IOW_SQUIRREL_LIMITED - Accounts


Company registration number 09260084 (England and Wales)
IOW SQUIRREL LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023
PAGES FOR FILING WITH REGISTRAR
IOW SQUIRREL LIMITED
CONTENTS
Page
Statement of financial position
1
Statement of changes in equity
2
Notes to the financial statements
3 - 10
IOW SQUIRREL LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT
31 MARCH 2023
31 March 2023
- 1 -
2023
2022
Unaudited
as restated
Notes
£
£
£
£
Fixed assets
Investment properties
5
8,950,000
13,460,000
Current assets
Trade and other receivables falling due after one year
6
7,934,329
8,144,075
Trade and other receivables falling due within one year
6
2,183,255
6,033,378
Cash and cash equivalents
819
1,949
10,118,403
14,179,402
Current liabilities
8
(12,735,598)
(7,604,286)
Net current (liabilities)/assets
(2,617,195)
6,575,116
Total assets less current liabilities
6,332,805
20,035,116
Non-current liabilities
9
(12,395,031)
(13,242,211)
Provisions for liabilities
10
(5,020,000)
(6,970,000)
Net liabilities
(11,082,226)
(177,095)
Equity
Called up share capital
11
3
3
Retained earnings
(11,082,229)
(177,098)
Total equity
(11,082,226)
(177,095)

The directors of the company have elected not to include a copy of the income statement 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.

The financial statements were approved by the board of directors and authorised for issue on 27 March 2024 and are signed on its behalf by:
A Bartho
Director
Company Registration No. 09260084
IOW SQUIRREL LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2023
- 2 -
Share capital
Retained earnings
Total
£
£
£
As restated for the period ended 31 March 2022:
Balance at 1 April 2021
3
125,883
125,886
Effect of prior year adjustments
-
622,000
622,000
As restated
3
747,883
747,886
Year ended 31 March 2022:
Loss and total comprehensive income (restated)
-
(924,981)
(924,981)
Balance at 31 March 2022
3
(177,098)
(177,095)
Year ended 31 March 2023:
Loss and total comprehensive income
-
(10,905,131)
(10,905,131)
Balance at 31 March 2023
3
(11,082,229)
(11,082,226)
IOW SQUIRREL LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023
- 3 -
1
Accounting policies
Company information

IOW Squirrel Limited is a private company limited by shares incorporated in England and Wales. The registered office is First Floor, 5 Fleet Place, London, EC4M 7RD.

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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

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, modified to include investment properties at fair value. The principal accounting policies adopted are set out below.

1.2
Going concern

At the reporting date the company had net liabilities of £11,082,226 (2022: £177,095). The company has access to support from P3P Finance Limited, a connected company, in the form of a working capital loan. P3P Finance Limited has agreed not to demand repayment of the loan facility until IOW Squirrel Limited has adequate resources to do so. true

 

Therefore, the directors believe that the company has access to sufficient resources to continue in operational existence for the foreseeable future. On this basis the directors consider it appropriate to prepare the financial statements on a going concern basis.

1.3
Revenue

Revenue consists of finance charges and rental income receivable, and arises solely in the United Kingdom.

1.4
Investment properties

Investment property, which is property held to earn rentals and 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 at the reporting end date. The surplus or deficit on revaluation is recognised in the income statement.

1.5
Impairment of non-current assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

1.6
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include deposits held at call with banks.

IOW SQUIRREL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 4 -
1.7
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 statement of financial position 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 trade and other receivables 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.

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.

Basic financial liabilities

Basic financial liabilities, including trade and other payables, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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.

 

Trade payables are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.8
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.

1.9
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 income statement 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.

IOW SQUIRREL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 5 -
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.

 

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 income statement, 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.

1.10
Provisions

Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

1.11
Leases

Amounts due from lessees under finance leases are recognised as receivables at the amount of the company’s net investment in the leases. Finance lease income is allocated to accounting periods so as to reflect a constant periodic rate of return on the company’s net investment outstanding in respect of leases.

1.12

Leased assets

Assets leased to third parties are shown as current assets net of future finance charges receivable. Finance charges are allocated to accounting periods to give a constant periodic rate of return on the net cash investment in the lease in each period.

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.

