Fashion Street Regeneration Limited
Financial Statements
For Filing with Registrar
For the year ended 31 March 2020
Company Registration No. 03675760 (England and Wales)
Fashion Street Regeneration Limited
Company Information
Directors
M Beckett
K Whitten
Secretary
M Beckett
Company number
03675760
Registered office
Unit 2.6, Second Floor
11-29 Fashion Street
London
E1 6PX
Auditor
Moore Kingston Smith LLP
Devonshire House
60 Goswell Road
London
EC1M 7AD
Fashion Street Regeneration Limited
Contents
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 9
Fashion Street Regeneration Limited
Balance Sheet
As at 31 March 2020
Page 1
2020
2019
Notes
£
£
£
£
Fixed assets
Tangible assets
2
1,233
1,990
Investment properties
3
26,840,000
28,250,000
Investments
4
37,500
37,500
26,878,733
28,289,490
Current assets
Debtors
6
87,408
41,759
Cash at bank and in hand
1,104,186
1,117,548
1,191,594
1,159,307
Creditors: amounts falling due within one year
7
(1,162,677)
(4,371,862)
Net current assets/(liabilities)
28,917
(3,212,555)
Total assets less current liabilities
26,907,650
25,076,935
Creditors: amounts falling due after more than one year
8
(3,300,000)
-
Provisions for liabilities
Deferred tax liability
9
(4,224,547)
(4,015,737)
(4,224,547)
(4,015,737)
Net assets
19,383,103
21,061,198
Capital and reserves
Called up share capital
10
101,000
101,000
Non-distributable reserve
19,221,005
20,826,117
Profit and loss reserves
61,098
134,081
Total equity
19,383,103
21,061,198
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.
true
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime.
Fashion Street Regeneration Limited
Balance Sheet (Continued)
As at 31 March 2020
Page 2
The financial statements were approved by the board of directors and authorised for issue on 11 June 2020 and are signed on its behalf by:
M Beckett
Director
Company Registration No. 03675760
Fashion Street Regeneration Limited
Statement of Changes in Equity
For the year ended 31 March 2020
Page 3
Share capital
Non-distributable reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 April 2018
101,000
20,619,469
4,461
20,724,930
Year ended 31 March 2019:
Profit and total comprehensive income for the year
-
-
1,186,268
1,186,268
Dividends
-
-
(850,000)
(850,000)
Transfer fair value gain on investment property to non-distributable reserve
-
235,320
(235,320)
-
Transfer deferred tax charge on revaluation of investment property to non-distributable reserve
-
(28,672)
28,672
-
Balance at 31 March 2019
101,000
20,826,117
134,081
21,061,198
Year ended 31 March 2020:
Loss and total comprehensive income for the year
-
-
(628,095)
(628,095)
Dividends
-
-
(1,050,000)
(1,050,000)
Transfer fair value loss on investment property to non-distributable reserve
-
(1,415,820)
1,415,820
-
Transfer deferred tax charge on revaluation of investment property to non-distributable reserve
-
(189,292)
189,292
-
Balance at 31 March 2020
101,000
19,221,005
61,098
19,383,103
Fashion Street Regeneration Limited
Notes to the Financial Statements
For the year ended 31 March 2020
Page 4
1
Accounting policies
Company information
Fashion Street Regeneration Limited is a
private
company
limited by shares
incorporated in England and Wales.
The registered office is
Unit 2.6, Second Floor, 11-29 Fashion Street, London, E1 6PX.
1.1
Accounting convention
These financial statements have been prepared in accordance with Section 1A of FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime.
The financial statements are prepared in
sterling
, which is the functional currency of the company.
Monetary a
mounts
in these financial statements are
rounded to the nearest pound.
The financial statements have been prepared under the historical cost convention, modified to include investment properties at fair value. The principal accounting policies adopted are set out below.
1.2
Going concern
The financial statements have been prepared on the going concern basis. Due to the nature of the company's activities the directors do not expect the impact of Covid-19 and the measures taken to contain it to be significant to the company. The decrease in the fair value of the investment property is anticipated to be temporary.
1.3
Turnover
Turnover is
comprised of rental and associated income and is recognised to the extent that it is probable that the economic benefits will flow to the company and the turnover can be reliably measured. Turnover is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.
Rental income is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging a
lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.
