Syncimage Ltd iXBRL


Relate AccountsProduction v2.5.2 v2.5.2 2020-07-01 The company was not dormant during the period The company was trading for the entire period The principal activity of the company continued to be that of property investment. 22 March 2022 0 0 03833989 2021-06-30 03833989 2020-06-30 03833989 2019-06-30 03833989 2020-07-01 2021-06-30 03833989 2019-07-01 2020-06-30 03833989 uk-bus:PrivateLimitedCompanyLtd 2020-07-01 2021-06-30 03833989 uk-bus:SmallCompaniesRegimeForAccounts 2020-07-01 2021-06-30 03833989 uk-bus:FullAccounts 2020-07-01 2021-06-30 03833989 uk-bus:CompanySecretaryDirector1 2020-07-01 2021-06-30 03833989 uk-bus:Director2 2020-07-01 2021-06-30 03833989 uk-bus:Director3 2020-07-01 2021-06-30 03833989 uk-bus:CompanySecretary1 2020-07-01 2021-06-30 03833989 uk-bus:RegisteredOffice 2020-07-01 2021-06-30 03833989 uk-bus:Agent1 2020-07-01 2021-06-30 03833989 uk-bus:Audited 2020-07-01 2021-06-30 03833989 uk-core:ShareCapital 2021-06-30 03833989 uk-core:ShareCapital 2020-06-30 03833989 uk-core:RetainedEarningsAccumulatedLosses 2021-06-30 03833989 uk-core:RetainedEarningsAccumulatedLosses 2020-06-30 03833989 uk-core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests 2021-06-30 03833989 uk-core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterests 2020-06-30 03833989 uk-bus:FRS102 2020-07-01 2021-06-30 03833989 uk-core:CurrentFinancialInstruments 2021-06-30 03833989 uk-core:CurrentFinancialInstruments 2020-06-30 03833989 uk-core:WithinOneYear 2021-06-30 03833989 uk-core:WithinOneYear 2020-06-30 03833989 uk-core:WithinOneYear 2021-06-30 03833989 uk-core:WithinOneYear 2020-06-30 03833989 uk-core:AfterOneYear 2021-06-30 03833989 uk-core:AfterOneYear 2020-06-30 03833989 uk-core:BetweenOneTwoYears 2021-06-30 03833989 uk-core:BetweenOneTwoYears 2020-06-30 03833989 uk-core:BetweenTwoFiveYears 2021-06-30 03833989 uk-core:BetweenTwoFiveYears 2020-06-30 03833989 uk-core:MoreThanFiveYears 2021-06-30 03833989 uk-core:MoreThanFiveYears 2020-06-30 03833989 uk-core:OtherMiscellaneousReserve 2020-06-30 03833989 uk-core:OtherMiscellaneousReserve 2020-07-01 2021-06-30 03833989 uk-core:AcceleratedTaxDepreciationDeferredTax 2021-06-30 03833989 uk-core:TaxLossesCarry-forwardsDeferredTax 2021-06-30 03833989 uk-core:OtherDeferredTax 2021-06-30 03833989 uk-core:RevaluationPropertyPlantEquipmentDeferredTax 2021-06-30 03833989 uk-core:OtherMiscellaneousReserve 2021-06-30 03833989 uk-core:ParentEntities 2020-07-01 2021-06-30 03833989 uk-core:UltimateParent 2020-07-01 2021-06-30 03833989 2020-07-01 2021-06-30 xbrli:pure iso4217:GBP xbrli:shares
Company Registration Number: 03833989
 
 
Syncimage Ltd
 
Financial Statements
 
for the financial year ended 30 June 2021
Syncimage Ltd
DIRECTORS AND OTHER INFORMATION

 
Directors Patrick Tobin
Angela R. O' Donoghue
Gemma Ring
 
 
Company Secretary Patrick Tobin
 
 
Company Registration Number 03833989
 
 
Registered Office and Business Address Dene Park
Stratford Road
Wellesbourne
Warwickshire
CV35 9RY
United Kingdom
 
 
Independent Auditors Casey Stephenson UK Limited
Chartered Certified Accountants and Statutory Auditors
3 Day Place
Tralee
County Kerry
Ireland
 
 
Bankers Allied Irish Bank (GB)
  Birmingham City Office
  61 Temple Row
  Birmingham
  B2 5LT
   
