Cbo Developments Limited


Acorah Software Products - Accounts Production 14.5.601 false true 31 August 2022 1 September 2021 false 1 September 2022 31 August 2023 31 August 2023 09746559 Mr G W Beynon Mr S C Coles Mr J O'Regan iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 09746559 2022-08-31 09746559 2023-08-31 09746559 2022-09-01 2023-08-31 09746559 frs-core:CurrentFinancialInstruments 2023-08-31 09746559 frs-core:Non-currentFinancialInstruments 2023-08-31 09746559 frs-core:OtherReservesSubtotal 2023-08-31 09746559 frs-core:ShareCapital 2023-08-31 09746559 frs-core:RetainedEarningsAccumulatedLosses 2023-08-31 09746559 frs-bus:PrivateLimitedCompanyLtd 2022-09-01 2023-08-31 09746559 frs-bus:FilletedAccounts 2022-09-01 2023-08-31 09746559 frs-bus:SmallEntities 2022-09-01 2023-08-31 09746559 frs-bus:AuditExempt-NoAccountantsReport 2022-09-01 2023-08-31 09746559 frs-bus:SmallCompaniesRegimeForAccounts 2022-09-01 2023-08-31 09746559 frs-bus:Director1 2022-09-01 2023-08-31 09746559 frs-bus:Director2 2022-09-01 2023-08-31 09746559 frs-bus:Director3 2022-09-01 2023-08-31 09746559 frs-countries:EnglandWales 2022-09-01 2023-08-31 09746559 2021-08-31 09746559 2022-08-31 09746559 2021-09-01 2022-08-31 09746559 frs-core:CurrentFinancialInstruments 2022-08-31 09746559 frs-core:Non-currentFinancialInstruments 2022-08-31 09746559 frs-core:OtherReservesSubtotal 2022-08-31 09746559 frs-core:ShareCapital 2022-08-31 09746559 frs-core:RetainedEarningsAccumulatedLosses 2022-08-31
Registered number: 09746559
Cbo Developments Limited
Unaudited Financial Statements
For The Year Ended 31 August 2023
Elco Accounting Limited
Unaudited Financial Statements
Contents
Page
Balance Sheet 1—2
Notes to the Financial Statements 3—5
Page 1
Balance Sheet
Registered number: 09746559
2023 2022
Notes £ £ £ £
FIXED ASSETS
Investment Properties 4 390,000 390,000
390,000 390,000
CURRENT ASSETS
Debtors 5 195,110 195,110
Cash at bank and in hand 5,725 7,612
200,835 202,722
Creditors: Amounts Falling Due Within One Year 6 (268,872 ) (271,212 )
NET CURRENT ASSETS (LIABILITIES) (68,037 ) (68,490 )
TOTAL ASSETS LESS CURRENT LIABILITIES 321,963 321,510
Creditors: Amounts Falling Due After More Than One Year 7 (286,962 ) (286,962 )
PROVISIONS FOR LIABILITIES
Deferred Taxation (9,020 ) (9,020 )
NET ASSETS 25,981 25,528
CAPITAL AND RESERVES
Called up share capital 8 10 10
Non distributable reserve 47,474 47,474
Profit and Loss Account (21,503 ) (21,956 )
SHAREHOLDERS' FUNDS 25,981 25,528
Page 1
Page 2
For the year ending 31 August 2023 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
These accounts have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime.
The company has taken advantage of section 444(1) of the Companies Act 2006 and opted not to deliver to the registrar a copy of the company's Profit and Loss Account.
On behalf of the board
Mr G W Beynon
Director
15/04/2024
The notes on pages 3 to 5 form part of these financial statements.
Page 2
Page 3
Notes to the Financial Statements
1. General Information
Cbo Developments Limited is a private company, limited by shares, incorporated in England & Wales, registered number 09746559 . The registered office is 24 Church Street, Rickmansworth, Hertfordshire, WD3 1DD.
The presentational currency of the financial statements is the Pound Sterling (£).
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements are prepared under the historical cost convention and in accordance with the FRS 102 Section 1A Small Entities - The Financial Reporting Standard applicable in the UK and Republic of Ireland and the Companies Act 2006.
The directors have indicated that they will continue to support the company and are of the opinion that the company will continue to receive financial support for the foreseeable future from the directors and its creditors to enable the company to continue its activities
2.2. Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover is reduced for estimated customer returns, rebates and other similar allowances. The turnover shown in the accounts for the year relates to rents received and receivable by the Company on it's investment property.
2.3. Investment Properties
All investment properties are carried at fair value determined annually and derived from the current market prices for comparable real estate, adjusted if necessary for any difference in the nature, location or condition of the specific asset. No depreciation is provided for. Changes in fair value are recognised in the profit and loss account and then held in an other non distributable reserve until any gain is realised.
2.4. Financial Instruments
The company has elected to apply the provisions of Section 11 'Basic Financial Instruments' 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 realised 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 costs 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
Assets not measured at fair value are reviewed for any indication that the asset may be impaired at each balance sheet date. If such indication exists, the recoverable amount of the asset, or the asset's cash generating unit, is estimated and compared to the carrying amount. Where the carrying amount exceeds its recoverable amount, an impairment loss is recognised in profit or loss unless the asset is carried at a revalued amount where the impairment loss is a revaluation decrease.

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.

Basic financial liabilities
Basic financial liabilities, including creditors and bank loans, 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.
...CONTINUED
Page 3
Page 4
2.4. Financial Instruments - continued
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method. Trade creditors 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 creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Derecognition of financial liabilities
Financial liabilities are derecognised when the company's contractual obligations expire or are discharged or cancelled.

2.5. Cash and cash equivalents
Cash and cash equivalents are represented by cash in hand, deposits held at call with financial institutions, and other short-term highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.
3. Average Number of Employees
Average number of employees, including directors, during the year was: 3 (2022: 3)
3 3
4. Investment Property
2023
£
Fair Value
As at 1 September 2022 and 31 August 2023 390,000
5. Debtors
2023 2022
£ £
Due within one year
Other debtors 195,100 195,100
195,100 195,100
Due after more than one year
Other debtors 10 10
10 10
195,110 195,110
Long term debtors represent a loan note of £205,000 issued to P1 Capital Limited (company number: 10893482). The note carries a fixed rate of 20% annual interest which will be calculated and due alongside the principal on the repayment date, no later than 11 February 2024.

As an additional term on the loan note, P1 Capital Limited have agreed a 5% share of the development profits from its investment known as Prunus (Farnborough) Limited, payable once the profits have been realised.
6. Creditors: Amounts Falling Due Within One Year
2023 2022
£ £
Trade creditors - 2,160
Other creditors 268,872 269,052
268,872 271,212
Page 4
Page 5
7. Creditors: Amounts Falling Due After More Than One Year
2023 2022
£ £
Bank loans 286,962 286,962
286,962 286,962
The bank loan is secured over the property to which it relates, a charge was registered on 8/2/2019 and contains a negative pledge. The loan is fixed term over 25 years and is on an interest only basis.
8. Share Capital
2023 2022
£ £
Allotted, Called up and fully paid 10 10
9. Reserves
The other reserve represents the cumulative non-distributable profits on revaluation of investment property.
10. Related Party Transactions
Included within other creditors is £249,882 owed to the directors of the company, and £15,000 to other related parties. These amounts are interest free and repayable on demand.
Page 5