Silverfin false false 30/11/2024 01/12/2023 30/11/2024 T E Cross 06/04/2006 W E Cross 07/11/2003 J J Cross 06/04/2006 20 June 2025 The principal activity of the company during the financial year was that of the provision of residential care. 04950199 2024-11-30 04950199 bus:Director1 2024-11-30 04950199 bus:Director2 2024-11-30 04950199 bus:Director3 2024-11-30 04950199 2023-11-30 04950199 core:CurrentFinancialInstruments 2024-11-30 04950199 core:CurrentFinancialInstruments 2023-11-30 04950199 core:ShareCapital 2024-11-30 04950199 core:ShareCapital 2023-11-30 04950199 core:FurtherSpecificReserve1ComponentTotalEquity 2024-11-30 04950199 core:FurtherSpecificReserve1ComponentTotalEquity 2023-11-30 04950199 core:RetainedEarningsAccumulatedLosses 2024-11-30 04950199 core:RetainedEarningsAccumulatedLosses 2023-11-30 04950199 core:Goodwill 2023-11-30 04950199 core:Goodwill 2024-11-30 04950199 core:LandBuildings 2023-11-30 04950199 core:PlantMachinery 2023-11-30 04950199 core:Vehicles 2023-11-30 04950199 core:FurnitureFittings 2023-11-30 04950199 core:ComputerEquipment 2023-11-30 04950199 core:LandBuildings 2024-11-30 04950199 core:PlantMachinery 2024-11-30 04950199 core:Vehicles 2024-11-30 04950199 core:FurnitureFittings 2024-11-30 04950199 core:ComputerEquipment 2024-11-30 04950199 core:CostValuation 2023-11-30 04950199 core:CostValuation 2024-11-30 04950199 core:WithinOneYear 2024-11-30 04950199 core:WithinOneYear 2023-11-30 04950199 core:BetweenOneFiveYears 2024-11-30 04950199 core:BetweenOneFiveYears 2023-11-30 04950199 2023-12-01 2024-11-30 04950199 bus:FilletedAccounts 2023-12-01 2024-11-30 04950199 bus:SmallEntities 2023-12-01 2024-11-30 04950199 bus:AuditExemptWithAccountantsReport 2023-12-01 2024-11-30 04950199 bus:PrivateLimitedCompanyLtd 2023-12-01 2024-11-30 04950199 bus:Director1 2023-12-01 2024-11-30 04950199 bus:Director2 2023-12-01 2024-11-30 04950199 bus:Director3 2023-12-01 2024-11-30 04950199 core:Goodwill core:TopRangeValue 2023-12-01 2024-11-30 04950199 core:Goodwill 2023-12-01 2024-11-30 04950199 core:PlantMachinery 2023-12-01 2024-11-30 04950199 core:Vehicles 2023-12-01 2024-11-30 04950199 core:FurnitureFittings 2023-12-01 2024-11-30 04950199 core:ComputerEquipment core:TopRangeValue 2023-12-01 2024-11-30 04950199 2022-12-01 2023-11-30 04950199 core:LandBuildings 2023-12-01 2024-11-30 04950199 core:ComputerEquipment 2023-12-01 2024-11-30 iso4217:GBP xbrli:pure

Company No: 04950199 (England and Wales)

CONEYGAR LODGE LIMITED

Unaudited Financial Statements
For the financial year ended 30 November 2024
Pages for filing with the registrar

CONEYGAR LODGE LIMITED

Unaudited Financial Statements

For the financial year ended 30 November 2024

Contents

CONEYGAR LODGE LIMITED

BALANCE SHEET

As at 30 November 2024
CONEYGAR LODGE LIMITED

BALANCE SHEET (continued)

As at 30 November 2024
Note 2024 2023
£ £
Fixed assets
Tangible assets 4 269,301 238,197
Investment property 5 745,000 659,432
Investments 6 25,000 25,000
1,039,301 922,629
Current assets
Stocks 11,653 12,275
Debtors 7 171,353 184,077
Cash at bank and in hand 226,999 116,734
410,005 313,086
Creditors: amounts falling due within one year 8 ( 153,763) ( 124,287)
Net current assets 256,242 188,799
Total assets less current liabilities 1,295,543 1,111,428
Provision for liabilities 9 ( 78,046) ( 51,378)
Net assets 1,217,497 1,060,050
Capital and reserves
Called-up share capital 100 100
Fair value reserve 204,938 140,761
Profit and loss account 1,012,459 919,189
Total shareholders' funds 1,217,497 1,060,050

For the financial year ending 30 November 2024 the Company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The financial statements of Coneygar Lodge Limited (registered number: 04950199) were approved and authorised for issue by the Board of Directors on 20 June 2025. They were signed on its behalf by:

W E Cross
Director
CONEYGAR LODGE LIMITED

NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 30 November 2024
CONEYGAR LODGE LIMITED

NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 30 November 2024
1. Accounting policies

The principal accounting policies are summarised below. They have all been applied consistently throughout the financial year and to the preceding financial year, unless otherwise stated.