   
  Santander Corporate and Commercial Banking
  Bridle Road
  Merseyside
  L30 4GB
  United Kingdom
 
   
Solicitors Meade King LLP
  11-12 Queen Street
  Bristol BS1 4NT



INDEPENDENT AUDITOR'S REPORT
to the Shareholders of Syncimage Ltd

 
Report on the audit of the financial statements
 
Opinion
We have audited the financial statements of Syncimage Ltd ('the company') for the financial year ended 30 June 2021 which comprise the Balance Sheet and notes to the financial statements, including significant accounting policies set out in note . The financial reporting framework that has been applied in their preparation is applicable Law and United Kingdom Accounting Standards, including FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” Section 1A (Small Entities).

In our opinion the financial statements:
-give a true and fair view of the state of the company's affairs as at 30 June 2021 and of its loss for the financial year then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-have been prepared in accordance with the requirements of the Companies Act 2006.
 
Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and the Provisions Available for Audits of Small Entities, in the circumstances set out in Note 4 to the financial statements, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
 
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
 
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from the date when the financial statements are authorised for issue.
 
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
 
Other Information
The other information comprises the information included in the annual report other than the financial statements and our Auditor's Report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.
 
Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.
 
Matters on which we are required to report by exception
In the light of our knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified any material misstatements in the Directors' Report.
 
We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
- the financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit; or
- the directors were not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies' exemption in preparing the directors' report.
 
Responsibilities of directors for the financial statements
As explained more fully in the Statement of Directors' Responsibilities set out on page , the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as they determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
 
In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or has no realistic alternative but to do so.
 
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an Auditor's Report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

As part of our audit plan we identified and assessed the risks of material misstatement of the financial statements from irregularities, whether due to fraud or error, and discussed these between our audit team members. We then designed and performed audit procedures responsive to those risks, including obtaining audit evidence sufficient and appropriate to provide a basis for our opinion. As part of our audit work, we obtained an understanding of the legal and regulatory frameworks within which the company operates, focusing on those laws and regulations that have a direct effect on the determination of material amounts and disclosures in the financial statements. Among the laws and regulations we considered in this context were Laws regulating leases and licences, Dilapidations Protocol, legislative guidance in relation to rent arrears and disputes, Companies Act 2006,and UK and Irish Tax Legislation. We assessed the required compliance with these laws and regulations as part of our audit procedures on the related financial statement items. In addition, we considered provisions of other laws and regulations that do not have a direct effect on the financial statements but compliance with which might be fundamental to the company's ability to operate or to avoid a material penalty. We also considered the opportunities and incentives that may exist within the company for fraud. The laws and regulations considered in this context would include, Health and Safety Requirements and Building and Environmental legislation which is in place to ensure that premises are well maintained, safe and healthy places to work. Auditing standards limit the required audit procedures to identify non-compliance with these laws and regulations to enquiry of management and inspection of regulatory and legal correspondence, if any. Our audit procedures to respond to risks  include  enquiries of management, sample testing, reviewing accounting estimates, reviewing minutes of management meetings. Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, the further removed non-compliance with laws and regulations (irregularities) is from events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it. We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations.

A further description of our responsibilities for the audit of the financial statements is contained in the appendix to this report, located at page , which is to be read as an integral part of our report.
 
Use of our report
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
 
 
Trevor McKenna (Senior Statutory Auditor)
for and on behalf of
CASEY STEPHENSON UK LIMITED
Chartered Certified Accountants and Statutory Auditors
3 Day Place
Tralee
County Kerry
Ireland
 
22 March 2022



Syncimage Ltd
APPENDIX TO THE INDEPENDENT AUDITOR'S REPORT

Further information regarding the scope of our responsibilities as auditor
 
As part of an audit in accordance with ISAs (UK), we exercise professional judgement and maintain professional scepticism throughout the audit. We also:
 
- Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
 
- Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the company's internal control.
 
- Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors.
 
- Conclude on the appropriateness of the directors' use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the company's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our Auditor's Report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our Auditor's Report. However, future events or conditions may cause the company to cease to continue as a going concern.
 
- Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.
 
We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.



