Frazier Properties Limited 01993398 false 2024-04-01 2025-03-31 2025-03-31 The principal activity of the company is buying and selling of own real estate. Digita Accounts Production Advanced 6.30.9574.0 true false true 01993398 2024-04-01 2025-03-31 01993398 2025-03-31 01993398 core:CurrentFinancialInstruments 2025-03-31 01993398 core:CurrentFinancialInstruments core:WithinOneYear 2025-03-31 01993398 core:FurnitureFittingsToolsEquipment 2025-03-31 01993398 bus:SmallEntities 2024-04-01 2025-03-31 01993398 bus:AuditExemptWithAccountantsReport 2024-04-01 2025-03-31 01993398 bus:FilletedAccounts 2024-04-01 2025-03-31 01993398 bus:SmallCompaniesRegimeForAccounts 2024-04-01 2025-03-31 01993398 bus:RegisteredOffice 2024-04-01 2025-03-31 01993398 bus:Director1 2024-04-01 2025-03-31 01993398 bus:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 01993398 core:FurnitureFittingsToolsEquipment 2024-04-01 2025-03-31 01993398 core:OfficeEquipment 2024-04-01 2025-03-31 01993398 core:OtherRelatedParties 2024-04-01 2025-03-31 01993398 core:Subsidiary1 2024-04-01 2025-03-31 01993398 core:Subsidiary1 1 2024-04-01 2025-03-31 01993398 countries:EnglandWales 2024-04-01 2025-03-31 01993398 2024-03-31 01993398 core:CostValuation 2024-03-31 01993398 core:FurnitureFittingsToolsEquipment 2024-03-31 01993398 2023-04-01 2024-03-31 01993398 2024-03-31 01993398 core:CurrentFinancialInstruments 2024-03-31 01993398 core:CurrentFinancialInstruments core:WithinOneYear 2024-03-31 01993398 core:FurnitureFittingsToolsEquipment 2024-03-31 01993398 core:Subsidiary1 1 2023-04-01 2024-03-31 iso4217:GBP xbrli:pure

Registration number: 01993398

Prepared for the registrar

Frazier Properties Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2025

 

Frazier Properties Limited

(Registration number: 01993398)
Balance Sheet as at 31 March 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

4

594

490

Investment property

5

859,799

850,799

Investments

6

1,405,718

1,405,718

 

2,266,111

2,257,007

Current assets

 

Stocks

100,418

82,431

Debtors

7

2,076

4,334

Cash at bank and in hand

 

16,094

-

 

118,588

86,765

Creditors: Amounts falling due within one year

8

(1,778,239)

(1,767,100)

Net current liabilities

 

(1,659,651)

(1,680,335)

Total assets less current liabilities

 

606,460

576,672

Deferred tax liabilities

(18,304)

(16,054)

Net assets

 

588,156

560,618

Capital and reserves

 

Called up share capital

2

2

Revaluation reserve

62,822

56,072

Retained earnings

525,332

504,544

Shareholders' funds

 

588,156

560,618

For the financial year ending 31 March 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 27 November 2025 and signed on its behalf by:
 


J N Upton
Director

 

Frazier Properties Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

 

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Blackberry Barn
Manor Lane
Bredons Norton
Tewkesbury
GL20 7HB

 

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except for, where disclosed in these accounting policies, certain items that are shown at fair value.

The presentational currency of the financial statements is Pounds Sterling, being the functional currency of the primary economic environment in which the company operates. Monetary amounts in these financial statements are rounded to the nearest Pound.

Revenue recognition

Turnover comprises the fair value of the rents received or receivable in respect of the investment properties in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts and after eliminating sales within the company.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in the profit and loss account, except that a charge attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Deferred income tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred income tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

 

Frazier Properties Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Office equipment

20% straight line

Investment property

Investment property is carried at fair value, derived from the current market prices for comparable real estate determined annually. Changes in fair value are recognised in profit or loss.

Investments

Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.

Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell.

At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and all are repayable within one year and hence are included at the undiscounted amount of cash expected to be paid.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

 

Frazier Properties Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

Financial instruments


Classification
Financial instruments are classified and accounted for according to the substance of the contractual arrangement, as financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. Where shares are issued, any component that creates a financial liability of the company is presented as a liability on the balance sheet. The corresponding dividends relating to the liability component are charged as interest expenses in the profit and loss account.

 Recognition and measurement
All financial assets and liabilities are initially measured at transaction price (including transaction costs), except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value (which is normally the transaction price excluding transaction costs), unless the arrangement constitutes a financing transaction. If an arrangement constitutes a financing transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.

 Impairment
Assets, other than those measured at fair value, are assessed for indicators of impairment at each balance sheet date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss.

 

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 2 (2024 - 3).

 

4

Tangible assets

Furniture, fittings and equipment
 £

Cost or valuation

At 1 April 2024

1,924

Additions

699

Disposals

(524)

At 31 March 2025

2,099

Depreciation

At 1 April 2024

1,434

Charge for the year

385

Eliminated on disposal

(314)

At 31 March 2025

1,505

Carrying amount

At 31 March 2025

594

At 31 March 2024

490

 

5

Investment properties

£

At 1 April 2024 and at 31 March 2025

850,799

Fair value adjustments

9,000

At 31 March 2025

859,799

 

Frazier Properties Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025


At 31 March 2025 the investment property was valued by the director on an open market basis. The historical cost of the property is £778,673 (2024: £778,673).

 

6

Investments

2025
£

2024
£

Investments in subsidiaries

1,405,718

1,405,718

Subsidiaries

£

Cost

At 1 April 2024

1,405,718

Provision

Carrying amount

At 31 March 2025

1,405,718

At 31 March 2024

1,405,718

The aggregate value of net assets in Beaver Estates Limited as at 31 March 2025 is £2,482,427

Details of undertakings

Details of the investments (including principal place of business of unincorporated entities) in which the company holds 20% or more of the nominal value of any class of share capital are as follows:

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

2025

2024

Subsidiary undertakings

Beaver Estates Limited

Blackberry Barn
Manor Lane
Bredons Norton
Tewkesbury
GL20 7HB

Ordinary shares

100%

100%

 

7

Debtors

2025
£

2024
£

Other debtors

2,076

4,334

2,076

4,334

 

Frazier Properties Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

 

8

Creditors

Note

2025
£

2024
£

Due within one year

 

Loans and borrowings

9

212,032

216,403

Trade creditors

 

9,467

1,984

Amounts due to related parties

10

1,551,675

1,544,738

Accruals and deferred income

 

5,065

3,975

 

1,778,239

1,767,100

 

9

Loans and borrowings

Current loans and borrowings

2025
£

2024
£

Bank overdrafts

-

451

Other borrowings

212,032

215,952

212,032

216,403

 

10

Related party transactions

Summary of transactions with other related parties

At 31 March 2025 the company owed £1,551,675 (2024: £1,544,738) to Beaver Estates Limited, its 100% owned subsidiary company. No interest was charged on this balance and there are no fixed repayment terms.

At 31 March 2025 the company owed £212,032 (2024: £215,952) to a director in the form of a directors' loan account. Interest was charged on this balance and there are no fixed repayment terms.