Registered number
03743448
Primrose (2013) Limited
Filleted Accounts
31 July 2024
Primrose (2013) Limited
Registered number: 03743448
Balance Sheet
as at 31 July 2024
Notes 2024 2023
£ £
Fixed assets
Tangible assets 4 4,400,165 3,849,880
Investments 5 2,000 2,000
4,402,165 3,851,880
Current assets
Debtors 6 202,100 30,084
Cash at bank and in hand 129,015 277,330
331,115 307,414
Creditors: amounts falling due within one year 7 (204,582) (270,687)
Net current assets 126,533 36,727
Total assets less current liabilities 4,528,698 3,888,607
Creditors: amounts falling due after more than one year 8 (1,039,536) (1,110,129)
Net assets 3,489,162 2,778,478
Capital and reserves
Called up share capital 160,000 160,000
Revaluation reserve 10 1,694,464 1,119,973
Profit and loss account 1,634,698 1,498,505
Shareholders' funds 3,489,162 2,778,478
The directors are satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006.
The members have not required the company to obtain an audit in accordance with section 476 of the Act.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts.
The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies.
P P Stratton
Director
Approved by the board on 28 April 2025
Primrose (2013) Limited
Notes to the Accounts
for the year ended 31 July 2024
1 Accounting policies
Basis of preparation
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).
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 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.
Intangible fixed assets
Intangible fixed assets are measured at cost less accumulative amortisation and any accumulative impairment losses.
Tangible fixed assets
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows:
Freehold buildings over 100 years
Plant and machinery 20% reducing balance
Fixtures, fittings, tools and equipment 25% reducing balance
Investments
Investments in subsidiaries, associates and joint ventures are measured at cost less any accumulated impairment losses. Listed investments are measured at fair value. Unlisted investments are measured at fair value unless the value cannot be measured reliably, in which case they are measured at cost less any accumulated impairment losses. Changes in fair value are included in the profit and loss account.
Debtors
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.
Creditors
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.
Taxation
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. 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.
Provisions
Provisions (ie liabilities of uncertain timing or amount) are recognised when there is an obligation at the reporting date as a result of a past event, it is probable that economic benefit will be transferred to settle the obligation and the amount of the obligation can be estimated reliably.
Leased assets
A lease is classified as a finance lease if it transfers substantially all the risks and rewards incidental to ownership. All other leases are classified as operating leases. The rights of use and obligations under finance leases are initially recognised as assets and liabilities at amounts equal to the fair value of the leased assets or, if lower, the present value of the minimum lease payments. Minimum lease payments are apportioned between the finance charge and the reduction in the outstanding liability using the effective interest rate method. The finance charge is allocated to each period during the lease so as to produce a constant periodic rate of interest on the remaining balance of the liability. Leased assets are depreciated in accordance with the company's policy for tangible fixed assets. If there is no reasonable certainty that ownership will be obtained at the end of the lease term, the asset is depreciated over the lower of the lease term and its useful life. Operating lease payments are recognised as an expense on a straight line basis over the lease term.
Pensions
Contributions to defined contribution plans are expensed in the period to which they relate.
2 Employees 2024 2023
Number Number
Average number of persons employed by the company 4 5
3 Intangible fixed assets £
Goodwill:
Cost
At 1 August 2023 570,000
Disposals (250,000)
At 31 July 2024 320,000
Amortisation
At 1 August 2023 570,000
On disposals (250,000)
At 31 July 2024 320,000
Net book value
At 31 July 2024 -
Goodwill is being written off in equal annual instalments over its estimated economic life of 5 years.
