LEGACY_PROPERTIES_(LONDON - Accounts


Company registration number 09277915 (England and Wales)
LEGACY PROPERTIES (LONDON) LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
LEGACY PROPERTIES (LONDON) LIMITED
COMPANY INFORMATION
Directors
B Bourne
A Davies
A Naraghi
Company number
09277915
Registered office
73 Cornhill
London
EC3V 3QQ
Auditor
Gerald Edelman LLP
73 Cornhill
London
EC3V 3QQ
LEGACY PROPERTIES (LONDON) LIMITED
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4 - 5
Independent auditor's report
6 - 9
Profit and loss account
10
Statement of comprehensive income
11
Balance sheet
12
Statement of changes in equity
13
Statement of cash flows
14
Notes to the financial statements
15 - 22
LEGACY PROPERTIES (LONDON) LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2021
- 1 -

The directors present the strategic report for the year ended 31 December 2021.

Fair review of the business

This company is an intermediate holding company of a UK group involved in commercial property investment, development and management. There is very little activity undertaken by this company.

Principal risks and uncertainties

The risk implications of business decisions affecting the group companies are considered on a group level by the board of directors. Key operational management specific to particular property estates will also be involved in the day to day management of their allocated properties. The directors re-assess these risks on a regular basis to ensure that any risks arising from changes in the group's operations or the external environment are identified and appropriately managed. The detailed individual risks have been categorised into the following areas:

 

- property investment and management;

- taxation;

- management;

- financing;

- economic climate;

- level of fixed overheads and variable revenues;

 

To provide relevant and timely information to management, the group has the following information systems:

 

- monthly and quarterly management accounts including analysis of material variances;

- regular reporting to the board of directors on financial and treasury matters;

- budgets, profit forecasts and cash flow projections for individual group companies and the group overall.

 

The nature of the specific risk areas and related controls are as follows:

 

Property investment and management risk

Principal risk

Property values may decline and returns not be optimised; uneconomic investments may be made or underperforming properties retained; the quality of tenants contributes to underpinning the value of the properties; significant tenant defaults may reduce income and property values; and property insurance may be inadequate.

 

Principal controls

These include monitoring of the current and potential market conditions; periodic reviews of properties including internal and external assessments; consideration of current and future values and yield prospects; credit checks on tenants to minimise potential bad debts; general consideration of tenant mix and periodic reviews of insurance cover. Management work closely with tenants in financial difficulties, should this arise.

 

Taxation risk

The group is exposed to financial risks from increases in tax rates and changes to the basis of taxation including corporation tax, VAT and SDLT.

 

Principal controls

These include regular monitoring of legislative proposals and the engagement of experienced executives and the use of experienced sector-specific professional advisers to mitigate the impact of changes.

LEGACY PROPERTIES (LONDON) LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 2 -
Principal risks and uncertainties continued...

Management risk

The group is reliant on its small high calibre team of operational managers and board of directors.

 

Principal controls

The group recruits and develops high calibre employees, many of whom have been with the group for a number of years. The board have tried to ensure that the knowledge base of the operational management team is shared as much as possible throughout the group. The group also seeks the advise of external consultants who are experts in their field.

 

Financing risk

See Financial instruments.

 

Economic climate

The directors have identified and evaluated risks and uncertainties and have controls in place to mitigate these. Responsibility for management of each key risk is identified and delegated. The group is exposed to the risks of the current economic climate due to the pandemic and the rising cost of living in evidence across the world. There remains some uncertainty in the period ahead. Actions continue to be taken to maximise the group's performance and protect the group's assets.

 

High proportion of fixed overheads and variable revenues

A significant proportion of the cost base in some of the property companies remains constant notwithstanding changes to the level of revenues. Therefore, significant changes in the level of rental income could have a marked impact on the level of earnings and cash flows. The head office fixed cost base in Happybadge Projects Limited has been simplified and successfully reduced.

Analysis of development and performance

The directors believe that the mix of commercial property space between managed and serviced offices, retail and leisure uses, will continue to provide a resilient rental stream during the current economic climate whilst also representing a sound base for further income growth.

Analysis based on key performance indicators

The directors consider that the group operates within acceptable key performance indicators relevant to the group as follows:

 

- capital growth in its investment property portfolio in the medium to long term;

- maintaining and monitoring its level of gearing and loan to value ratios as the group is reliant on external funding;

- monitoring and controlling asset cover ratios;

- monitoring and controlling interest cover ratios in accordance with the group's facility agreement;

- monitoring occupancy levels and rental streams across the property portfolios.