1.4
Tangible fixed assets
Tangible fixed assets
are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Plant and equipment
20% straight line
Fixtures and fittings
33% straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and
is credited or charged to profit or loss
.
Fashion Street Regeneration Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2020
1
Accounting policies
(Continued)
Page 5
1.5
Investment properties
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 a
t
the reporting end date.
The surplus or deficit on revaluation is recognised in the profit and loss account.
1.6
Fixed asset investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
The investments are assessed for impairment at each reporting date
and
any
impairment
losses or reversals of impairment losses are recognised immediately in profit or loss.
A subsidiary is an entity controlled by the company
. Control is
the power to govern the financial and operating policies of
the
entity so as to obtain benefits from its activities.
1.7
Cash at bank and in hand
Cash at bank and in hand
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.
1.8
Financial instruments
Basic financial instruments are measured at amortised cost. The company has no other financial instruments or basic financial instruments measured at fair value.
1.9
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.10
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.
Fashion Street Regeneration Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2020
1
Accounting policies
(Continued)
Page 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
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 April 2019 and 31 March 2020
34,358
Depreciation and impairment
At 1 April 2019
32,368
Depreciation charged in the year
757
At 31 March 2020
33,125
Carrying amount
At 31 March 2020
1,233
At 31 March 2019
1,990
3
Investment property
2020
£
Fair value
At 1 April 2019
28,250,000
Additions
5,820
Revaluations
(1,415,820)
At 31 March 2020
26,840,000
Fashion Street Regeneration Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2020
3
Investment property
(Continued)
Page 7
The fair value of investment property has been arrived at on the basis of a directors' valuation as at 31 March 2020. The directors have considered specific advice from third party experts regarding the property and comparable available market information in arriving at their valuation. The valuation was made on an open market basis, factoring in the potential impact of the novel coronavirus (COVID-19) and discounts to value that might result in.
The directors' valuation does not factor in any potential change in value beyond 31 March 2020. The full impact of the novel coronavirus (COVID-19) on property markets is not yet clear. Many surveyors are preparing valuations on the basis of ‘material valuation uncertainty’ as per VPS 3 and VPGA 10 of the RICS Red Book Global.
If the investment property had been accounted for under the historic cost accounting rules, the property would have a value of £3,552,387 (2019: £3,546,567).
4
Fixed asset investments
2020
2019
£
£
Investments
37,500
37,500
Movements in fixed asset investments
Shares in group undertakings
£
Cost or valuation
At 1 April 2019 & 31 March 2020
37,500
Carrying amount
At 31 March 2020
37,500
At 31 March 2019
37,500
5
Subsidiaries
Details of the company's subsidiaries at 31 March 2020 are as follows:
Name of undertaking
Registered
Nature of business
Class of
% Held
office
shares held
Direct
132 Commercial Street LLP
United Kingdom
Property investment
Members capital
75.00
The investment in subsidiary is stated at cost.
Fashion Street Regeneration Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2020
Page 8
6
Debtors
2020
2019
Amounts falling due within one year:
£
£
Trade debtors
22,642
4,727
Other debtors
64,766
37,032
87,408
41,759
7
Creditors: amounts falling due within one year
2020
2019
£
£
Bank loans
-
3,281,650
Trade creditors
27,999
-
Corporation tax
232,480
229,704
Other taxation and social security
67,426
70,030
Other creditors
834,772
790,478
1,162,677
4,371,862
Other creditors includes tenant rent deposits totalling £397,693 (2019: £396,916). These deposits are included within the £1,104,186 cash at bank and in hand figure.
8
Creditors: amounts falling due after more than one year
2020
2019
£
£
Bank loans
3,300,000
-
During the year the company refinanced it's bank loan on a new long term deal. The bank loan is secured on a fixed charge over the Fashion Street property. There is a Composite Guarantee between Fashion Street Regeneration Limited and 132 Commercial Street LLP.
The bank loan is fully repayable in June 2024.
Fashion Street Regeneration Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2020
Page 9
9
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2020
2019
Balances:
£
£
Accelerated capital allowances
157,939
138,421
Unrealised gain on investment property
4,066,608
3,877,316
4,224,547
4,015,737
Prior to the Finance Bill 2020, it had been substantively enacted in law that the standard rate of corporation tax in the UK was scheduled to decrease from 19% to 17% with effect from 1 April 2020. The Finance Bill 2020 cancels the reduction to 17%, keeping the standard rate of corporation tax at 19%.
