Caseware UK (AP4) 2025.0.111 2025.0.111 2025-12-312025-12-312025-01-01falseInvestment holding company00falsefalsefalse 15232409 2025-01-01 2025-12-31 15232409 2023-10-24 2024-12-31 15232409 2025-12-31 15232409 2024-12-31 15232409 2023-10-24 15232409 1 2025-01-01 2025-12-31 15232409 1 2023-10-24 2024-12-31 15232409 5 2025-01-01 2025-12-31 15232409 5 2023-10-24 2024-12-31 15232409 d:Director1 2025-01-01 2025-12-31 15232409 d:Director2 2025-01-01 2025-12-31 15232409 d:Director3 2025-01-01 2025-12-31 15232409 d:Director3 2025-12-31 15232409 d:Director4 2025-01-01 2025-12-31 15232409 d:Director5 2025-01-01 2025-12-31 15232409 d:Director5 2025-12-31 15232409 e:Buildings e:LongLeaseholdAssets 2025-01-01 2025-12-31 15232409 e:Buildings e:LongLeaseholdAssets 2025-12-31 15232409 e:Buildings e:LongLeaseholdAssets 2024-12-31 15232409 e:CurrentFinancialInstruments 2025-12-31 15232409 e:CurrentFinancialInstruments 2024-12-31 15232409 e:CurrentFinancialInstruments 1 2025-12-31 15232409 e:CurrentFinancialInstruments 1 2024-12-31 15232409 e:Non-currentFinancialInstruments 2025-12-31 15232409 e:Non-currentFinancialInstruments 2024-12-31 15232409 e:Non-currentFinancialInstruments 1 2025-12-31 15232409 e:Non-currentFinancialInstruments 1 2024-12-31 15232409 e:CurrentFinancialInstruments e:WithinOneYear 2025-12-31 15232409 e:CurrentFinancialInstruments e:WithinOneYear 2024-12-31 15232409 e:Non-currentFinancialInstruments e:AfterOneYear 2025-12-31 15232409 e:Non-currentFinancialInstruments e:AfterOneYear 2024-12-31 15232409 e:ReportableOperatingSegment1 2025-01-01 2025-12-31 15232409 e:ReportableOperatingSegment1 2023-10-24 2024-12-31 15232409 e:ReportableOperatingSegment5 2025-01-01 2025-12-31 15232409 e:ReportableOperatingSegment5 2023-10-24 2024-12-31 15232409 e:UKTax 2025-01-01 2025-12-31 15232409 e:UKTax 2023-10-24 2024-12-31 15232409 e:ShareCapital 2025-01-01 2025-12-31 15232409 e:ShareCapital 2025-12-31 15232409 e:ShareCapital 2023-10-24 2024-12-31 15232409 e:ShareCapital 2024-12-31 15232409 e:ShareCapital 2023-10-24 15232409 e:OtherMiscellaneousReserve 2025-01-01 2025-12-31 15232409 e:OtherMiscellaneousReserve 2025-12-31 15232409 e:OtherMiscellaneousReserve 1 2025-01-01 2025-12-31 15232409 e:OtherMiscellaneousReserve 2023-10-24 2024-12-31 15232409 e:OtherMiscellaneousReserve 2024-12-31 15232409 e:OtherMiscellaneousReserve 2023-10-24 15232409 e:OtherMiscellaneousReserve 1 2023-10-24 2024-12-31 15232409 e:RetainedEarningsAccumulatedLosses 2025-01-01 2025-12-31 15232409 e:RetainedEarningsAccumulatedLosses 2025-12-31 15232409 e:RetainedEarningsAccumulatedLosses 1 2025-01-01 2025-12-31 15232409 e:RetainedEarningsAccumulatedLosses 2023-10-24 2024-12-31 15232409 e:RetainedEarningsAccumulatedLosses 2024-12-31 15232409 e:RetainedEarningsAccumulatedLosses 2023-10-24 15232409 e:RetainedEarningsAccumulatedLosses 1 2023-10-24 2024-12-31 15232409 e:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2025-12-31 15232409 e:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2024-12-31 15232409 d:OrdinaryShareClass1 2025-01-01 2025-12-31 15232409 d:OrdinaryShareClass1 2025-12-31 15232409 d:OrdinaryShareClass1 2024-12-31 15232409 d:FRS102 2025-01-01 2025-12-31 15232409 d:Audited 2025-01-01 2025-12-31 15232409 d:FullAccounts 2025-01-01 2025-12-31 15232409 d:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 15232409 e:HirePurchaseContracts e:WithinOneYear 2025-12-31 15232409 e:HirePurchaseContracts e:WithinOneYear 2024-12-31 15232409 e:HirePurchaseContracts e:BetweenOneFiveYears 2025-12-31 15232409 e:HirePurchaseContracts e:BetweenOneFiveYears 2024-12-31 15232409 e:HirePurchaseContracts e:MoreThanFiveYears 2025-12-31 15232409 e:HirePurchaseContracts e:MoreThanFiveYears 2024-12-31 15232409 e:ShareCapital 1 2025-01-01 2025-12-31 15232409 e:ShareCapital 1 2023-10-24 2024-12-31 15232409 f:PoundSterling 2025-01-01 2025-12-31 iso4217:GBP xbrli:shares xbrli:pure