LEGACY PROPERTIES (LONDON) LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 3 -
Financial instruments

The group operates a centralised treasury function which is responsible for managing the liquidity and interest risks associated with the group's activities.

 

Interest rate risk

Following a refinance in December 2018, whereby the group secured a fixed rate of interest for a ten year term, the group has eliminated its interest rate risk under a previous group facility.

 

Liquidity risk

The group's objective is to maintain a balance between continuity of funding and flexibility. The group seeks to control financial risk by managing its cash and borrowing requirements centrally to maximise interest income and minimise interest expense, whilst ensuring that it has sufficient liquid resources to meet its foreseeable operating needs. In this way the group invests its cash assets safely and profitably. The group finances its operations through bank borrowings and cash reserves from profitable investments and makes use of money market facilities where funds are available.

 

In December 2018, a refinance of the group resulted in a 10 year interest only facility of £132m, expiring in December 2028.

 

Credit risk

All customers who wish to trade on credit terms are subject to credit verification procedures. The management monitor credit risk closely and consider that its current policy of credit checks meets its objectives of managing exposure to credit risk. In addition, trade debtor balances are monitored on an ongoing basis and provision is made for doubtful debts where necessary. The directors do not believe that the group's exposure to bad and doubtful debts is significant.

 

Price risk

The directors consider that the group's exposure to changing market prices on the values of financial instruments does not have a significant impact on the carrying value of financial assets and liabilities. As such, no specific policies are applied currently, although the directors will continue to monitor the level of price risk and manage its exposure should the need occur.

On behalf of the board

B Bourne
Director
15 December 2022
LEGACY PROPERTIES (LONDON) LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2021
- 4 -

The directors present their annual report and financial statements for the year ended 31 December 2021.

Principal activities

The principal activity of the company continued to be that of a holding company for entities involved in property investment, development and management in the commercial property sector.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

B Bourne
A Davies
A Naraghi
Results and dividends

The results for the year are set out on page 10.

Ordinary interim dividends were paid amounting to £7,600,000 (2020: £4,800,000). The directors do not recommend payment of a final dividend.

Auditor

The auditor, Gerald Edelman LLP, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Statement of directors' responsibilities

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

 

  •     select suitable accounting policies and then apply them consistently;

  •     make judgements and accounting estimates that are reasonable and prudent;

  •     prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

LEGACY PROPERTIES (LONDON) LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 5 -
Going concern

Having reviewed the company and group's post balance sheet trading and financial forecasts and expected future cash flows, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. The group continues to hold reasonable cash reserves to shelter against any further impact of the pandemic, the general economic climate, and to continue operationally. Thus the going concern basis has been adopted in preparing the financial statements for the year ended 31 December 2021.

On behalf of the board
B Bourne
Director
15 December 2022
LEGACY PROPERTIES (LONDON) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF LEGACY PROPERTIES (LONDON) LIMITED
- 6 -

Qualified opinion

We have audited the financial statements of Legacy Properties (London) Limited (the 'company') for the year ended 31 December 2021 which comprise the Profit and Loss Account, the Statement of Comprehensive Income, the Balance Sheet, the Statement of Changes in Equity, the Statement of Cash Flows and notes to the financial statements, including a summary of significant accounting policies. 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 (United Kingdom Generally Accepted Accounting Practice).

In our opinion, except for the effects of the matter described in the Basis for Qualified Opinion paragraph the financial statements:

  •     give a true and fair view of the state of the company's affairs as at 31 December 2021 and of its profit for the 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 qualified opinion

The financial statements contain information about Legacy Properties (London) Limited as an individual company and do not contain consolidated financial information as the parent company of a group. This is contrary to the requirements of section 399 of the Companies Act 2006 and section 9 of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' which requires consolidated financial statements to be prepared by a company which heads up a medium sized group. We draw your attention to the disclosures made under note 1 to the financial statements.

 

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 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 qualified 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 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.

LEGACY PROPERTIES (LONDON) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBER OF LEGACY PROPERTIES (LONDON) LIMITED
- 7 -

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, except for the effects of the matter described in the Basis for qualified opinion paragraph; based on the work undertaken in the course of our audit:

  • the information given in the Strategic Report and the Directors' Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

  • the Strategic Report and the Directors' Report have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report. We have nothing to report in respect of the following matters in relation to which 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 remuneration specified by law are not made; or

  •     we have not received all the information and explanations we require for our audit.