As at 31 March 2020
, the Finance Bill 2020 had been substantively enacted in law.
Therefore, in accordance with accounting standards, the company's deferred tax balances at the reporting date are taxed at an effective rate of 1
9
% (201
9
: 17%).
10
Called up share capital
2020
2019
£
£
Ordinary share capital
Issued and fully paid
50,000 Ordinary A shares of £1 each
50,000
50,000
50,000 Ordinary B shares of £1 each
50,000
50,000
1,000 Ordinary C shares of £1 each
1,000
1,000
101,000
101,000
11
Audit report information
As the income statement has been omitted from the filing copy of the financial statements the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006
:
The auditor's report was unqualified.
The senior statutory auditor was Guy Richardson.
The auditor was Moore Kingston Smith LLP.
12
Events after the reporting date
In May 2020 the company obtained additional financing from their existing loan provider of £2.0m to fund working capital. This loan is fully repayable in 2023.
2020-03-31
2019-04-01
false
16 June 2020
CCH Software
CCH Accounts Production 2020.100
No description of principal activity
This audit opinion is unqualified
M Beckett
K Whitten
M Beckett
03675760
2019-04-01
2020-03-31
03675760
bus:Director1
2019-04-01
2020-03-31
03675760
bus:Director2
2019-04-01
2020-03-31
03675760
bus:CompanySecretary1
2019-04-01
2020-03-31
03675760
bus:RegisteredOffice
2019-04-01
2020-03-31
03675760
2020-03-31
03675760
2019-03-31
03675760
core:OtherPropertyPlantEquipment
2020-03-31
03675760
core:OtherPropertyPlantEquipment
2019-03-31
03675760
core:CurrentFinancialInstruments
2020-03-31
03675760
core:CurrentFinancialInstruments
2019-03-31
03675760
core:Non-currentFinancialInstruments
2020-03-31
03675760
core:ShareCapital
2020-03-31
03675760
core:ShareCapital
2019-03-31
03675760
core:OtherMiscellaneousReserve
2020-03-31
03675760
core:OtherMiscellaneousReserve
2019-03-31
03675760
core:RetainedEarningsAccumulatedLosses
2020-03-31
03675760
core:RetainedEarningsAccumulatedLosses
2019-03-31
03675760
core:ShareCapital
core:RestatedAmount
2018-03-31
03675760
core:OtherMiscellaneousReserve
core:RestatedAmount
2018-03-31
03675760
core:RetainedEarningsAccumulatedLosses
core:RestatedAmount
2018-03-31
03675760
core:RestatedAmount
2018-03-31
03675760
core:ShareCapitalOrdinaryShares
2020-03-31
03675760
core:ShareCapitalOrdinaryShares
2019-03-31
03675760
2018-04-01
2019-03-31
03675760
core:RetainedEarningsAccumulatedLosses
2018-04-01
2019-03-31
03675760
core:PlantMachinery
2019-04-01
2020-03-31
03675760
core:FurnitureFittings
2019-04-01
2020-03-31
03675760
core:OtherPropertyPlantEquipment
2019-03-31
03675760
core:OtherPropertyPlantEquipment
2019-04-01
2020-03-31
03675760
2019-03-31
03675760
core:Subsidiary1
2019-04-01
2020-03-31
03675760
core:Subsidiary1
1
2019-04-01
2020-03-31
03675760
bus:OrdinaryShareClass1
2020-03-31
03675760
bus:OrdinaryShareClass2
2020-03-31
03675760
bus:OrdinaryShareClass3
2020-03-31
03675760
bus:OrdinaryShareClass1
2019-04-01
2020-03-31
03675760
bus:OrdinaryShareClass2
2019-04-01
2020-03-31
03675760
bus:OrdinaryShareClass3
2019-04-01
2020-03-31
03675760
bus:PrivateLimitedCompanyLtd
2019-04-01
2020-03-31
03675760
bus:SmallCompaniesRegimeForAccounts
2019-04-01
2020-03-31
03675760
bus:FRS102
2019-04-01
2020-03-31
03675760
bus:Audited
2019-04-01
2020-03-31
03675760
bus:FullAccounts
2019-04-01
2020-03-31
xbrli:pure
xbrli:shares
iso4217:GBP