Company registration number 15887792 (England and Wales)
SNAEFELL LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
PAGES FOR FILING WITH REGISTRAR
SNAEFELL LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 8
SNAEFELL LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 1 -
2025
Notes
£
£
Fixed assets
Investment property
4
40,193,755
Current assets
Debtors
5
271,596
Cash at bank and in hand
71,040
342,636
Creditors: amounts falling due within one year
6
(2,448,232)
Net current liabilities
(2,105,596)
Total assets less current liabilities
38,088,159
Creditors: amounts falling due after more than one year
7
(36,710,339)
Provisions for liabilities
Deferred tax liability
9
320,208
(320,208)
Net assets
1,057,612
Capital and reserves
Called up share capital
10
1
Profit and loss reserves
1,057,611
Total equity
1,057,612
SNAEFELL LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2025
31 December 2025
- 2 -

For the financial year ended 31 December 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 directors acknowledge their 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 directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 20 August 2026 and are signed on its behalf by:
Thomas Rowley
Michael Diana
Director
Director
Meta Beemer
Nicholas Langley
Director
Director
Company registration number 15887792 (England and Wales)
SNAEFELL LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Year ended 31 December 2025:
Profit and total comprehensive income
-
861,237
861,237
Issue of share capital
10
1
-
1
Business combination
-
196,374
196,374
Balance at 31 December 2025
1
1,057,611
1,057,612
SNAEFELL LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 4 -
1
Accounting policies
Company information

SNAEFELL LIMITED is a private company limited by shares incorporated in England and Wales. The registered office is 23 Savile Row, London, United Kingdom, W1S 2ET.

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.

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
Going concern

Global financial markets continue to face elevated interest rates as central banks strive to manage inflation, coupled with persistent high debt costs. The Company has exposure to interest rate risk on its variable-rate debt obligations, which could result in increased interest expense in a rising interest rate environment. true

The Group actively monitors interest rate trends and may utilize risk mitigation measures to address this potential concern where appropriate.

The rate cuts during the financial year and the above have been factored into the Group’s assessment of going concern, alongside geopolitical factors, such as the ongoing conflict in the Middle East, which has contributed to volatility in financial markets and uncertainty in the sales market.

The accounting policies applied in these financial statements are based on the assumption that the Group will remain a going concern.

 

Management remains confident, supported by cash flow forecasts, and the commitment from our members to provide financial support, that the Company will meet its objectives. Therefore, these financial statements are prepared on the assumption that the company is a going concern.

1.3
Revenue

Interest income is recognised in profit or loss using the effective interest method.

1.4
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.

1.5
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.

SNAEFELL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 5 -
1.6
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.

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.

1.7
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.

1.8
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.

SNAEFELL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 6 -
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 profit and loss account, 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.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are 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
Number
Total
0
4
Investment property
2025
£
Fair value
At 9 August 2024
-
0
Additions through external acquisition
37,186,314
Net gains or losses through fair value adjustments
3,007,441
At 31 December 2025
40,193,755
SNAEFELL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
4
Investment property
(Continued)
- 7 -

Kroll was engaged to determine the fair value of the investment as of December 31, 2025. Kroll determined an appraised value of £31,600,000. The valuation report provided by Kroll is reviewed by TPG AG Real Estate asset management team to ensure that the most recent and relevant information, such as net operating income (NOI), occupancy and rent roll, has been incorporated correctly. There were no special assumptions or disclaimers made by the appraiser that had a material impact on the valuation. Based upon our analysis and understanding of the valuation approaches, we believe Kroll’s external appraisal value is an appropriate value for disclosure within these financial statements.

5
Debtors
2025
Amounts falling due within one year:
£
Unpaid share capital
1
Amounts owed by group undertakings
167,871
Other debtors
103,724
271,596
6
Creditors: amounts falling due within one year
2025
£
Trade creditors
16,409
Retentions
2,408,523
Accruals
23,300
2,448,232
7
Creditors: amounts falling due after more than one year
2025
Notes
£
Bank loans and overdrafts
8
23,483,292
Other borrowings
8
13,227,047
36,710,339
SNAEFELL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 8 -
8
Loans and overdrafts
2025
£
Bank loans
23,483,292
Loans from group undertakings
13,227,047
36,710,339
Payable after one year
36,710,339

This loan is from Heritable Development Finance Ltd and is secured on the investment property. The interest rate on the loan is 4.5% plus interest base rate, and the term expires on 27 January 2028.

 

9
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
2025
Balances:
£
Tax losses
(431,652)
Revaluations
751,860
320,208
2025
Movements in the year:
£
Liability at 9 August 2024
-
Charge to profit or loss
320,208
Liability at 31 December 2025
320,208

 

10
Share capital
2025
2025
Ordinary share capital
Number
£
Issued and not fully paid
Ordinary shares of £1 each
1
1

 

2025-12-312024-08-09falsefalsefalseCCH SoftwareCCH Accounts Production 2025.300No description of principal activityThomas RowleyMichael DianaMeta BeemerNicholas LangleyVorana LimitedPraxis Directors One (UK) LimitedJoshua Gallienne158877922024-08-092025-12-31158877922025-12-3115887792core:CurrentFinancialInstruments2025-12-3115887792core:Non-currentFinancialInstruments2025-12-3115887792core:ShareCapital2025-12-3115887792core:RetainedEarningsAccumulatedLosses2025-12-3115887792core:ShareCapitalOrdinaryShareClass12025-12-3115887792bus:Director12024-08-092025-12-3115887792bus:Director22024-08-092025-12-3115887792bus:Director32024-08-092025-12-3115887792bus:Director42024-08-092025-12-3115887792core:RetainedEarningsAccumulatedLosses2024-08-092025-12-3115887792core:ShareCapital2024-08-092025-12-31158877922024-08-0815887792core:CurrentFinancialInstruments12025-12-3115887792bus:OrdinaryShareClass12024-08-092025-12-3115887792bus:OrdinaryShareClass12025-12-3115887792bus:PrivateLimitedCompanyLtd2024-08-092025-12-3115887792bus:FRS1022024-08-092025-12-3115887792bus:AuditExempt-NoAccountantsReport2024-08-092025-12-3115887792bus:Director52024-08-092025-12-3115887792bus:Director62024-08-092025-12-3115887792bus:Director72024-08-092025-12-3115887792bus:SmallCompaniesRegimeForAccounts2024-08-092025-12-3115887792bus:FullAccounts2024-08-092025-12-31xbrli:purexbrli:sharesiso4217:GBP