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, 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 the directors 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 have 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 inIrregularities, 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.

 

Our audit procedures were primarily directed towards testing the accounting systems in operation upon which we have based our assessment of the financial statements for the year ended 31 December 2021.

 

We planned our audit so that we have a reasonable expectation of detecting material misstatements in the financial statements resulting from irregularities, fraud or non-compliance with law or regulations.

Extent to which the audit was considered capable of detecting irregularities, including fraud

In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, our procedures included the following:

LEGACY PROPERTIES (LONDON) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBER OF LEGACY PROPERTIES (LONDON) LIMITED
- 8 -
  • The engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations.

  • Enquiring of management of whether they are aware of any non-compliance with laws and regulations.

  • Enquiring of management whether they have knowledge of any actual, suspected or alleged fraud.

  • Enquiring of management their internal controls established to mitigate risk related to fraud or non-compliance with laws and regulations.

  • Discussions amongst the engagement team on how and where fraud might occur in the financial statements and any potential indicators of fraud. As part of this discussion, we identified potential for fraud in the following areas; posting of unusual journals and management override.

  • Obtaining understanding of the legal and regulatory framework the company operates in focusing on those laws and regulations that had a direct effect on the financial statements or that had a fundamental effect on the operations. The key laws and regulations we considered in this context included UK Companies Act 2006, tax legislation, data protection, anti-bribery, employment and health and safety.

Audit response to risks identified

Fraud due to management override

To address the risk of fraud through management bias and override of controls, we:

  • Performed analytical procedures to identify any unusual or unexpected relationships.

  • Auditing the risk of management override of controls, including through testing journal entries for appropriateness.

  • Assessed whether judgements and assumptions made in determining the accounting estimates set out in note 2 were indicative of potential bias.

  • Investigated the rationale behind significant or unusual transactions.

Irregularities and non-compliance with laws and regulations

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but are not limited to:

  • Agreeing financial statements disclosures to underlying supporting documentation.

  • Enquiring of management as to actual and potential litigation claims.

  • Reviewing correspondence with HMRC and the group's legal advisors.

The test nature and other inherent limitations of an audit, together with the inherent limitations of any accounting and internal control system, mean that there is an unavoidable risk that even some material misstatements in respect of irregularities may remain undiscovered even though the audit is properly planned and performed in accordance with ISAs (UK). Furthermore, the more removed that laws and regulations are from financial transactions, the less likely that we would become aware of non-compliance.

 

Our examination should therefore not be relied upon to disclose all such material misstatements or frauds, errors or instances of non-compliance that might exist. The responsibility for safeguarding the assets of the company and for the prevention and detection of fraud, error and non-compliance with law or regulations rests with the directors of Legacy Properties (London) Limited.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

LEGACY PROPERTIES (LONDON) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBER OF LEGACY PROPERTIES (LONDON) LIMITED
- 9 -

Use of our report

This report is made solely to the company's member 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 member those matters we are required to state to the member 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 member, for our audit work, for this report, or for the opinions we have formed.

Howard Woolf FCA (Senior Statutory Auditor)
For and on behalf of Gerald Edelman LLP
15 December 2022
Chartered Accountants
Statutory Auditor
73 Cornhill
London
EC3V 3QQ
LEGACY PROPERTIES (LONDON) LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2021
- 10 -
2021
2020
Notes
£
£
Administrative expenses
(8,286)
(11,079)
Interest receivable and similar income
6
7,826,658
4,744,845
Profit before taxation
7,818,372
4,733,766
Tax on profit
7
-
0
-
0
Profit for the financial year
7,818,372
4,733,766

The profit and loss account has been prepared on the basis that all operations are continuing operations.