img53a7.png










CW WOOD WHARF G1 LIMITED

Registered number: 15232409




DIRECTORS' REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2025

 
CW WOOD WHARF G1 LIMITED
 

CONTENTS



Page
Directors' Report
1 - 2
Directors' Responsibilities Statement
3
Independent Auditors' Report
4 - 7
Statement of Comprehensive Income
8
Statement of Financial Position
9
Statement of Changes in Equity
10
Notes to the Financial Statements
11 - 22


 
CW WOOD WHARF G1 LIMITED
 

 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025

The directors present their report and the financial statements for the year ended 31 December 2025.

In preparing this report, the directors have taken advantage of the small companies exemptions provided by section 415A and 414B of the Companies Act 2006.

PRINCIPAL ACTIVITY

The Company holds a long lease over the property at 3 West Lane, Wood Wharf, London. Income consists of rental income from the aparthotel operator under a long-term operating lease, together with rental income from retail tenants.

RESULTS AND DIVIDENDS

The loss for the year, after taxation, amounted to £3,348,269 (2024 - profit £7,008,157).

The movement from a profit in the prior period to a loss in the current year primarily reflects the impact of lease incentives granted to the aparthotel operator during the year. The initial recognition of these lease incentives contributed to a revaluation loss of £5,000,816 (2024: revaluation gain of £7,080,780).

No dividend has been paid or proposed for the year and to the date of this report (2024: £Nil).

DIRECTORS

The directors who served during the year and up to the date of this report were:

I J Benham 
S Z Khan 
K J Kingston (resigned 31 December 2025)
R J Worthington 
J J Turner (appointed 31 December 2025)

QUALIFYING THIRD-PARTY INDEMNITY PROVISIONS

The Company has in place a qualifying third-party indemnity provision for all directors (to the extent permitted by law) in respect of liabilities incurred as a result of their office. The Company also has in place liability insurance covering the directors and officers of the company and any associated companies. Both the indemnity and insurance were in force during the year ended 31 December 2025 and at the time of the approval of this Directors' Report. Neither the indemnity nor the insurance provides cover in the event that the director is proven to have acted dishonestly or fraudulently.

GOING CONCERN

For details in respect of going concern refer to Note 2.

DISCLOSURE OF INFORMATION TO AUDITOR

Each of the persons who are directors at the time when this Directors' Report is approved has confirmed that:

 so far as the director is aware, there is no relevant audit information of which the Company's auditor is
       unaware, and

The director has taken all the steps that ought to have been taken as a director in order to be aware of any
relevant audit information and to establish that the Company's auditor is aware of that information.
 
This confirmation is given and should be interpreted in accordance with the provisions of s418 of the Companies Act 2006.
 

Page 1

 
CW WOOD WHARF G1 LIMITED
 

 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025


AUDITORS

The auditor, Deloitte LLP have indicated their willingness to continue as auditor to the company.  

This report was approved by the board on 9 June 2026 and signed on its behalf.
 





I J Benham
Director

Page 2

 
CW WOOD WHARF G1 LIMITED
 

DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2025

The directors are responsible for preparing the Directors' Report and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Company and of the profit or loss of the Company for that year.

 In preparing these financial statements, the directors are required to:

select suitable accounting policies for the Company's financial statements and then apply them consistently;
make judgments and accounting estimates that are reasonable and prudent;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the Company's transactions and disclose with reasonable accuracy at any time the financial position of the Company and to enable them to ensure that the financial statements comply with the Companies Act 2006They are also responsible for safeguarding the assets of the Company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Page 3

 
CW WOOD WHARF G1 LIMITED
 

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF CW WOOD WHARF G1 LIMITED
 


REPORT ON THE AUDIT OF THE FINANCIAL STATEMENTS
 

OPINION
 
In our opinion the financial statements of CW Wood Wharf G1 Limited (the ‘company’): 
give a true and fair view of the state of the company’s affairs as at 31 December 2025 and of its loss for the year then ended; 
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice, including Financial Reporting Standard 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland”; and
have been prepared in accordance with the requirements of the Companies Act 2006.

