976566core:RevaluationReserve2024-10-012025-09-3001976566core:ShareCapital2024-10-012025-09-30019765662024-09-3001976566core:CurrentFinancialInstrumentscore:WithinOneYear2025-09-3001976566core:CurrentFinancialInstrumentscore:WithinOneYear2024-09-3001976566core:WithinOneYear2025-09-3001976566core:WithinOneYear2024-09-3001976566bus:PrivateLimitedCompanyLtd2024-10-012025-09-3001976566bus:SmallCompaniesRegimeForAccounts2024-10-012025-09-3001976566bus:FRS1022024-10-012025-09-3001976566bus:AuditExemptWithAccountantsReport2024-10-012025-09-3001976566bus:Director12024-10-012025-09-3001976566bus:Director22024-10-012025-09-3001976566bus:FullAccounts2024-10-012025-09-30xbrli:purexbrli:sharesiso4217:GBP