LEGACY PROPERTIES (LONDON) LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2021
- 11 -
2021
2020
£
£
Profit for the year
7,818,372
4,733,766
Other comprehensive income
-
-
Total comprehensive income for the year
7,818,372
4,733,766
LEGACY PROPERTIES (LONDON) LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2021
31 December 2021
- 12 -
2021
2020
Notes
£
£
£
£
Fixed assets
Investments
9
100
100
Current assets
Debtors
11
15,938,527
12,715,760
Cash at bank and in hand
57,314
3,187,512
15,995,841
15,903,272
Creditors: amounts falling due within one year
12
(15,638,754)
(15,764,557)
Net current assets
357,087
138,715
Net assets
357,187
138,815
Capital and reserves
Called up share capital
13
100
100
Profit and loss reserves
357,087
138,715
Total equity
357,187
138,815
The financial statements were approved by the board of directors and authorised for issue on 15 December 2022 and are signed on its behalf by:
B Bourne
Director
Company Registration No. 09277915
LEGACY PROPERTIES (LONDON) LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2021
- 13 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2020
100
204,949
205,049
Year ended 31 December 2020:
Profit and total comprehensive income for the year
-
4,733,766
4,733,766
Dividends
8
-
(4,800,000)
(4,800,000)
Balance at 31 December 2020
100
138,715
138,815
Year ended 31 December 2021:
Profit and total comprehensive income for the year
-
7,818,372
7,818,372
Dividends
8
-
(7,600,000)
(7,600,000)
Balance at 31 December 2021
100
357,087
357,187
LEGACY PROPERTIES (LONDON) LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2021
- 14 -
2021
2020
Notes
£
£
£
£
Cash flows from operating activities
Cash (absorbed by)/generated from operations
16
(3,356,856)
3,188,951
Income taxes paid
-
0
(9,335)
Net cash (outflow)/inflow from operating activities
(3,356,856)
3,179,616
Investing activities
Interest received
226,658
444,845
Dividends received
7,600,000
4,300,000
Net cash generated from investing activities
7,826,658
4,744,845
Financing activities
Dividends paid
(7,600,000)
(4,800,000)
Net cash used in financing activities
(7,600,000)
(4,800,000)
Net (decrease)/increase in cash and cash equivalents
(3,130,198)
3,124,461
Cash and cash equivalents at beginning of year
3,187,512
63,051
Cash and cash equivalents at end of year
57,314
3,187,512
LEGACY PROPERTIES (LONDON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2021
- 15 -
1
Accounting policies
Company information

Legacy Properties (London) Limited is a private company limited by shares incorporated in England and Wales. The registered office is 73 Cornhill, London, EC3V 3QQ. The trading address is Capital Tower, 91 Waterloo Road, London, SE1 8RT.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

The financial statements contain information about Legacy Properties (London) Limited as an individual company and do not contain consolidated financial information as the parent of a medium sized group. This does not comply with the requirements of the Companies Act 2006 or section 9 of FRS 102. Group financial statements are prepared by its subsidiary undertaking, Happybadge Projects Limited. Those financial statements contain full information on the group's results and financial position. Group financial statements prepared by this company would disclose identical figures and notes other than an additional interest receivable of £226,658 (2020: £444,845), additional costs for the year of £8,286 (2020: £11,079) and additional net current assets of £357,087 (2020: £138,715). Consolidated financial statements are not required by this company as part of the facility agreement with group financiers.

1.2
Going concern

The directors have considered the period ahead and addressed the company's and group's performance intrue the current economic climate and believe that the group is well placed to manage its business risks successfully. The validity of this assumption is dependent upon the continued support from the group's financiers and group undertakings.

Having reviewed the company and group's post balance sheet trading and financial forecasts and expected future cash flows, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. The group continues to hold reasonable cash reserves to shelter against any further impact of the pandemic, the general economic climate, and to continue operationally. Thus the going concern basis has been adopted in preparing the financial statements for the year ended 31 December 2021.

1.3
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 the profit and loss account.

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.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

LEGACY PROPERTIES (LONDON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 16 -
1.4
Cash and cash equivalents

Cash and cash equivalents 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.

1.5
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method 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. Financial assets classified as receivable within one year are not amortised.

Impairment of financial assets

Financial assets, other than those held at fair value through the profit and loss account, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. 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.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in the profit and loss account.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

LEGACY PROPERTIES (LONDON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
1
Accounting policies
(Continued)
- 17 -
Basic financial liabilities

Basic financial liabilities, including creditors and amounts due to wholly owned subsidiary group undertakings, 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 payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.6
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.7
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.

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.

1.8
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in the profit and loss account.

LEGACY PROPERTIES (LONDON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 18 -
2
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 where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods. There are no areas of these financial statements which contain material estimates.