IOW SQUIRREL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
2
Judgements and key sources of estimation uncertainty
(Continued)
- 6 -
Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Investment properties

Investment property was professionally valued using the critical, property-specific considerations and market conditions. The Directors have used the input from the valuer to inform the 31 March 2023 valuation of the investment property used in the financial statements. There is an inevitable degree of judgement involved in this as this property has unique features and the value can only truly be tested through a sale process in the market itself. The valuation included in these financial statements is management’s best estimate of the property’s value at the reporting date based on the information available.

3
Employees

The average monthly number of persons (including directors without employment contracts) employed by the company during the year was:

2023
2022
Number
Number
Total
3
2
4
Taxation
2023
2022
£
£
Deferred tax
Origination and reversal of timing differences
(10,000)
(136,000)
5
Investment property
2023
£
Fair value
At 1 April 2022
13,460,000
Revaluations
(4,510,000)
At 31 March 2023
8,950,000

The company’s investment property portfolio undergoes valuation by an independent valuer in accordance with RICS Red Book standards. The directors have used the input from the valuer as a basis for assessing the fair value of the investment property at each reporting date.

IOW SQUIRREL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 7 -
6
Trade and other receivables
2023
2022
Amounts falling due within one year:
£
£
Trade receivables
308,429
778,439
Finance leases receivable (note 7)
209,749
186,128
Other receivables
1,665,077
5,068,811
2,183,255
6,033,378
2023
2022
Amounts falling due after more than one year:
£
£
Finance leases receivable (note 7)
7,934,329
8,144,075
Total debtors
10,117,584
14,177,453

Other receivables include a reduction for a bad debt provision amounting to £8,000,000 (2022: £nil).

7
Finance lease receivables
2023
2022
£
£
Gross amounts receivable under finance leases:
Within one year
1,248,421
1,248,421
In two to five years
4,993,684
4,993,684
In over five years
11,512,903
12,761,321
17,755,008
19,003,426
Unearned finance income
(9,610,930)
(10,673,223)
Present value of minimum lease payments receivable
8,144,078
8,330,203
The present value is receivable as follows:
Within one year
209,749
186,128
In two to five years
1,186,053
1,039,979
In over five years
6,748,276
7,104,096
8,144,078
8,330,203
IOW SQUIRREL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
7
Finance lease receivables
(Continued)
- 8 -
Analysis of finance leases

Finance lease receivables are classified based on the amounts that are expected to be settled within the next 12 months and after more than 12 months from the reporting date, as follows:

2023
2022
£
£
Current assets
209,749
186,128
Non-current assets
7,934,329
8,144,075
8,144,078
8,330,203
8
Current liabilities
2023
2022
£
£
Other borrowings
2,624,879
2,543,570
Trade payables
138,349
501,791
Amounts owed to group undertakings
-
0
1,140,000
Taxation and social security
528
2,652
Deferred income
324,484
243,062
Other payables
8,477,293
720,253
Accruals
1,170,065
2,452,958
12,735,598
7,604,286

Other borrowings of £2,624,879 (2022: £2,543,570) and other payables of £303,173 (2022 - £720,253) are secured by way of fixed and floating charges over the assets of the company.

 

9
Non-current liabilities
2023
2022
Notes
£
£
Other borrowings
5,842,558
6,967,011
Deferred income
951,514
1,024,241
Other payables
5,600,959
5,250,959
12,395,031
13,242,211

Other borrowings are secured by way of fixed and floating charges over the assets of the company.

IOW SQUIRREL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
9
Non-current liabilities
(Continued)
- 9 -
Amounts included above which fall due after five years are as follows:
Payable by instalments
1,187,500
2,059,404
Payable other than by instalments
5,600,959
5,250,959
6,788,459
7,310,363
10
Provisions for liabilities
2023
2022
£
£
Other provisions
5,020,000
6,960,000
Deferred tax liabilities
-
0
10,000
5,020,000
6,970,000

The investment property is subject to a declaration of trust that includes provision for a third party to receive a portion of the proceeds.

11
Called up share capital
2023
2022
2023
2022
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
3
3
3
3

 

12
Reserves

Retained earnings are comprised of both distributable and non-distributable reserves.

13
Non-distributable profits reserve
2023
2022
£
£
At the beginning of the year
1,388,000
768,000
Movements in non-distributable profits
(2,560,000)
620,000
At the end of the year
(1,172,000)
1,388,000
IOW SQUIRREL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 10 -
14
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.