4 Tangible fixed assets
Land and buildings Plant and machinery etc Motor vehicles Total
£ £ £ £
Cost
At 1 August 2023 4,380,347 1,522,108 15,500 5,917,955
Additions 90,178 - - 90,178
Surplus on revaluation 557,714 - - 557,714
Disposals - - (15,500) (15,500)
At 31 July 2024 5,028,239 1,522,108 - 6,550,347
Depreciation
At 1 August 2023 952,481 1,100,095 15,499 2,068,075
Charge for the year 50,248 47,358 - 97,606
On disposals - - (15,499) (15,499)
At 31 July 2024 1,002,729 1,147,453 - 2,150,182
Net book value
At 31 July 2024 4,025,510 374,655 - 4,400,165
At 31 July 2023 3,427,866 422,013 1 3,849,880
Freehold land and buildings: 2024 2023
£ £
Historical cost 3,342,801 2,517,273
Cumulative depreciation based on historical cost 667,649 411,373
2,675,152 2,105,900
5 Investments
Investments in
subsidiary
undertakings
£
Cost
At 1 August 2023 2,000
At 31 July 2024 2,000
Historical cost
At 1 August 2023 2,000
At 31 July 2024 2,000
6 Debtors 2024 2023
£ £
Other debtors 202,100 30,084
7 Creditors: amounts falling due within one year 2024 2023
£ £
Bank loans and overdrafts 124,098 50,156
Trade creditors 221 22,444
Amounts owed to group undertakings and undertakings in which the company has a participating interest 120,144 78,389
Taxation and social security costs 6,348 -
Other creditors (46,229) 119,698
204,582 270,687
8 Creditors: amounts falling due after one year 2024 2023
£ £
Bank loans 1,021,404 1,093,849
Other creditors 18,132 16,280
1,039,536 1,110,129
9 Loans 2024 2023
£ £
Creditors include:
Instalments falling due for payment after more than five years 471,941 596,039
Secured bank loans 1,092,431 1,110,129
The bank has a fixed and floating charge over the assets of the company.
10 Revaluation reserve 2024 2023
£ £
At 1 August 2023 1,119,973 1,131,286
Movement in the year 574,491 (11,313)
At 31 July 2024 1,694,464 1,119,973
11 Other information
Primrose (2013) Limited is a private company limited by shares and incorporated in England. Its registered office is:
Brewery House
High Street
Twyford
Winchester
SO21 1RG
Primrose (2013) Limited 03743448 false 2023-08-01 2024-07-31 2024-07-31 VT Final Accounts April 2025 P P Stratton No description of principal activity 03743448 2022-08-01 2023-07-31 03743448 core:RevaluationReserve core:LandBuildings 2022-08-01 2023-07-31 03743448 core:WithinOneYear 2023-07-31 03743448 core:AfterOneYear 2023-07-31 03743448 core:ShareCapital 2023-07-31 03743448 core:OtherReservesSubtotal 2023-07-31 03743448 core:RetainedEarningsAccumulatedLosses 2023-07-31 03743448 core:RevaluationReserve 2022-07-31 03743448 2023-08-01 2024-07-31 03743448 bus:PrivateLimitedCompanyLtd 2023-08-01 2024-07-31 03743448 bus:AuditExempt-NoAccountantsReport 2023-08-01 2024-07-31 03743448 bus:Director40 2023-08-01 2024-07-31 03743448 1 2023-08-01 2024-07-31 03743448 2 2023-08-01 2024-07-31 03743448 core:Goodwill 2023-08-01 2024-07-31 03743448 core:LandBuildings 2023-08-01 2024-07-31 03743448 core:PlantMachinery 2023-08-01 2024-07-31 03743448 core:Vehicles 2023-08-01 2024-07-31 03743448 core:RevaluationReserve core:LandBuildings 2023-08-01 2024-07-31 03743448 countries:England 2023-08-01 2024-07-31 03743448 bus:FRS102 2023-08-01 2024-07-31 03743448 bus:FilletedAccounts 2023-08-01 2024-07-31 03743448 2024-07-31 03743448 core:WithinOneYear 2024-07-31 03743448 core:AfterOneYear 2024-07-31 03743448 core:ShareCapital 2024-07-31 03743448 core:OtherReservesSubtotal 2024-07-31 03743448 core:RetainedEarningsAccumulatedLosses 2024-07-31 03743448 core:Goodwill 2024-07-31 03743448 core:LandBuildings 2024-07-31 03743448 core:PlantMachinery 2024-07-31 03743448 core:Vehicles 2024-07-31 03743448 core:RevaluationReserve 2024-07-31 03743448 2023-07-31 03743448 core:Goodwill 2023-07-31 03743448 core:LandBuildings 2023-07-31 03743448 core:PlantMachinery 2023-07-31 03743448 core:Vehicles 2023-07-31 03743448 core:RevaluationReserve 2023-07-31 iso4217:GBP xbrli:pure