| K.C.Y. Limited |
| Registered number: |
03846959 |
| Balance Sheet |
| as at 28 February 2025 |
|
| Notes |
|
|
2025 |
|
|
2024 |
| £ |
£ |
| Fixed assets |
| Tangible assets |
3 |
|
|
21,604 |
|
|
28,336 |
| Investment property |
4 |
|
|
11,209,230 |
|
|
11,209,230 |
|
|
|
|
11,230,834 |
|
|
11,237,566 |
|
| Current assets |
| Debtors |
5 |
|
25,967 |
|
|
31,625 |
| Cash at bank and in hand |
|
|
676,484 |
|
|
1,105,970 |
|
|
|
702,451 |
|
|
1,137,595 |
|
| Creditors: amounts falling due within one year |
6 |
|
(405,129) |
|
|
(404,831) |
|
| Net current assets |
|
|
|
297,322 |
|
|
732,764 |
|
| Total assets less current liabilities |
|
|
|
11,528,156 |
|
|
11,970,330 |
|
| Creditors: amounts falling due after more than one year |
7 |
|
|
(3,500,000) |
|
|
(4,100,000) |
|
| Provisions for liabilities |
|
|
|
(951,501) |
|
|
(951,501) |
|
|
| Net assets |
|
|
|
7,076,655 |
|
|
6,918,829 |
|
|
|
|
|
|
|
|
| Capital and reserves |
| Called up share capital |
|
|
|
100 |
|
|
100 |
| Share premium |
|
|
|
967 |
|
|
967 |
| Fair value reserve |
9 |
|
|
3,806,006 |
|
|
3,806,006 |
| Profit and loss account |
|
|
|
3,269,582 |
|
|
3,111,756 |
|
| Shareholder's funds |
|
|
|
7,076,655 |
|
|
6,918,829 |
|
|
|
|
|
|
|
|
| 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 member has 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. |
|
|
|
|
| Mr C Yiannakis |
| Director |
| Approved by the board on 11 November 2025 |
|
| K.C.Y. Limited |
| Notes to the Accounts |
| for the year ended 28 February 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, net of discounts and value added taxes. Turnover represents net rent receivable for the year excluding value added tax, except in respect of rent receivable where turnover is recognised when the company obtains right to consideration. |
|
|
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: |
|
|
Plant and machinery |
25% on reducing balance |
|
|
Investment property |
|
Investment properties are shown at most recent valuation. Any aggregate surplus or deficit arising from changes in market value is transferred to fair value reserve. |
|
|
Debtors |
|
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts. |
|
|
Creditors |
|
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method. |
|
|
Taxation |
|
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted. |
|
|
Provisions |
|
Provisions (ie liabilities of uncertain timing or amount) are recognised when there is an obligation at the reporting date as a result of a past event, it is probable that economic benefit will be transferred to settle the obligation and the amount of the obligation can be estimated reliably. |
|
|
Pensions |
|
Contributions to defined contribution plans are expensed in the period to which they relate. |
|
|
| 2 |
Employees |
2025 |
|
2024 |
| Number |
Number |
|
|
Average number of persons employed by the company |
3 |
|
3 |
|
|
|
|
|
|
|
|
|
|
| 3 |
Tangible fixed assets |
|
|
|
|
Plant and machinery etc |
|
Motor vehicles |
|
Total |
| £ |
£ |
£ |
|
Cost |
|
At 1 March 2024 |
109,034 |
|
44,535 |
|
153,569 |
|
Additions |
470 |
|
- |
|
470 |
|
At 28 February 2025 |
109,504 |
|
44,535 |
|
154,039 |
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
At 1 March 2024 |
81,152 |
|
44,081 |
|
125,233 |
|
Charge for the year |
7,088 |
|
114 |
|
7,202 |
|
At 28 February 2025 |
88,240 |
|
44,195 |
|
132,435 |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
At 28 February 2025 |
21,264 |
|
340 |
|
21,604 |
|
At 29 February 2024 |
27,882 |
|
454 |
|
28,336 |
|
|
| 4 |
Investment property |
Total |
| £ |
|
Fair value |
|
At 1 March 2024 |
11,209,230 |
|
Additions |
- |
|
Revaluations |
- |
|
Disposals |
- |
|
|
|
|
|
|
|
|
|
|
At 28 February 2025 |
11,209,230 |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
At 28 February 2025 |
11,209,230 |
|
|
|
|
|
|
|
|
|
|
At 29 February 2024 |
11,209,230 |
|
|
|
|
|
|
|
|
|
|
|
The properties have been valued at the balance sheet date by the directors, who believe the carrying values to be their fair values. There has been no valuation of investment properties by an independent valuer. |
|
|
| 5 |
Debtors |
2025 |
|
2024 |
| £ |
£ |
|
|
Trade debtors |
20,088 |
|
1,200 |
|
Amounts owed by related undertakings |
|
5,879 |
|
30,425 |
|
|
|
|
|
|
25,967 |
|
31,625 |
|
|
|
|
|
|
|
|
|
|
| 6 |
Creditors: amounts falling due within one year |
2025 |
|
2024 |
| £ |
£ |
|
|
Trade creditors |
933 |
|
2,222 |
|
Director's current account |
|
|
|
|
333,314 |
|
333,423 |
|
Taxation and social security costs |
70,727 |
|
69,186 |
|
Other creditors |
155 |
|
- |
|
|
|
|
|
|
405,129 |
|
404,831 |
|
|
|
|
|
|
|
|
|
|
| 7 |
Creditors: amounts falling due after one year |
2025 |
|
2024 |
| £ |
£ |
|
|
Bank loans |
3,500,000 |
|
4,100,000 |
|
|
|
|
|
|
|
|
|
|
| 8 |
Loans |
2025 |
|
2024 |
| £ |
£ |
|
Creditors include: |
|
|
Secured bank loans |
3,500,000 |
|
4,100,000 |
|
|
|
|
|
|
|
|
|
|
The company’s banking facilities are secured by a mortgage debenture incorporating fixed and floating charge over all current and future assets of the company and by mortgage over properties. |
|
|
| 9 |
Fair value reserve |
2025 |
|
2024 |
| £ |
£ |
|
|
At 1 March 2024 |
3,806,006 |
|
3,806,006 |
|
|
At 28 February 2025 |
3,806,006 |
|
3,806,006 |
|
|
|
|
|
|
|
|
|
|
| 10 |
Related party transactions |
|
|
Dividends in the sum of £30,000 (2024: £30,000) were declared in favour of Mr C Yiannakis who is a shareholding director of the company. |
|
Included within the debtors is an amount of £5,879 (2024: £5,136) owed from PPM Estates Limited, a related company in which Mr C Yiannakis is a director and shareholder. |
| 11 |
Controlling party |
|
|
The ultimate controlling party is Mr C Yiannakis. His control comes by virtue of shareholding, directorship and day to day running of the business. |
|
|
| 12 |
Other information |
|
|
K.C.Y. Limited is a private company limited by shares and incorporated in England. Its registered office is: |
|
10 Long Drive |
|
South Ruislip |
|
Middlesex |
|
HA4 0HG |