We have audited the financial statements which comprise:
the statement of comprehensive income;
the statement of financial position;
the statement of changes in equity; and
the related notes 1 to 19.

The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (United Kingdom Generally Accepted Accounting Practice).

BASIS FOR OPINION
 
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the auditor's responsibilities for the audit of the financial statements section of our report. 

We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the Financial Reporting Council’s (the ‘FRC’s’) Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

CONCLUSIONS RELATING TO GOING CONCERN
 
In auditing the financial statements, we have concluded that the directors’ use of the going concern basis of accounting in the preparation of the financial statements is appropriate. 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue. 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Page 4

 
CW WOOD WHARF G1 LIMITED
 

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF CW WOOD WHARF G1 LIMITED
 


OTHER INFORMATION
 
The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

We have nothing to report in this regard.

RESPONSIBILITIES OF DIRECTORS
 
As explained more fully in the directors’ responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the directors are responsible for assessing the company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

AUDITOR'S RESPONSIBILITIES FOR THE AUDIT OF THE FINANCIAL STATEMENTS
 
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

A further description of our responsibilities for the audit of the financial statements is located on the FRC’s website at :http://www.frc.org.uk /auditorsresponsibilities. This description forms part of our auditor’s report.

Page 5

 
CW WOOD WHARF G1 LIMITED
 

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF CW WOOD WHARF G1 LIMITED
 


EXTENT TO WHICH THE AUDIT WAS CONSIDERED CAPABLE OF DETECTING IRREGULARITIES,
INCLUDING FRAUD
 
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below. 

We considered the nature of the company’s industry and its control environment, and reviewed the company’s documentation of their policies and procedures relating to fraud and compliance with laws and regulations. We also enquired of management about their own identification and assessment of the risks of irregularities, including those that are specific to the company’s business sector. 

We obtained an understanding of the legal and regulatory frameworks that the company operates in, and identified the key laws and regulations that: 
had a direct effect on the determination of material amounts and disclosures in the financial statements. These included UK Companies Act, and relevant tax legislation; and
do not have a direct effect on the financial statements but compliance with which may be fundamental to the company’s ability to operate or to avoid a material penalty. 

We discussed among the audit engagement team regarding the opportunities and incentives that may exist within the organisation for fraud and how and where fraud might occur in the financial statements.

As a result of performing the above, we identified the greatest potential for fraud in the following areas, and our
procedures performed to address it are described below:

Investment Property Portfolio: We have identified a fraud risk in the valuation of investment property, pinpointed specifically to the risk of management manipulation of the information provided to the valuers including lease length and rental values, which the valuers rely on during their valuation process. Our audit procedures included obtaining an understanding of the relevant controls in the investment properties' valuation and validating the tenancy data sent to the valuers for completeness and accuracy by agreeing a sample of data through to underlying lease agreements.
 
In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override. In addressing the risk of fraud through management override of controls, we tested the appropriateness of journal entries and other adjustments; assessed whether the judgements made in making accounting estimates are indicative of a potential bias; and evaluated the business rationale of any significant transactions that are unusual or outside the normal course of business.
 
In addition to the above, our procedures to respond to the risks identified included the following:
reviewing financial statement disclosures by testing to supporting documentation to assess compliance with provisions of relevant laws and regulations described as having a direct effect on the financial statements;
performing analytical procedures to identify any unusual or unexpected relationships that may indicate risks of material misstatement due to fraud; 
enquiring of management and in-house legal counsel concerning actual and potential litigation and claims, and instances of non-compliance with laws and regulations; and 
reading minutes of meetings of those charged with governance. 

Page 6

 
CW WOOD WHARF G1 LIMITED
 

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF CW WOOD WHARF G1 LIMITED
 


REPORT ON OTHER LEGAL AND REGULATORY REQUIREMENTS

Opinions on other matters prescribed by the Companies Act 2006
 
In our opinion, based on the work undertaken in the course of the audit:
the information given in the directors’ report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the directors’ report has been prepared in accordance with applicable legal requirements.

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified any material misstatements in the directors’ report.

Matters on which we are required to report by exception
 
Under the Companies Act 2006 we are required to report in respect of the following matters if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors’ remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit; or
the directors were not entitled to take advantage of the small companies' exemption in preparing the directors report and from the requirement to prepare a strategic report.