Syncimage Ltd
Company Registration Number: 03833989
BALANCE SHEET
as at 30 June 2021

2021 2020
Notes £ £
 
Fixed Assets
Investment properties 7 30,899,150 30,664,150
───────── ─────────
 
Current Assets
Debtors 8 116,328 135,372
Cash and cash equivalents 152,647 207,180
───────── ─────────
268,975 342,552
───────── ─────────
Creditors: amounts falling due within one year 9 (4,135,712) (3,627,465)
───────── ─────────
Net Current Liabilities (3,866,737) (3,284,913)
───────── ─────────
Total Assets less Current Liabilities 27,032,413 27,379,237
 
Creditors:
amounts falling due after more than one year 10 (3,596,280) (4,226,867)
 
Provisions for liabilities 11 (2,782,828) (2,908,030)
───────── ─────────
Net Assets 20,653,305 20,244,340
═════════ ═════════
 
Capital and Reserves
Called up share capital 1 1
Retained earnings 12 5,795,304 6,126,339
Subordinated loan 13 14,858,000 14,118,000
───────── ─────────
Equity attributable to owners of the company 20,653,305 20,244,340
═════════ ═════════
 
The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with the provisions of FRS 102 Section 1A (Small Entities).
           
The company has taken advantage of the exemption under section 444 not to file the Income Statement and Directors' Report.
           
Approved by the Board and authorised for issue on 22 March 2022 and signed on its behalf by
           
           
________________________________          
Patrick Tobin          
Director          
           



Syncimage Ltd
NOTES TO THE FINANCIAL STATEMENTS
for the financial year ended 30 June 2021

   
1. General Information
 
Syncimage Ltd is a company limited by shares incorporated in the United Kingdom The address of its registered office is Dene Park, Stratford Road, Wellesbourne, Warwickshire, CV35 9RY.
         
2. Summary of Significant Accounting Policies
 
The following accounting policies have been applied consistently in dealing with items which are considered material in relation to the company's financial statements.
 
Statement of compliance
The financial statements of the company for the year ended 30 June 2021 have been prepared in accordance with the provisions of FRS 102 Section 1A (Small Entities) and the Companies Act 2006.
 
Basis of preparation
The financial statements have been prepared on the going concern basis and in accordance with the historical cost convention except for certain properties and financial instruments that are measured at revalued amounts or fair values, as explained in the accounting policies below. Historical cost is generally based on the fair value of the consideration given in exchange for assets.
 
Revenue
(i) Rental income

Turnover represents the amounts derived from the rental of investment properties during the period, stated net of value added tax, and arises from those activities which fall within the ordinary activities of the company. Rental income is recognised in the profit and loss account on an accruals basis. Any lease incentives granted are recognised as an integral part of total rental income.

(ii) Interest income

Interest receivable is recognised on an accruals basis.
 
Functional and presentation currency
Items included in the financial statements are presented in pounds 'sterling' (£), the currency of the primary economic environment in which the company operates (the 'functional currency').
 
Investment properties
Investment property is property held either to earn rental income, or for capital appreciation (including future re-development) or for both, but not for sale in the ordinary course of business. Investment property is initially measured at cost, which includes the purchase cost and any directly attributable expenditure. Investment property is subsequently valued at its fair value at each reporting date, by professional external valuers. The difference between the fair value of an investment property at the reporting date and its carrying value prior to the valuation is recognised in the Income Statement as a fair value gain or loss. Any gain or loss on disposal of an investment property (calculated as the difference between the net proceeds from disposal and the carrying amount of the item) is recognised in the Income Statement.
 
Trade and other debtors
Trade and other debtors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method less impairment losses for bad and doubtful debts except where the effect of discounting would be immaterial. In such cases the receivables are stated at cost less impairment losses for bad and doubtful debts.
 
Cash and cash equivalents
Cash and cash equivalents comprise cash at bank and in hand, demand deposits with banks and other short-term highly liquid investments with original maturities of three months or less and bank overdrafts. In the Balance Sheet bank overdrafts are shown within Creditors.
 
Borrowing costs
Borrowing costs relating to the acquisition of assets are capitalised at the appropriate rate by adding them to the cost of assets being acquired. Investment income earned on the temporary investment of specific borrowings pending their expenditure on the assets is deducted from the borrowing costs eligible for capitalisation. All other borrowing costs are recognised in profit or loss in the period in which they are incurred.
 