Senior Statutory Auditor:
Aron Kleiman ACA
Statutory Auditor:
Wilson Wright LLP
Date of audit report:
28 March 2024
15
Events after the reporting date

Subsequent to the year end, on 1 April 2023, the group underwent restructuring. The immediate parent company remains the same, P3P Partners LLP became the ultimate parent entity.

16
Parent company

The immediate parent company and smallest and largest group to consolidate these financial statements is P3P Asset Holdings Limited. The registered office of P3P Asset Holdings Limited is 1st Floor, 5 Fleet Place, London, United Kingdom, EC4M 7RD.

17
Prior period adjustment

Upon review of all information available as at 31 March 2021 and 31 March 2022, the directors believe that there were more appropriate figures for the fair value of the investment property at these dates. Therefore, the investment property value has been restated.

 

This adjustment has created a movement in the deferred tax provision and therefore the deferred tax provision has also been restated.

Changes to the statement of financial position
As previously reported
Adjustment at 1 Apr 2021
Adjustment at 31 Mar 2022
As restated at 31 Mar 2022
£
£
£
£
Fixed assets
Investment properties
5,102,000
8,438,000
(80,000)
13,460,000
Provisions for liabilities
Deferred tax
-
(146,000)
136,000
(10,000)
Other provisions
-
(7,670,000)
710,000
(6,960,000)
Net assets
(1,565,095)
622,000
766,000
(177,095)
Capital and reserves
Retained earnings
(1,565,098)
622,000
766,000
(177,098)
2023-03-312022-04-01false28 March 2024CCH SoftwareCCH Accounts Production 2023.300No description of principal activityThis audit opinion is unqualifiedJ P HarrisM D WhiteA BarthoP Elbornefalse092600842022-04-012023-03-31092600842023-03-31092600842022-03-3109260084core:Non-currentFinancialInstrumentscore:AfterOneYear2023-03-3109260084core:Non-currentFinancialInstrumentscore:AfterOneYear2022-03-3109260084core:CurrentFinancialInstrumentscore:WithinOneYear2023-03-3109260084core:CurrentFinancialInstrumentscore:WithinOneYear2022-03-3109260084core:CurrentFinancialInstruments2023-03-3109260084core:CurrentFinancialInstruments2022-03-3109260084core:Non-currentFinancialInstruments2023-03-3109260084core:Non-currentFinancialInstruments2022-03-3109260084core:Non-currentFinancialInstrumentscore:MoreThanFiveYears2023-03-3109260084core:Non-currentFinancialInstrumentscore:MoreThanFiveYears2022-03-3109260084core:ShareCapital2023-03-3109260084core:ShareCapital2022-03-3109260084core:RetainedEarningsAccumulatedLosses2023-03-3109260084core:RetainedEarningsAccumulatedLosses2022-03-3109260084core:RetainedEarningsAccumulatedLossescore:PriorPeriodIncreaseDecrease2021-03-3109260084core:ShareCapital2021-03-3109260084core:RetainedEarningsAccumulatedLosses2021-03-3109260084bus:Director32022-04-012023-03-3109260084core:RetainedEarningsAccumulatedLosses2021-04-012022-03-31092600842021-04-012022-03-3109260084core:RetainedEarningsAccumulatedLosses2022-04-012023-03-31092600842022-03-3109260084core:WithinOneYear2023-03-3109260084core:WithinOneYear2022-03-3109260084core:BetweenTwoFiveYears2023-03-3109260084core:BetweenTwoFiveYears2022-03-3109260084core:MoreThanFiveYears2023-03-3109260084core:MoreThanFiveYears2022-03-3109260084core:Non-currentFinancialInstruments12023-03-3109260084core:Non-currentFinancialInstruments12022-03-3109260084bus:PrivateLimitedCompanyLtd2022-04-012023-03-3109260084bus:SmallCompaniesRegimeForAccounts2022-04-012023-03-3109260084bus:FRS1022022-04-012023-03-3109260084bus:Audited2022-04-012023-03-3109260084bus:Director12022-04-012023-03-3109260084bus:Director22022-04-012023-03-3109260084bus:Director42022-04-012023-03-3109260084bus:FullAccounts2022-04-012023-03-31xbrli:purexbrli:sharesiso4217:GBP