We have nothing to report in respect of these matters.

USE OF OUR REPORT
 
This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor’s report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.



 

Sarah Cairns FCA (Senior statutory auditor)
For and on behalf of Deloitte LLP
Statutory Auditor
London, United Kingdom
09 June 2026


Page 7

 
CW WOOD WHARF G1 LIMITED
 

STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025

Year ended 31 December 
Period from 24 October 2023 to 31 December
2025
2024
Note
£
£

  

Turnover
 4 
4,488,994
-

Cost of sales
  
(590,061)
-

GROSS PROFIT
  
3,898,933
-

Administrative expenses
  
(110,382)
(90,750)

Movement in fair value of investment properties
 10 
(5,000,816)
7,080,780

OPERATING (LOSS)/PROFIT
  
(1,212,265)
6,990,030

Interest receivable and similar income
 7 
26,584
18,127

Interest payable and similar expenses
 8 
(2,162,588)
-

(LOSS)/PROFIT BEFORE TAX
  
(3,348,269)
7,008,157

Tax on (loss)/profit
 9 
-
-

(LOSS)/PROFIT FOR THE FINANCIAL YEAR
  
(3,348,269)
7,008,157

Hedging reserve movement
  
20,750
(70,448)

OTHER COMPREHENSIVE INCOME/(EXPENSE) FOR THE YEAR
  
20,750
(70,448)

TOTAL COMPREHENSIVE (EXPENSE)/INCOME FOR THE YEAR
  
(3,327,519)
6,937,709

The notes on pages 11 to 22 form part of these financial statements.

Page 8

 
CW WOOD WHARF G1 LIMITED
REGISTERED NUMBER: 15232409

STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2025

2025
2024
Note
£
£

FIXED ASSETS
  

Investment property
 10 
50,937,082
54,400,000

  
50,937,082
54,400,000

CURRENT ASSETS
  

Debtors: amounts falling due after more than one year
 11 
2,955,819
649,859

Debtors: amounts falling due within one year
 11 
1,384,984
23,723,520

Cash at bank and in hand
  
128,664
271,764

  
4,469,467
24,645,143

CURRENT LIABILITIES
  

Creditors: amounts falling due within one year
 12 
(51,796,358)
(45,758,063)

NET CURRENT LIABILITIES
  
(47,326,891)
(21,112,920)

TOTAL ASSETS LESS CURRENT LIABILITIES
  
3,610,191
33,287,080

Creditors: amounts falling due after more than one year
 13 
-
(26,349,370)

  

NET ASSETS
  
3,610,191
6,937,710


CAPITAL AND RESERVES
  

Called up share capital 
  
1
1

Hedging reserve
  
(49,698)
(70,448)

Retained earnings
  
3,659,888
7,008,157

  
3,610,191
6,937,710


The financial statements were approved and authorised for issue by the board and were signed on its behalf on 9 June 2026.




I J Benham
Director

The notes on pages 11 to 22 form part of these financial statements.

Page 9

 
CW WOOD WHARF G1 LIMITED
 

STATEMENT OF CHANGES IN EQUITY
YEAR ENDED 31 DECEMBER 2025


Called up share capital
Hedging reserve
Retained earnings
Total equity

£
£
£
£

At 1 January 2025
1
(70,448)
7,008,157
6,937,710


COMPREHENSIVE EXPENSE FOR THE YEAR

Loss for the year
-
-
(3,348,269)
(3,348,269)

Hedging reserve movement
-
20,750
-
20,750
TOTAL COMPREHENSIVE EXPENSE FOR THE YEAR
-
20,750
(3,348,269)
(3,327,519)


TOTAL TRANSACTIONS WITH OWNERS
-
-
-
-


AT 31 DECEMBER 2025
1
(49,698)
3,659,888
3,610,191



STATEMENT OF CHANGES IN EQUITY
FOR THE PERIOD FROM 24 OCTOBER 2023 TO 31 DECEMBER 2024


Called up share capital
Hedging reserve
Retained earnings
Total equity

£
£
£
£

At 1 October 2023
-
-
-
-


COMPREHENSIVE INCOME FOR THE PERIOD

Profit for the period
-
-
7,008,157
7,008,157

Hedging reserve movement
-
(70,448)
-
(70,448)
TOTAL COMPREHENSIVE INCOME FOR THE PERIOD
-
(70,448)
7,008,157
6,937,709

Shares issued during the period
1
-
-
1


TOTAL TRANSACTIONS WITH OWNERS
1
-
-
1


AT 31 DECEMBER 2024
1
(70,448)
7,008,157
6,937,710


The notes on pages 11 to 22 form part of these financial statements.