3
Turnover and other revenue

An analysis of the company's turnover is as follows:

2021
2020
£
£
Turnover
-
-
Other significant revenue
Interest income
226,658
444,845
Dividends received
7,600,000
4,300,000
4
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2021
2020
Number
Number
Total
-
0
-
0
5
Operating loss
2021
2020
Operating loss for the year is stated after charging:
£
£
Exchange losses
824
3,520
Fees payable to the company's auditor for the audit of the company's financial statements
5,000
5,000
LEGACY PROPERTIES (LONDON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 19 -
6
Interest receivable and similar income
2021
2020
£
£
Interest income
Interest receivable from group companies
226,658
444,845
Income from fixed asset investments
Income from shares in group undertakings
7,600,000
4,300,000
Total income
7,826,658
4,744,845

Investment income includes the following:

Interest on financial assets not measured at fair value through the profit and loss account
226,658
444,845
7
Taxation

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2021
2020
£
£
Profit before taxation
7,818,372
4,733,766
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2020: 19.00%)
1,485,491
899,416
Utilisation of tax losses brought forward
(41,491)
(82,416)
Tax effect of income not taxable in determining taxable profit
(1,444,000)
(817,000)
Taxation charge for the year
-
-
8
Dividends
2021
2020
£
£
Interim paid
7,600,000
4,800,000
9
Fixed asset investments
2021
2020
Notes
£
£
Investments in subsidiaries
10
100
100
LEGACY PROPERTIES (LONDON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 20 -
10
Subsidiaries

Details of the company's subsidiaries at 31 December 2021 are as follows:

Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Indirect
Capital Markets Limited
England and Wales
Property investment and management
Ordinary
0
100.00
Connect Properties (UK) Limited
England and Wales
Property investment and management
Ordinary
0
100.00
Grandseal Limited
England and Wales
Property investment and management
Ordinary
0
100.00
Greenfour Limited
England and Wales
Property investment and management
Ordinary
0
100.00
Happybadge Limited
England and Wales
Property investment and management
Ordinary
0
100.00
Happybadge Projects Limited
England and Wales
Property investment and management
Ordinary
0
100.00
Harmony Properties (UK) Limited
England and Wales
Property investment and management
Ordinary
0
100.00
Legacy Properties (UK) Limited
England and Wales
Intermediate holding company
Ordinary
100.00
-
Opticblend Limited
England and Wales
Property investment and management
Ordinary
0
100.00
Queens Road No1 Limited
Hong Kong
Property investment and management
Ordinary
0
100.00
Rapport Properties Limited
England and Wales
Property investment and management
Ordinary
0
100.00
Rosewheel Limited
England and Wales
Property investment and management
Ordinary
0
88.33
Waterloo Central Limited
England and Wales
Dormant
Ordinary
0
100.00
Waterloo East Limited
England and Wales
Dormant
Ordinary
0
100.00
The aggregate capital and reserves and the result for the year of the subsidiaries noted above was as follows:
Name of undertaking
Capital and Reserves
Profit/(Loss)
£
£
Capital Markets Limited
1
Connect Properties (UK) Limited
12,465,500
77,475
Grandseal Limited
32,087,104
(1,357,041)
Greenfour Limited
13,171,559
1,163,386
Happybadge Limited
3,334,953
(1,213,179)
Happybadge Projects Limited
272,465
3,157,868
Harmony Properties (UK) Limited
40,282,747
(133,200)
Legacy Properties (UK) Limited
100
7,600,000
Opticblend Limited
12,948
2,094
Rapport Properties Limited
6,332,309
2,112,089
Rosewheel Limited
36,219,826
915,350
Waterloo Central Limited
2
Waterloo East Limited
1
LEGACY PROPERTIES (LONDON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 21 -
11
Debtors
2021
2020
Amounts falling due within one year:
£
£
Amounts owed by group undertakings
15,817,568
12,422,144
Other debtors
120,959
293,616
15,938,527
12,715,760
12
Creditors: amounts falling due within one year
2021
2020
£
£
Amounts owed to group undertakings
15,633,754
15,747,669
Other creditors
-
0
4,566
Accruals and deferred income
5,000
12,322
15,638,754
15,764,557
13
Share capital
2021
2020
2021
2020
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
100
100
100
100
14
Related party transactions

The company has taken advantage of the exemption in FRS 102 from the requirement to disclose transactions and balances with wholly-owned group companies.

