Sherwood Estates Limited 05899906 false 2023-02-01 2024-01-31 2024-01-31 The principal activity of the company is property development. Digita Accounts Production Advanced 6.30.9574.0 true true 05899906 2023-02-01 2024-01-31 05899906 2024-01-31 05899906 core:CurrentFinancialInstruments 2024-01-31 05899906 core:CurrentFinancialInstruments core:WithinOneYear 2024-01-31 05899906 core:FurnitureFittingsToolsEquipment 2024-01-31 05899906 core:MotorVehicles 2024-01-31 05899906 bus:SmallEntities 2023-02-01 2024-01-31 05899906 bus:AuditExemptWithAccountantsReport 2023-02-01 2024-01-31 05899906 bus:FilletedAccounts 2023-02-01 2024-01-31 05899906 bus:SmallCompaniesRegimeForAccounts 2023-02-01 2024-01-31 05899906 bus:RegisteredOffice 2023-02-01 2024-01-31 05899906 bus:Director1 2023-02-01 2024-01-31 05899906 bus:Director4 2023-02-01 2024-01-31 05899906 bus:Director6 2023-02-01 2024-01-31 05899906 bus:Director7 2023-02-01 2024-01-31 05899906 bus:PrivateLimitedCompanyLtd 2023-02-01 2024-01-31 05899906 core:ComputerEquipment 2023-02-01 2024-01-31 05899906 core:FurnitureFittingsToolsEquipment 2023-02-01 2024-01-31 05899906 core:MotorVehicles 2023-02-01 2024-01-31 05899906 core:ToolsEquipment 2023-02-01 2024-01-31 05899906 countries:EnglandWales 2023-02-01 2024-01-31 05899906 2023-01-31 05899906 core:FurnitureFittingsToolsEquipment 2023-01-31 05899906 core:MotorVehicles 2023-01-31 05899906 2022-02-01 2023-01-31 05899906 2023-01-31 05899906 core:CurrentFinancialInstruments 2023-01-31 05899906 core:CurrentFinancialInstruments core:WithinOneYear 2023-01-31 05899906 core:FurnitureFittingsToolsEquipment 2023-01-31 05899906 core:MotorVehicles 2023-01-31 iso4217:GBP xbrli:pure

Company No: 05899906

Sherwood Estates Limited

Unaudited Financial Statements

Year Ended

31 January 2024

 

Sherwood Estates Limited

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 8

 

Sherwood Estates Limited

Company Information

Directors

J H Baron

J D Baron

C H Baron

J B Baron

Registered office

Suite 8 Bourne Gate
25 Bourne Valley Road
Poole
Dorset
BH12 1DY

Accountants

Brett Pittwood
Chartered Certified Accountants
Suite 8 Bourne Gate
25 Bourne Valley Road
Poole
Dorset
BH12 1DY

 

Sherwood Estates Limited

(Registration number: 05899906)
Balance Sheet as at 31 January 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

4

9,594

13,282

Current assets

 

Stocks

5

499,688

438,434

Debtors

6

39,628

171,576

Cash at bank and in hand

 

7,723

23,220

 

547,039

633,230

Creditors: Amounts falling due within one year

7

(285,354)

(231,918)

Net current assets

 

261,685

401,312

Total assets less current liabilities

 

271,279

414,594

Provisions for liabilities

(1,822)

(2,523)

Net assets

 

269,457

412,071

Capital and reserves

 

Called up share capital

4

4

Capital redemption reserve

6

6

Retained earnings

269,447

412,061

Shareholders' funds

 

269,457

412,071

For the financial year ending 31 January 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 30 January 2025 and signed on its behalf by:
 

J H Baron
Director

 

Sherwood Estates Limited

Notes to the Unaudited Financial Statements
for the Year Ended 31 January 2024

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Suite 8 Bourne Gate
25 Bourne Valley Road
Poole
Dorset
BH12 1DY
England

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

The financial statements are presented in sterling which is the functional currency of the company. Monetary amounts are rounded to the nearest pound.

Going concern

The financial statements have been prepared on a going concern basis.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Government grants

Government grants are recognised based on the accrual model and are measured at the fair value of the funds or asset received or receivable.

Government grants in respect of capital expenditure are credited to deferred income and are released to profit over the expected useful lives of the relevant assets by equal annual instalments. Grants of a revenue nature are credited to income so as to match them with the expenditure to which they relate.

 

Sherwood Estates Limited

Notes to the Unaudited Financial Statements
for the Year Ended 31 January 2024

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when 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.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Motor vehicle

25% reducing balance

Plant and equipment

25% reducing balance

Computer equipment

33.3% straight line

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

 

Sherwood Estates Limited

Notes to the Unaudited Financial Statements
for the Year Ended 31 January 2024

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

 

Sherwood Estates Limited

Notes to the Unaudited Financial Statements
for the Year Ended 31 January 2024

Financial instruments

Classification
Financial assets

Basic financial assets
Basic financial assets, which include trade debtors, 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.

Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publically traded and whose fair values cannot be measured reliably are measured at cost less impairment.

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 creditors, 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 receipts discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 4 (2023 - 4).

 

Sherwood Estates Limited

Notes to the Unaudited Financial Statements
for the Year Ended 31 January 2024

4

Tangible assets

Plant and equipment
 £

Motor vehicle
 £

Total
£

Cost or valuation

At 1 February 2023

23,079

14,481

37,560

At 31 January 2024

23,079

14,481

37,560

Depreciation

At 1 February 2023

15,907

8,371

24,278

Charge for the year

2,161

1,527

3,688

At 31 January 2024

18,068

9,898

27,966

Carrying amount

At 31 January 2024

5,011

4,583

9,594

At 31 January 2023

7,172

6,110

13,282

5

Stocks

2024
£

2023
£

Raw materials and consumables

1,000

1,000

Work in progress

498,688

437,434

499,688

438,434

6

Debtors

2024
£

2023
£

Trade debtors

36,621

163,709

Other debtors

1,567

1,565

Prepayments

1,440

6,302

39,628

171,576

 

Sherwood Estates Limited

Notes to the Unaudited Financial Statements
for the Year Ended 31 January 2024

7

Creditors

Creditors: amounts falling due within one year

Note

2024
£

2023
£

Due within one year

 

Loans and borrowings

8

190,622

130,729

Trade creditors

 

73,886

74,567

Taxation and social security

 

17,283

23,747

Accruals and deferred income

 

2,950

2,875

Other creditors

 

613

-

 

285,354

231,918

8

Loans and borrowings

Current loans and borrowings

2024
£

2023
£

Other borrowings

190,622

130,729