Page 10

 
CW WOOD WHARF G1 LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

1.


GENERAL INFORMATION

CW Wood Wharf G1 Limited is a private company limited by shares incorporated in the UK under the Companies Act 2006 and registered in England and Wales at One Canada Square, Canary Wharf, London, E14 5AB.

The nature of the company's operations and its principal activities are set out in the Directors Report.

2.ACCOUNTING POLICIES

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention, modified to include certain items at fair value and in accordance with United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice, including FRS 102 "the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland" and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgment in applying the Company's accounting policies (see note 3).

The Company meets the definition of a qualifying entity under FRS 102 and has therefore taken advantage of the disclosure exemptions available to it in respect of its separate financial statements. The Company is consolidated in the financial statements of its parent, Canary Wharf Group Investment Holdings plc, which may be obtained at One Canada Square, Canary Wharf, London, E14 5AB.

The functional currency of the company is considered to be pounds sterling because that is the currency of the primary economic environment in which they operate.

The principal accounting policies have been applied consistently throughout the year and the preceding year and are summarised below:

Page 11

 
CW WOOD WHARF G1 LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

2.ACCOUNTING POLICIES (continued)

  
2.2

Going concern

In assessing the going concern basis of the company the directors have considered a period of at least 12 months from the date of approval of these financial statements. 

At the year end the company was in a net asset position but had net current liabilities. Included in the current liabilities are intercompany group creditors of £21,336,721 which to the extent that the company cannot pay, will not be called in for at least a period of 12 months from the signing date of the financial statements as confirmed by the ultimate controlling entity Stork Holdco LP.

In making this assessment, the directors have also considered that a loan with an outstanding balance of £30,078,321 at the balance sheet date, which is contractually repayable in April 2026, has been agreed with the lenders to be extended beyond its original maturity date to April 2027. While this falls within 12 months of the approval of the financial statements, the directors note that the lenders have agreed in principle to extend the facility beyond its current maturity, and the facility includes provisions to permit further extensions subject to lender consent. Based on the ongoing relationship with the lenders and the company’s compliance with facility terms, the directors consider it unlikely that repayment will be required within the going concern assessment period. Accordingly, the directors do not expect the company to be required to refinance the facility or obtain funding from group companies within the next 12 months, and this supports their conclusion that the company is able to continue as a going concern.

In addition, the company’s ultimate shareholders Brookfield Property Partners LP and Qatar Investment Authority have confirmed that they have the intent and ability to provide such financial support to the Stork Holdco LP Group and its wholly owned subsidiaries to meet their liabilities if required for a period of at least 12 months from the date of approving these financial statements.

Having made the requisite enquiries and assessed the resources at the disposal of the company, the directors have a reasonable expectation that the company will have adequate resources to continue its operation for the foreseeable future, being a period of a least 12 months from the approval of these financial statements.

  
2.3

Cash flow statement

The company has taken the exemption from preparing the cash flow statement under Section 1.12(b) as it is a member of a group where the parent of the group prepares publicly available consolidated accounts which are intended to give a true and fair view.

 
2.4

Revenue

Rental income from operating leases is recognised in the Income Statement on a straight line basis over the term of the lease. Lease incentives granted, including rent free periods, are recognised as an integral part of the net consideration for the use of the property and are therefore recognised on the same straight line basis. Direct costs incurred in negotiating and arranging new leases are also amortised on the same straight line basis. Contingent rents, being those lease payments that are not fixed at the inception of a lease, for example turnover rents, are recorded in the periods in which they are earned.

Revenue is measured at the transaction price of the consideration received or receivable and is stated net of VAT.

Building service charge income is recognised as revenue in the periods in which the related costs are incurred and recoverable from tenants under the terms of the lease. Service charge income is measured at the amount of the costs expected to be recovered and is stated net of VAT.

Page 12

 
CW WOOD WHARF G1 LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

2.ACCOUNTING POLICIES (continued)

 
2.5

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.6

Financial instruments

The directors have taken advantage of the exemption in paragraph 1.12c of FRS 102 allowing the company not to disclose the summary of financial instruments by the categories specified in paragraph 11.41.


  
2.7

Investment properties

Investment properties, including land and buildings held for development and investment properties under construction, are measured initially at cost including related transaction costs. The finance costs associated with direct expenditure on properties under construction or undergoing refurbishment are capitalised.

