| Multi Industrial Estate Ltd |
| Registered number: |
09714778 |
| Balance Sheet |
| as at 31 December 2025 |
|
| Notes |
|
|
2025 |
|
|
2024 |
| £ |
£ |
| Fixed assets |
| Tangible assets |
3 |
|
|
1,714,631 |
|
|
1,703,863 |
|
| Current assets |
| Debtors |
4 |
|
25,845 |
|
|
92,311 |
| Cash at bank and in hand |
|
|
62,140 |
|
|
39,953 |
|
|
|
87,985 |
|
|
132,264 |
|
| Creditors: amounts falling due within one year |
5 |
|
(85,739) |
|
|
(763,052) |
|
| Net current assets/(liabilities) |
|
|
|
2,246 |
|
|
(630,788) |
|
| Total assets less current liabilities |
|
|
|
1,716,877 |
|
|
1,073,075 |
|
| Creditors: amounts falling due after more than one year |
6 |
|
|
(591,589) |
|
|
- |
|
| Provisions for liabilities |
7 |
|
|
(165,902) |
|
|
(165,902) |
|
|
| Net assets |
|
|
|
959,386 |
|
|
907,173 |
|
|
|
|
|
|
|
|
| Capital and reserves |
| Called up share capital |
|
|
|
100 |
|
|
100 |
| Other reserve |
8 |
|
|
497,707 |
|
|
497,707 |
| Profit and loss account |
|
|
|
461,579 |
|
|
409,366 |
|
| Shareholders' funds |
|
|
|
959,386 |
|
|
907,173 |
|
|
|
|
|
|
|
|
| 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 members have 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. |
|
|
|
|
| K Patel |
| Director |
| Approved by the board on 10 October 2026 |
|
| Multi Industrial Estate Ltd |
| Notes to the Accounts |
| for the year ended 31 December 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, excluding discounts, rebates, value added tax and other sales taxes. |
|
|
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: |
|
|
Fixtures, fittings, tools and equipment |
15% reducing balance basis |
|
|
Investment property |
|
Investment property is shown at most recent valuation. Any aggregate surplus or deficit arising from changes in fair value is recognised in profit or loss. |
|
|
Taxation |
|
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. |
|
Current or deferred taxation assets and liabilities are not discounted. |
|
Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date. |
|
|
Deferred tax |
|
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date. |
|
Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of timing differences. |
|
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. |
|
|
| 2 |
Employees |
2025 |
|
2024 |
| Number |
Number |
|
|
Average number of persons employed by the company |
0 |
|
0 |
|
|
|
|
|
|
|
|
|
|
| 3 |
Tangible fixed assets |
|
|
|
|
Land and buildings |
|
Plant and machinery etc |
|
Total |
| £ |
£ |
£ |
|
Cost |
|
At 1 January 2025 |
1,700,000 |
|
16,679 |
|
1,716,679 |
|
Additions |
- |
|
13,350 |
|
13,350 |
|
At 31 December 2025 |
1,700,000 |
|
30,029 |
|
1,730,029 |
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
At 1 January 2025 |
- |
|
12,816 |
|
12,816 |
|
Charge for the year |
- |
|
2,582 |
|
2,582 |
|
At 31 December 2025 |
- |
|
15,398 |
|
15,398 |
|
|
|
|
|
|
|
|
|
|
Fair Value & Net Book Value |
|
At 31 December 2025 |
1,700,000 |
|
14,631 |
|
1,714,631 |
|
At 31 December 2024 |
1,700,000 |
|
3,863 |
|
1,703,863 |
|
|
The fair value of the investment property has been arrived at on basis of a valuation carried out at the year end by the directors. The valuation was made on an open market basis by reference to market evidence of transaction prices for similar properties. |
|
|
| 4 |
Debtors |
2025 |
|
2024 |
| £ |
£ |
|
|
Trade debtors |
5,021 |
|
59,771 |
|
Other debtors |
20,824 |
|
32,540 |
|
|
|
|
|
|
25,845 |
|
92,311 |
|
|
|
|
|
|
|
|
|
|
| 5 |
Creditors: amounts falling due within one year |
2025 |
|
2024 |
| £ |
£ |
|
|
Trade creditors |
20,680 |
|
133 |
|
Taxation and social security costs |
12,708 |
|
18,657 |
|
Other creditors |
52,351 |
|
744,262 |
|
|
|
|
|
|
85,739 |
|
763,052 |
|
|
|
|
|
|
|
|
|
|
| 6 |
Creditors: amounts falling due after one year |
2025 |
|
2024 |
| £ |
£ |
|
|
Bank loans |
591,589 |
|
- |
|
|
|
|
|
|
|
|
|
|
The bank loans are secured by way of a legal charge over the investment property of the company. |
|
| 7 |
Loans |
2025 |
|
2024 |
| £ |
£ |
|
Creditors include: |
|
Amounts payable otherwise than by instalment falling due for payment after more than five years |
|
591,589 |
|
- |
|
|
|
|
|
|
|
|
|
|
| 8 |
Revaluation reserve |
2025 |
|
2024 |
| £ |
£ |
|
|
At 1 January 2025 |
497,707 |
|
347,707 |
|
Gain on revaluation of investment property |
200,000 |
|
Deferred taxation arising on the revaluation of investment property |
(50,000) |
|
|
At 31 December 2025 |
497,707 |
|
497,707 |
|
|
|
|
|
|
|
|
|
|
| 9 |
Other information |
|
|
Multi Industrial Estate Ltd is a private company limited by shares and incorporated in England. Its registered office is: |
|
Unit 4 |
|
Palmerston Centre |
|
Oxford Road |
|
Harrow |
|
HA3 7RG |
|
|
| 7 |
Provision for liabilities |
2025 |
|
2024 |
| £ |
£ |
|
|
Deferred tax b/f at 1 January 2025 |
165,902 |
|
115,902 |
|
Deferred tax provided in the year |
50,000 |
|
|
|
|
|
|
|
165,902 |
|
165,902 |
|
|
|
|
|
|
|
|
|
|
| 8 |
Related party disclosure |
|
|
Included within other creditors are amounts due to the directors as follows: |
|
J Halai - £50,500 (2024: £393,824) |
|
K Patel - £Nil (2024: £348,824) |
|
|
There are no terms as to interest or repayment in respect of the above balances. |