Provisions
Provisions are recognised when the company has a present legal or constructive obligation arising as a result of a past event, it is probable that an outflow of economic benefits will be required to settle the obligation and a reliable estimate can be made. Provisions are measured at the present value of the expenditures expected to be required to settle the obligation using a pre-tax rate that reflects current market assessments of the same value of money and the risks specific to the obligation. The increase in the provision due to passage of time is recognised as interest expense.
 
Trade and other creditors
Trade and other creditors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest rate method, unless the effect of discounting would be immaterial, in which case they are stated at cost.
 
Taxation and deferred taxation
Current tax represents the amount expected to be paid or recovered in respect of taxable profits for the financial year and is calculated using the tax rates and laws that have been enacted or substantially enacted at the Balance Sheet date.

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date where transactions or events have occurred at that date that will result in an obligation to pay more tax in the future, or a right to pay less tax in the future. Timing differences are temporary differences between the company's taxable profits and its results as stated in the financial statements. Deferred tax is measured on an undiscounted basis at the tax rates that are anticipated to apply in the periods in which the timing differences are expected to reverse, based on tax rates and laws that have been enacted or substantively enacted by the balance sheet date.
 
Dividends
Dividend distribution to the company's shareholders is recognised as a liability in the company's financial statements in the period in which the dividends are approved by the company's shareholders.
 
Foreign currencies
Monetary assets and liabilities denominated in foreign currencies are translated at the rates of exchange ruling at the Balance Sheet date. Non-monetary items that are measured in terms of historical cost in a foreign currency are translated at the rates of exchange ruling at the date of the transaction. Non-monetary items that are measured at fair value in a foreign currency are translated using the exchange rates at the date when the fair value was determined. The resulting exchange differences are dealt with in the Income Statement.
 
Financial Instruments
 
Financial assets and liabilities
The company has chosen to adopt Sections 11 and 12 of FRS 102 in respect of financial instruments.
 
Financial assets
i. Financial assets
Basic financial assets, including trade and other receivables, cash and bank balances, are initially recognised at transaction price, 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.

Such assets are subsequently carried at amortised cost using the effective interest method.

At the end of each reporting period financial assets measured at amortised cost are assessed for objective evidence of impairment. If an asset is impaired the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset's original effective interest rate. The impairment loss is recognised in the profit and loss account.
 
Financial liabilities
ii. Financial Liabilities
Basic financial liabilities, including trade and other payables, bank loans and loans from Group companies, 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 receipts discounted at a market rate of interest.

Debt instruments are subsequently carried at amortised cost using the effective interest method.
 
Ordinary share capital
The ordinary share capital of the company is presented as equity.
   
3. Significant accounting 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, if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.

The main judgements applied in preparing these financial statements concern the carrying value of the company's investment properties. The company carries its investment properties at fair value, with changes in the fair value being recognised in the profit and loss account. The valuation of the company's properties is inherently subjective due to current market conditions which have been  impacted by the Covid-19 pandemic and Brexit, the nature of the property, its location and the expected future rental income from each property. The existence of significant estimation uncertainty could result in material misstatement in the net asset value of the company. The basis on which these items have been reflected in these financial statements is set out in note 7.
   
4. Provisions Available for Audits of Small Entities
 
In common with many other businesses of our size and nature, we use our auditors to prepare and submit tax returns to Her Majesty's Revenue and Customs and to assist with the preparation of the financial statements.
       
5. Employees
 
The average monthly number of employees, including directors, during the financial year was 0.00|0, (2020 - 0).
       
6. Dividends 2021 2020
  £ £
Dividends on equity shares:
 
Ordinary shares - Final paid 266,200 390,000
  ═════════ ═════════
     
7. Investment Properties
  Investment
  properties
 
  £
Valuation
At 1 July 2020 30,664,150
Additions 614,400
Revaluation (379,400)
  ─────────
At 30 June 2021 30,899,150
  ─────────
Net book value
At 30 June 2021 30,899,150
  ═════════
At 30 June 2020 30,664,150
  ═════════
 
Investment properties are included in the balance sheet at fair value. The properties have been valued on an open market value basis by the company's property investment management team with the assistance of the company's independent residential property advisors and taking into account general market indicators. The company's property investment personnel involved in valuing the asset portfolio have an in-depth and extensive knowledge of the UK residential property market and of the geographical location of the properties. Following a detailed assessment and review, it is the opinion of the directors that the fair value of the portfolio is £30,899,150 (2020:£30,664,150) as at the balance sheet date. The historical cost of the investment properties is £22,466,339 (2020: £21,851,939).
       