Where an investment property interest is acquired under a lease the associated lease liability is initially recognised at the lower of the fair value and the present value of the minimum lease payments including any initial premium. Lease payments are apportioned between the finance charge and a reduction in the outstanding obligation for future amounts payable. The total finance charge is allocated to accounting years over the lease term so as to produce a constant periodic charge to the remaining balance of the obligation for each accounting year.

Investment properties are subsequently revalued, at each reporting date, to an amount comprising the fair value of the property interest plus the carrying value of the associated lease liability less separately identified accrued rent, amortised lease incentives and negotiation costs. The gain or loss on remeasurement is recognised in the income statement.

  
2.8

Trade and other receivables

Trade and other receivables are recognised initially at fair value. A provision for impairment is established where there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the debtor concerned.

  
2.9

Trade and other payables

Trade and other creditors are stated at cost.

  
2.10

Taxation

Current tax is provided at amounts expected to be paid or recovered using the tax rates and laws that have been enacted or substantively enacted at the balance sheet date. 

Page 13

 
CW WOOD WHARF G1 LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

2.ACCOUNTING POLICIES (continued)

  
2.11

Borrowings

Standard loans payable are recognised initially at transaction price including transaction costs. 

Subsequent to initial recognition, loans payable are stated at amortised cost with any difference between the amount initially recognised and the redemption value being recognised in the Income Statement over the period of the loan, using the effective interest method.

The effective interest method is a method of calculating the amortised cost of a financial liability and of allocating interest expense over the relevant year. The effective interest rate is the rate that exactly discounts estimated future cash flows (including all fees that form an integral part of the effective interest rate, transaction costs and other premiums or discounts) through the expected life of the financial liability.

Where loans are subject to contractual terms and arrangements that are non-standard they are carried at fair value. The fair value is assessed as the present value of most likely cash flows, subject to the limitations of the underlying terms. Any movements are recognised in the income statement.

  
2.12

Cash and cash equivalents

Cash and cash equivalents comprise cash balances, deposits held with banks and other short term highly liquid investments with original maturities of 3 months or less, which are held for the purpose of meeting short term cash commitments. 

  
2.13

Derivative instruments

The company uses interest rate derivatives to help manage its risks of changes in interest rates. The company does not hold or issue derivatives for trading purposes.

 
2.14

Hedge accounting

In order for a derivative to qualify for hedge accounting, the company is required to document the relationship between the item being hedged and the hedging instrument. The company is also required to demonstrate an assessment of the relationship between the hedged item and the hedging instrument for its economic relationship, effects of credit risk and hedge ratio. This shows that the hedge will be effective on an on-going basis. The effectiveness testing is re-performed at each balance sheet date to ensure that the hedge remains effective.

The changes in the fair value of derivative financial instruments that are designated and effective as hedges of future cash flows are recognised directly in other comprehensive income. The changes in the fair value of derivative financial instruments that are designated and effective as fair value hedges are recognised against the item being hedged. The changes in the fair value of any ineffective portions of hedges or undesignated financial instruments are recognised in the profit and loss account.

Hedge accounting is discontinued when the company revokes the hedging relationship, the hedging instrument expires or is sold, terminated, or exercised, or no longer qualifies for hedge accounting. At that time, any cumulative gain or loss on the hedging instrument recognised in equity is retained until the forecast transaction occurs. If the hedged transaction is no longer expected to occur, the net cumulative gain or loss recognised in equity is transferred to net profit or loss for the period.

Page 14

 
CW WOOD WHARF G1 LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

3.


CRITICAL ACCOUNTING JUDGEMENTS AND KEY SOURCES OF ESTIMATION UNCERTAINTY

The preparation of financial statements in conformity with generally accepted accounting principles requires the use of estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting year. Although these estimates are based on management’s best knowledge of the amount, event or actions, actual results ultimately may differ from those estimates.

The preparation of financial statements also requires use of significant judgements, apart from those involving estimation, that management makes in the process of applying the entity’s accounting policies.

Valuation of investment properties

The company uses valuations performed by independent valuers as the fair value of its properties. The valuations are based upon assumptions including future rental income, anticipated void costs the appropriate discount rate or yield and the estimated costs to completion. The valuers also make reference to market evidence of transaction prices for similar properties.

For the year ended 31 December 2025, the financial statements of the company did not contain any significant items that required the application of judgements, apart from those involving estimation (note 10).


4.


TURNOVER

An analysis of turnover by class of business is as follows:


Year ended 31 December 
Period from 24 October 2023 to 31 December
2025
2024
£
£

Rental Income
4,397,761
-

Service charge
91,233
-

4,488,994
-


All turnover arose within the United Kingdom.

