2022-04-012023-03-312023-03-31false05431274Lune Valley Pheasantries Limited2023-09-2101470iso4217:GBPxbrli:pure054312742022-04-01054312742023-03-31054312742022-04-012023-03-31054312742021-04-01054312742022-03-31054312742021-04-012022-03-3105431274bus:SmallEntities2022-04-012023-03-3105431274bus:AuditExempt-NoAccountantsReport2022-04-012023-03-3105431274bus:FullAccounts2022-04-012023-03-3105431274bus:PrivateLimitedCompanyLtd2022-04-012023-03-3105431274core:WithinOneYear2023-03-3105431274core:AfterOneYear2023-03-3105431274core:WithinOneYear2022-03-3105431274core:AfterOneYear2022-03-3105431274core:ShareCapital2023-03-3105431274core:SharePremium2023-03-3105431274core:RevaluationReserve2023-03-3105431274core:OtherReservesSubtotal2023-03-3105431274core:RetainedEarningsAccumulatedLosses2023-03-3105431274core:ShareCapital2022-03-3105431274core:SharePremium2022-03-3105431274core:RevaluationReserve2022-03-3105431274core:OtherReservesSubtotal2022-03-3105431274core:RetainedEarningsAccumulatedLosses2022-03-3105431274core:LandBuildings2023-03-3105431274core:PlantMachinery2023-03-3105431274core:Vehicles2023-03-3105431274core:FurnitureFittings2023-03-3105431274core:OfficeEquipment2023-03-3105431274core:NetGoodwill2023-03-3105431274core:IntangibleAssetsOtherThanGoodwill2023-03-3105431274core:ListedExchangeTraded2023-03-3105431274core:UnlistedNon-exchangeTraded2023-03-3105431274core:LandBuildings2022-03-3105431274core:PlantMachinery2022-03-3105431274core:Vehicles2022-03-3105431274core:FurnitureFittings2022-03-3105431274core:OfficeEquipment2022-03-3105431274core:NetGoodwill2022-03-3105431274core:IntangibleAssetsOtherThanGoodwill2022-03-3105431274core:ListedExchangeTraded2022-03-3105431274core:UnlistedNon-exchangeTraded2022-03-3105431274core:LandBuildings2022-04-012023-03-3105431274core:PlantMachinery2022-04-012023-03-3105431274core:Vehicles2022-04-012023-03-3105431274core:FurnitureFittings2022-04-012023-03-3105431274core:OfficeEquipment2022-04-012023-03-3105431274core:NetGoodwill2022-04-012023-03-3105431274core:IntangibleAssetsOtherThanGoodwill2022-04-012023-03-3105431274core:ListedExchangeTraded2022-04-012023-03-3105431274core:UnlistedNon-exchangeTraded2022-04-012023-03-3105431274core:MoreThanFiveYears2022-04-012023-03-3105431274core:Non-currentFinancialInstruments2023-03-3105431274core:Non-currentFinancialInstruments2022-03-3105431274dpl:CostSales2022-04-012023-03-3105431274dpl:DistributionCosts2022-04-012023-03-3105431274dpl:AdministrativeExpenses2022-04-012023-03-3105431274core:LandBuildings2022-04-012023-03-3105431274core:PlantMachinery2022-04-012023-03-3105431274core:Vehicles2022-04-012023-03-3105431274core:FurnitureFittings2022-04-012023-03-3105431274core:OfficeEquipment2022-04-012023-03-3105431274core:NetGoodwill2022-04-012023-03-3105431274core:IntangibleAssetsOtherThanGoodwill2022-04-012023-03-3105431274dpl:GroupUndertakings2022-04-012023-03-3105431274dpl:ParticipatingInterests2022-04-012023-03-3105431274dpl:GroupUndertakingscore:ListedExchangeTraded2022-04-012023-03-3105431274core:ListedExchangeTraded2022-04-012023-03-3105431274dpl:GroupUndertakingscore:UnlistedNon-exchangeTraded2022-04-012023-03-3105431274core:UnlistedNon-exchangeTraded2022-04-012023-03-3105431274dpl:CostSales2021-04-012022-03-3105431274dpl:DistributionCosts2021-04-012022-03-3105431274dpl:AdministrativeExpenses2021-04-012022-03-3105431274core:LandBuildings2021-04-012022-03-3105431274core:PlantMachinery2021-04-012022-03-3105431274core:Vehicles2021-04-012022-03-3105431274core:FurnitureFittings2021-04-012022-03-3105431274core:OfficeEquipment2021-04-012022-03-3105431274core:NetGoodwill2021-04-012022-03-3105431274core:IntangibleAssetsOtherThanGoodwill2021-04-012022-03-3105431274dpl:GroupUndertakings2021-04-012022-03-3105431274dpl:ParticipatingInterests2021-04-012022-03-3105431274dpl:GroupUndertakingscore:ListedExchangeTraded2021-04-012022-03-3105431274core:ListedExchangeTraded2021-04-012022-03-3105431274dpl:GroupUndertakingscore:UnlistedNon-exchangeTraded2021-04-012022-03-3105431274core:UnlistedNon-exchangeTraded2021-04-012022-03-3105431274core:NetGoodwill2023-03-3105431274core:IntangibleAssetsOtherThanGoodwill2023-03-3105431274core:LandBuildings2023-03-3105431274core:PlantMachinery2023-03-3105431274core:Vehicles2023-03-3105431274core:FurnitureFittings2023-03-3105431274core:OfficeEquipment2023-03-3105431274core:AfterOneYear2023-03-3105431274core:WithinOneYear2023-03-3105431274core:ListedExchangeTraded2023-03-3105431274core:UnlistedNon-exchangeTraded2023-03-3105431274core:ShareCapital2023-