15
Ultimate controlling party

The immediate and ultimate parent company is Zinzendorf Holdings Limited, a company registered at Palm Grove House, PO Box 438 Road Town, Tortola, British Virgin Islands.

During the year, the ultimate controlling party was R A Bourne by virtue of his beneficial interest in the ultimate parent undertaking.

LEGACY PROPERTIES (LONDON) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2021
- 22 -
16
Cash (absorbed by)/generated from operations
2021
2020
£
£
Profit for the year after tax
7,818,372
4,733,766
Adjustments for:
Investment income
(7,826,658)
(4,744,845)
Movements in working capital:
(Increase)/decrease in debtors
(3,222,767)
2,650,690
(Decrease)/increase in creditors
(125,803)
549,340
Cash (absorbed by)/generated from operations
(3,356,856)
3,188,951
17
Analysis of changes in net funds
1 January 2021
Cash flows
31 December 2021
£
£
£
Cash at bank and in hand
3,187,512
(3,130,198)
57,314
2021-12-312021-01-01falseCCH SoftwareCCH Accounts Production 2022.300B BourneA DaviesA Naraghi092779152021-01-012021-12-3109277915bus:Director12021-01-012021-12-3109277915bus:Director22021-01-012021-12-3109277915bus:Director52021-01-012021-12-3109277915bus:Director32021-01-012021-12-3109277915bus:RegisteredOffice2021-01-012021-12-31092779152021-12-31092779152020-01-012020-12-3109277915core:RetainedEarningsAccumulatedLosses2020-01-012020-12-3109277915core:RetainedEarningsAccumulatedLosses2021-01-012021-12-31092779152020-12-3109277915core:CurrentFinancialInstrumentscore:WithinOneYear2021-12-3109277915core:CurrentFinancialInstrumentscore:WithinOneYear2020-12-3109277915core:CurrentFinancialInstruments2021-12-3109277915core:CurrentFinancialInstruments2020-12-3109277915core:ShareCapital2021-12-3109277915core:ShareCapital2020-12-3109277915core:RetainedEarningsAccumulatedLosses2021-12-3109277915core:RetainedEarningsAccumulatedLosses2020-12-3109277915core:ShareCapital2019-12-3109277915core:RetainedEarningsAccumulatedLosses2019-12-31092779152019-12-31092779152020-12-3109277915core:UKTax2021-01-012021-12-3109277915core:UKTax2020-01-012020-12-310927791512021-01-012021-12-310927791512020-01-012020-12-3109277915core:Non-currentFinancialInstruments2021-12-3109277915core:Non-currentFinancialInstruments2020-12-3109277915core:Subsidiary12021-01-012021-12-3109277915core:Subsidiary22021-01-012021-12-3109277915core:Subsidiary32021-01-012021-12-3109277915core:Subsidiary42021-01-012021-12-3109277915core:Subsidiary52021-01-012021-12-3109277915core:Subsidiary62021-01-012021-12-3109277915core:Subsidiary72021-01-012021-12-3109277915core:Subsidiary82021-01-012021-12-3109277915core:Subsidiary92021-01-012021-12-3109277915core:Subsidiary102021-01-012021-12-3109277915core:Subsidiary112021-01-012021-12-3109277915core:Subsidiary122021-01-012021-12-3109277915core:Subsidiary132021-01-012021-12-3109277915core:Subsidiary142021-01-012021-12-3109277915core:Subsidiary112021-01-012021-12-3109277915core:Subsidiary222021-01-012021-12-3109277915core:Subsidiary332021-01-012021-12-3109277915core:Subsidiary442021-01-012021-12-3109277915core:Subsidiary552021-01-012021-12-3109277915core:Subsidiary662021-01-012021-12-3109277915core:Subsidiary772021-01-012021-12-3109277915core:Subsidiary882021-01-012021-12-3109277915core:Subsidiary992021-01-012021-12-3109277915core:Subsidiary10102021-01-012021-12-3109277915core:Subsidiary11112021-01-012021-12-3109277915core:Subsidiary12122021-01-012021-12-3109277915core:Subsidiary13132021-01-012021-12-3109277915core:Subsidiary14142021-01-012021-12-3109277915bus:PrivateLimitedCompanyLtd2021-01-012021-12-3109277915bus:FRS1022021-01-012021-12-3109277915bus:Audited2021-01-012021-12-3109277915bus:FullAccounts2021-01-012021-12-31xbrli:purexbrli:sharesiso4217:GBP