The Company became operational for the first time during the 2025 financial year following completion of the development in late 2024. As a result, no turnover was recognised in the prior period.


5.


 AUDITORS' REMUNERATION

Auditor's remuneration of £6,692 (2024: £7,000) for the audit of the company for the year was borne by another group undertaking.




Page 15

 
CW WOOD WHARF G1 LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

6.


EMPLOYEES

The Company had no employees during the year (2024 - Nil). No remuneration was paid by the Company to the Directors for their services to the Company and no costs were allocated or recharged to the Company (2024 - £NIL).






7.


INTEREST RECEIVABLE AND SIMILAR INCOME

 
Year ended 31 December
Period from 24 October 2023 to 31 December
2025
2024
£
£


Bank interest receivable
26,584
18,127

26,584
18,127


8.


INTEREST PAYABLE AND SIMILAR EXPENSES

Year ended 31 December 2025
Period from 24 October 2023 to 31 December 2024
£
£


Bank interest payable
1,811,842
1,399,280

Hedge reserve recycling
550,746
276,694

Capitalised interest
(200,000)
(1,675,974)

2,162,588
-



Page 16

 
CW WOOD WHARF G1 LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

9.


TAXATION


Year ended 31 December
Period from 24 October 2023 to 31 December
2025
2024
£
£



Current tax on (loss)/profit for the year
-
-


-
-


Total current tax
-
-


FACTORS AFFECTING TAX CHARGE FOR THE YEAR

The tax assessed for the year ended 31 December 2025 is the same as the standard rate of corporation tax in the UK of 25% (2024 - 25%). The differences are explained below:

Year ended 31 December
Period from 24 October 2023 to 31 December
2025
2024
£
£


(Loss)/profit on ordinary activities before tax
(3,348,269)
7,008,157


(Loss)/profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2024 - 25%)
(837,067)
1,752,039

Effects of:


Capital allowances for year/period in excess of depreciation
(466,454)
-

Amortisation of cash incentives
1,384
-

Capital negotiation cost amortisation
1,683
-

Fair value of investment properties
1,250,204
(1,770,195)

Capitalised interest
(50,000)
(418,993)

Group relief
(6,646)
(4,532)

Exempt income
106,896
441,681

Total tax charge for the year/period
-
-


FACTORS THAT MAY AFFECT FUTURE TAX CHARGES

The company is a member of a REIT headed by Stork Holdings Limited . As a consequence all qualifying property rental business is exempt from corporation tax. Only income and expenses relating to non- qualifying activities will continue to be taxable. 

Page 17

 
CW WOOD WHARF G1 LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

10.


INVESTMENT PROPERTY


Long-term leasehold property

£



Valuation


At 1 January 2025
54,400,000


Additions
2,526,456


Disposals
(988,558)


Revaluations
(5,000,816)



At 31 December 2025

50,937,082






Net book value



At 31 December 2025
50,937,082



At 31 December 2024
54,400,000

The company holds a long leasehold interest in an investment property at 3 West Lane. The primary tenant of the property is an aparthotel, which commenced operations in February 2025.

The disposal of investment property relates to fixtures and fittings transferred to the aparthotel on commencement of the lease.

At 31 December 2025, the property was valued externally by CB Richard Ellis Limited, qualified valuers with recent experience in residential and retail properties at Canary Wharf. The fair value was determined in accordance with the Appraisal and Valuation Manual published by the Royal Institution of Chartered Surveyors, using:
- Discounted cash flows based on inputs provided by the company (current rents, terms and conditions of lease agreements) and assumptions and valuation models adopted by the valuers (estimated rental values, terminal values and discount rates).
- Yield methodology based on inputs provided by the company (current rents) and assumptions and valuation models adopted by the valuers (estimated rental values and market capitalisation rates).

The resulting valuations are cross checked against the initial yields and the fair market values per square foot derived from actual market transactions.

No allowance was made for any expenses of realisation nor for any taxation which might arise in the event of disposal.

If the Investment properties had been accounted for under the historic cost accounting rules, the properties would have been measured as follows:


2025
2024
£
£



Historic Cost
48,857,118
47,319,221

48,857,118
47,319,221

Page 18

 
CW WOOD WHARF G1 LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025






10.


INVESTMENT PROPERTY (CONTINUED)

The fair value has been allocated to the following balance sheet items:


2025
2024
£
£



Leasehold Property
50,937,082
54,400,000

Lease incentives
3,962,918
-

54,900,000
54,400,000


11.