03-3105431274core:SharePremium2023-03-3105431274core:RevaluationReserve2023-03-3105431274core:OtherReservesSubtotal2023-03-3105431274core:RetainedEarningsAccumulatedLosses2023-03-3105431274core:NetGoodwill2022-03-3105431274core:IntangibleAssetsOtherThanGoodwill2022-03-3105431274core:LandBuildings2022-03-3105431274core:PlantMachinery2022-03-3105431274core:Vehicles2022-03-3105431274core:FurnitureFittings2022-03-3105431274core:OfficeEquipment2022-03-3105431274core:AfterOneYear2022-03-3105431274core:WithinOneYear2022-03-3105431274core:ListedExchangeTraded2022-03-3105431274core:UnlistedNon-exchangeTraded2022-03-3105431274core:ShareCapital2022-03-3105431274core:SharePremium2022-03-3105431274core:RevaluationReserve2022-03-3105431274core:OtherReservesSubtotal2022-03-3105431274core:RetainedEarningsAccumulatedLosses2022-03-3105431274core:NetGoodwill2021-04-0105431274core:IntangibleAssetsOtherThanGoodwill2021-04-0105431274core:LandBuildings2021-04-0105431274core:PlantMachinery2021-04-0105431274core:Vehicles2021-04-0105431274core:FurnitureFittings2021-04-0105431274core:OfficeEquipment2021-04-0105431274core:AfterOneYear2021-04-0105431274core:WithinOneYear2021-04-0105431274core:ListedExchangeTraded2021-04-0105431274core:UnlistedNon-exchangeTraded2021-04-0105431274core:ShareCapital2021-04-0105431274core:SharePremium2021-04-0105431274core:RevaluationReserve2021-04-0105431274core:OtherReservesSubtotal2021-04-0105431274core:RetainedEarningsAccumulatedLosses2021-04-0105431274core:AfterOneYear2022-04-012023-03-3105431274core:WithinOneYear2022-04-012023-03-3105431274core:Non-currentFinancialInstrumentscore:CostValuation2022-04-012023-03-3105431274core:Non-currentFinancialInstrumentscore:AdditionsToInvestments2022-04-012023-03-3105431274core:Non-currentFinancialInstrumentscore:RevaluationsIncreaseDecreaseInInvestments2022-04-012023-03-3105431274core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInInvestments2022-04-012023-03-3105431274core:Non-currentFinancialInstrumentscore:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments2022-04-012023-03-3105431274core:Non-currentFinancialInstrumentscore:ImpairmentLossReversalProvisionsForImpairmentInvestments2022-04-012023-03-3105431274core:Non-currentFinancialInstrumentscore:AcquisitionsIncreaseInProvisionsForImpairmentInvestments2022-04-012023-03-3105431274core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInProvisionsForImpairmentInvestments2022-04-012023-03-3105431274core:Non-currentFinancialInstrumentscore:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments2022-04-012023-03-3105431274core:Non-currentFinancialInstrumentscore:CostValuation2023-03-3105431274core:Non-currentFinancialInstrumentscore:AdditionsToInvestments2023-03-3105431274core:Non-currentFinancialInstrumentscore:RevaluationsIncreaseDecreaseInInvestments2023-03-3105431274core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInInvestments2023-03-3105431274core:Non-currentFinancialInstrumentscore:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments2023-03-3105431274core:Non-currentFinancialInstrumentscore:ImpairmentLossReversalProvisionsForImpairmentInvestments2023-03-3105431274core:Non-currentFinancialInstrumentscore:AcquisitionsIncreaseInProvisionsForImpairmentInvestments2023-03-3105431274core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInProvisionsForImpairmentInvestments2023-03-3105431274core:Non-currentFinancialInstrumentscore:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments2023-03-3105431274core:Non-currentFinancialInstrumentscore:CostValuation2022-03-3105431274core:Non-currentFinancialInstrumentscore:AdditionsToInvestments2022-03-3105431274core:Non-currentFinancialInstrumentscore:RevaluationsIncreaseDecreaseInInvestments2022-03-3105431274core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInInvestments2022-03-3105431274core:Non-currentFinancialInstrumentscore:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments2022-03-3105431274core:Non-currentFinancialInstrumentscore:ImpairmentLossReversalProvisionsForImpairmentInvestments2022-03-3105431274core:Non-currentFinancialInstrumentscore:AcquisitionsIncreaseInProvisionsForImpairmentInvestments2022-03-3105431274core:Non-currentFinancialInstrumentscore:DisposalsDecreaseInProvisionsForImpairmentInvestments2022-03-3105431274core:Non-currentFinancialInstrumentscore:OtherIncreaseDecreaseInProvisionsForImpairmentInvestments2022-03-3105431274bus:Director12022-04-012023-03-3105431274bus:Director22022-04-012023-03-3105431274bus:Director32022-04-012023-03-31