8. Debtors 2021 2020
  £ £
 
Trade debtors 60,795 66,884
Prepayments and accrued income 55,533 10,988
Investment property deposits - 57,500
  ───────── ─────────
  116,328 135,372
  ═════════ ═════════
       
9. Creditors 2021 2020
Amounts falling due within one year £ £
 
Bank loan 818,177 810,689
Trade creditors 51,745 61,574
Amounts owed to group undertakings 3,001,250 2,520,419
Amounts owed to connected parties (Note 14) 100,029 80,813
Taxation 92,996 115,241
Accruals 71,515 38,729
  ───────── ─────────
  4,135,712 3,627,465
  ═════════ ═════════
 
Bank loans are secured on property owned by the company and a charge on the company's rental income.

Bank overdraft is secured by way of guarantee from Allied Irish PlC for the liabilities of the company.

Trade creditors and accruals are based on underlying contracts.

Taxation is subject to the terms of the relevant legislation in both the United Kingdom and Ireland. Interest accrues on late payment of tax under both jurisdictions.
 
Group and connected party loans are unsecured, interest free, have no fixed date of repayment and are repayable on demand.
       
10. Creditors 2021 2020
Amounts falling due after more than one year £ £
 
Bank loans 3,596,280 4,226,867
  ═════════ ═════════
 
Loans
Repayable in one year or less, or on demand (Note 9) 818,177 810,689
Repayable between one and two years 741,476 788,919
Repayable between two and five years 1,901,594 2,101,406
Repayable in five years or more 953,210 1,336,542
  ───────── ─────────
  4,414,457 5,037,556
  ═════════ ═════════
 
 
Bank loans are repayable by quarterly instalments and are secured on the investment properties owned by the company. Bank loans are carrying variable interest at LIBOR plus a margin of 1% -3%.
         
11. Provisions for liabilities
 
The amounts provided for deferred taxation are analysed below:
 
  Property Total Total
  revaluations    
       
    2021 2020
  £ £ £
 
At financial year start 2,908,030 2,908,030 2,494,606
Charged to profit and loss (125,202) (125,202) 413,424
  ───────── ───────── ─────────
At financial year end 2,782,828 2,782,828 2,908,030
  ═════════ ═════════ ═════════
       
12. Profit and loss account
     
  2021 2020
  £ £
 
At 1 July 2020 6,126,339 5,436,298
(Loss)/profit for the financial year (64,835) 1,080,041
Payment of dividends (266,200) (390,000)
  ───────── ─────────
At 30 June 2021 5,795,304 6,126,339
  ═════════ ═════════
       
13. Subordinated Loan 2021 2020
  £ £
 
Shareholder loan
Gameside Unlimited Company 14,858,000 14,118,000
  ═════════ ═════════
 
The subordinated shareholder loan relates to the company's parent company - Gameside Unlimited Company. It is perpetual, unsecured and interest free and not repayable at the discretion of the lender.
           
14. Related party transactions
The company has availed of the exemption under FRS 102 in relation to the disclosure of transactions with group undertakings.
 
The following amounts are due to other connected parties:
      2021 2020
      £ £
 
Sum payable to connected party     100,029 80,813
      ═════════ ═════════
 
Included within creditors is the sum of £100,029 (2020: £80,813) payable to a connected party for funds advanced to the company. This sum is unsecured, interest free and repayable on demand. Parties are connected as a result of family member relationships with associates of the ultimate controlling party.
   
15. Parent and ultimate parent company
 
The company regards Gameside Unlimited Company as its parent company.
 
The companys ultimate parent undertaking is Gemma Ring No.1 Trust.
 
   
16. Post-Balance Sheet Events
 
The company remains vigilant about the uncertainties that exist in the U.K. property market including the continuing challenges posed by BREXIT and those created and accelerated by the COVID 19 pandemic and which now continue to exist in an improving post pandemic, post BREXIT environment.

All efforts will be made to optimise and protect the income of the company in the challenging but improving times ahead and to resolve issues with tenants for the benefit of the company, while adhering to our contractual obligations.  We remain confident in the quality of our residential property portfolio.

There have been no other significant events affecting the company since the financial year-end.