DEBTORS

2025
2024
£
£

Due after more than one year

Lease incentives
2,955,819
-

Derivative financial instruments (note 16)
-
649,859

2,955,819
649,859


2025
2024
£
£

Due within one year

Trade debtors
25,248
-

Amounts owed by group undertakings
146,916
23,460,655

Other taxation and social security
-
159,031

Lease incentives
1,007,099
-

Prepayments and accrued income
85,859
103,834

Derivative financial instruments (note 16)
119,862
-

1,384,984
23,723,520


Amounts owed by group undertakings are interest-free and repayable on demand.

Lease incentives represent the straight-lining of rent-free periods and contractual rent increases over the term of the lease.

Page 19

 
CW WOOD WHARF G1 LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

12.


CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

2025
2024
£
£

Bank overdrafts
-
5

Bank loans (note 14)
30,097,821
-

Trade creditors
3,947
117,098

Amounts owed to group undertakings
21,336,721
45,640,960

Other taxation and social security
124,789
-

Accruals
118,653
-

Retail deposits
114,427
-

51,796,358
45,758,063


Amounts owed to group undertakings are interest-free and repayable on demand.


13.


CREDITORS: AMOUNTS FALLING DUE AFTER ONE YEAR

2025
2024
£
£

Bank loans (note 14)
-
26,349,370

-
26,349,370



14.


BANK LOANS

The amount at which bank loans are stated comprise:


2025
2024
£
£



Principal drawdowns
27,937,110
25,652,618

Capitalised interest
2,116,819
1,086,262

Capitalised commitment fees
123,147
81,977

Unamortised loan fees
(79,255)
(471,487)

30,097,821
26,349,370

On 24th April 2024, the company entered into a £35m facility agreement which bears interest at SONIA plus 2.95% margin. The facility was originally repayable on 24 April 2026 and was subsequently extended post year end on 22 April 2026 by a further 12 months, with a revised maturity date of 24 April 2027.

Page 20

 
CW WOOD WHARF G1 LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

15.


OPERATING LEASES

The entity is lessor of part of 3 West Lane under a 30-year operating lease commencing 7 January 2025. The lease provides for fixed rent subject to annual upwards-only RPI-linked increases, with a collar and cap of 2%–4% and no contingent rent. There are no renewal or purchase options, and no break rights. Use is restricted to serviced apartments, and the tenant pays a fair and reasonable share of service charges.


Minimum lease payments under operating leases fall due as follows:

2025
2024
£
£


Within one year
3,431,708
-

Between 1-5 years
14,427,037
-

Over 5 years
115,365,046
-

133,223,791
-


16.


DERIVATIVE FINANCIAL INSTRUMENTS

2025
2024
£
£

Financial assets


Interest rate cap
119,862
649,859




On 4 June 2024 the company entered into a 2% SONIA cap. The notional amount is variable in line with expected principal on the construction loan facility. At the year end the interest cap was on a notional amount of £19.4m. The company paid a fixed amount of £1m for the cap which is recycled to the profit and loss over the life of the cap until termination on 24 April 2026. The cap is designated as an effective hedge for hedge accounting.


17.


SHARE CAPITAL

2025
2024
£
£
Allotted, called up and fully paid



1 (2024 - 1) Ordinary share of £1.00
1
1



18.


OTHER FINANCIAL COMMITMENTS

At 31 December 2025, the company had given charges over substantially all its assets to secure the commitments of its borrowings.

Page 21

 
CW WOOD WHARF G1 LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

19.


CONTROLLING PARTY

The company's immediate parent undertaking is Vertus WW Properties Limited.

As at 31 December 2025 the smallest group of which the company is a member and for which group financial statements are drawn up is the consolidated financial statements of Canary Wharf Group Investment Holdings plc. Copies of the financial statements may be obtained from the Company Secretary, One Canada Square, Canary Wharf, London E14 5AB.

The largest group of which the company is a member for which group financial statements are drawn up is the consolidated financial statements of Stork HoldCo LP, an entity registered in Bermuda and the ultimate parent undertaking and controlling party. Stork HoldCo LP is registered at 73 Front Street, 5th Floor, Hamilton HM12, Bermuda.

Stork HoldCo LP is controlled as to 50% by Brookfield Property Partners LP and as to 50% by Qatar Investment Authority.

The directors have taken advantage of the exemption in paragraph 33.1A of FRS 102 allowing the company not to disclose related party transactions with respect to other wholly-owned group companies.

Page 22