Lune Valley Pheasantries Limited

Registered Number
05431274
(England and Wales)

Unaudited Financial Statements for the Year ended
31 March 2023

Lune Valley Pheasantries Limited
Company Information
for the year from 1 April 2022 to 31 March 2023

Directors

Luke Hobson
Michael John Ladhams
James Paul Richardson

Registered Address

36 Briarigg
Kendal
LA9 6FA

Registered Number

05431274 (England and Wales)
Lune Valley Pheasantries Limited
Statement of Financial Position
31 March 2023

Notes

2023

2022

£

£

£

£

Fixed assets
Intangible assets815,00020,000
Tangible assets10478,636504,519
493,636524,519
Current assets
Debtors12427,106116,191
Cash at bank and on hand262,456206,565
689,562322,756
Creditors amounts falling due within one year13(413,898)(343,116)
Net current assets (liabilities)275,664(20,360)
Total assets less current liabilities769,300504,159
Creditors amounts falling due after one year14(64,766)(108,394)
Provisions for liabilities15(75,085)(61,982)
Net assets629,449333,783
Capital and reserves
Called up share capital300300
Profit and loss account629,149333,483
Shareholders' funds629,449333,783
The financial statements were approved and authorised for issue by the Board of Directors on 21 September 2023, and are signed on its behalf by:
James Paul Richardson
Director
Luke Hobson
Director
Michael John Ladhams
Director

Registered Company No. 05431274
Lune Valley Pheasantries Limited
Notes to the Financial Statements
for the year ended 31 March 2023

1.Statutory information
The company is a private company limited by shares and registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.
2.Compliance with applicable reporting framework
The financial statements have been prepared in compliance with FRS 102 Section 1A as it applies to the financial statements for the period and there were no material departures from the reporting standard.
3.Basis of measurement used in financial statements
The accounts have been prepared under the historical cost convention and in accordance with FRS 102, the financial reporting standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard).
4.Accounting policies
Functional and presentation currency policy
The financial statements are presented in sterling and this is the functional currency of the company.
Property, plant and equipment policy
Tangible fixed assets are stated at cost or valuation less depreciation. Depreciation is provided on all tangible fixed assets as follows:

Reducing balance (%)
Plant and machinery15
Intangible assets policy
Intangible assets are initially recorded at cost, and are subsequently stated at cost less any accumulated amortisation and impairment losses. Any intangible assets carried at revalued amounts, are recorded at the fair value at the date of revaluation, as determined by reference to an active market, less any subsequent accumulated amortisation and subsequent accumulated impairment losses.
Revenue recognition policy
Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs.
Taxation policy
Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Deferred tax policy
Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted.
Government grants and other government assistance policy
Government grants are recognised at the fair value of the asset received or receivable. Grants are not recognised until there is reasonable assurance that the company will comply with the conditions attaching to them and the grants will be received. Government grants are recognised using the accrual model. Under the accrual model, government grants relating to revenue are recognised on a systematic basis over the periods in which the company recognises the related costs for which the grant is intended to compensate. Grants that are receivable as compensation for expenses or losses already incurred or for the purpose of giving immediate financial support to the entity with no future related costs are recognised in income in the period in which it becomes receivable.
Valuation of financial instruments policy
The company only holds basic financial instruments as defined in FRS 102. The financial assets and financial liabilities of the company and their measurement basis are as follows: Financial assets – trade and other debtors are basic financial instruments and are debt instruments measured at amortised cost as detailed in notes. Prepayments are not financial instruments. Cash at bank – is classified as a basic financial instrument and is measured at face value. Financial liabilities – trade creditors, accruals and other creditors are financial instruments, and are measured at amortised cost as detailed in notes. Taxation and social security are not included in the financial instruments disclosure definition. Deferred income is not deemed to be a financial liability, as the cash settlement has already taken place and there is an obligation to deliver services rather than cash or another financial instrument.
5.Critical estimates and judgements
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Significant judgements There are no judgements (apart from those involving estimations) that management have made in the process of applying the entity's accounting policies that have a significant effect on the amounts recognised in the financial statements.
6.Sources of estimation uncertainty
Accounting estimates and assumptions are made concerning the future and, by their nature, will rarely equal the related actual outcome. There are no key assumptions and other sources of estimation uncertainty that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year.
7.Employee information

20232022
Average number of employees during the year911
8.Intangible assets

Goodwill

Total

££
Cost or valuation
At 01 April 22100,000100,000
At 31 March 23100,000100,000
Amortisation and impairment
At 01 April 2280,00080,000
Charge for year5,0005,000
At 31 March 2385,00085,000
Net book value
At 31 March 2315,00015,000
At 31 March 2220,00020,000
9.Useful life of intangible asset
Goodwill, being the amount paid in connection with the acquisition of a business in 2005 is being amortised evenly over its estimated useful life of 20 years.
10.Property, plant and equipment

Land & buildings

Plant & machinery

Total

£££
Cost or valuation
At 01 April 22178,2961,046,3691,224,665
Additions-33,00033,000
Disposals-(30,000)(30,000)
At 31 March 23178,2961,049,3691,227,665
Depreciation and impairment
At 01 April 22-720,146720,146
Charge for year-53,88353,883
On disposals-(25,000)(25,000)
At 31 March 23-749,029749,029
Net book value
At 31 March 23178,296300,340478,636
At 31 March 22178,296326,223504,519
HSBC Bank PLC hold a fixed and floating charge over the undertaking and all property and assets of the company. They also hold a charge over the land Lady Ing Lane, Winton that contains a negative pledge.
11.Provisions for impairment of tangible assets
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date.
12.Debtors

2023

2022

££
Trade debtors / trade receivables416,890100,529
Other debtors10,21610,767
Prepayments and accrued income-4,895
Total427,106116,191
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts.
13.Creditors within one year

2023

2022

££
Trade creditors / trade payables26,73810,621
Bank borrowings and overdrafts41,57952,506
Taxation and social security107,96568,550
Other creditors235,267209,689
Accrued liabilities and deferred income2,3491,750
Total413,898343,116
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method.
14.Creditors after one year

2023

2022

££
Bank borrowings and overdrafts64,766108,394
Total64,766108,394
15.Provisions for liabilities
Provisions are recognised when the entity has an obligation at the reporting date as a result of a past event, it is probable that the entity will be required to transfer economic benefits in settlement and the amount of the obligation can be estimated reliably. Provisions are recognised as a liability in the statement of financial position and the amount of the provision as an expense. Provisions are initially measured at the best estimate of the amount required to settle the obligation at the reporting date and subsequently reviewed at each reporting date and adjusted to reflect the current best estimate of the amount that would be required to settle the obligation. Any adjustments to the amounts previously recognised are recognised in profit or loss unless the provision was originally recognised as part of the cost of an asset.

2023

2022

££
Net deferred tax liability (asset)75,08561,982
Total75,08561,982