General information and basis of accounting

Coneygar Lodge Limited (the Company) is a private company, limited by shares, incorporated in the United Kingdom under the Companies Act 2006 and is registered in England and Wales. The address of the Company's registered office is The Brae, Coneygar Park, Bridport, DT6 3BA, United Kingdom.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain items at fair value, and in accordance with Section 1A of Financial Reporting Standard 102 (FRS 102) ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland’ issued by the Financial Reporting Council and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime.

The financial statements are presented in pounds sterling which is the functional currency of the Company and rounded to the nearest £.

Turnover

Turnover represents the amounts received or receivable for the provision of residential care services and is recognised in the period to which it relates.

Fees received in advance of the period to which they relate are included as deferred income within other creditors on the balance sheet.

Employee benefits

Defined contribution schemes
The Company operates a defined contribution scheme. The amount charged to the Profit and Loss Account in respect of pension costs and other post-retirement benefits is the contributions payable in the financial year. Differences between contributions payable in the financial year and contributions actually paid are included as either accruals or prepayments in the Balance Sheet.

Taxation

Current tax
Current tax is provided at amounts expected to be paid (or recoverable) using the tax rates and laws that have been enacted or substantively enacted at the Balance Sheet date. Tax is recognised in the profit and loss account, 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.

Deferred tax
Deferred tax arises as a result of including items of income and expenditure in taxation computations in periods different from those in which they are included in the Company's financial statements. Deferred tax is provided in full on timing differences which result in an obligation to pay more or less tax at a future date, at the tax rates and laws that have been enacted or substantively enacted by the Balance Sheet date that are expected to apply when the timing differences reverse. Deferred tax assets and liabilities are not discounted.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit. Deferred tax liabilities are presented within provisions for liabilities on the balance sheet.

Intangible assets

Intangible assets are stated at cost or valuation, net of amortisation and any provision for impairment. Amortisation is provided on all intangible assets at rates to write off the cost or valuation of each asset over its expected useful life as follows:

Goodwill 10 years straight line
Goodwill

Goodwill arises on business combinations and represents any excess of consideration given over the fair value of the identifiable assets and liabilities acquired. Goodwill is initially recognised as an intangible asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. The goodwill is fully amortised.

Tangible fixed assets

Tangible fixed assets are stated at cost or valuation, net of depreciation and any provision for impairment. The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation. Depreciation is provided on all tangible fixed assets, other than investment property and freehold land, at rates calculated to write off the cost or valuation, less estimated residual value, of each asset on a straight-line or reducing balance basis over its expected useful life, as follows:

Land and buildings not depreciated
Plant and machinery 20 % reducing balance
Vehicles 20 % reducing balance
Fixtures and fittings 25 % reducing balance
Computer equipment 4 years straight line

Residual value represents the estimated amount which would currently be obtained from disposal of an asset, after deducting estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life.

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

Leases

The Company as lessee
Assets held under finance leases, hire purchase contracts and other similar arrangements, which confer rights and obligations similar to those attached to owned assets, are capitalised as tangible fixed assets at the fair value of the leased asset (or, if lower, the present value of the minimum lease payments as determined at the inception of the lease) and are depreciated over the shorter of the lease terms and their useful lives. The capital elements of future lease obligations are recorded as liabilities, while the interest elements are charged to the Profit and Loss Account over the period of the leases to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals under operating leases are charged on a straight-line basis over the lease term, even if the payments are not made on such a basis. Benefits received and receivable as an incentive to sign an operating lease are similarly spread on a straight-line basis over the lease term.

Investment property

Investment property is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at each reporting date with changes in fair value recognised in profit or loss. Deferred taxation is provided on these gains at the rate expected to apply when the property is sold.

The fair value is determined annually by the directors, on an open market value for existing use basis.

Fixed asset investments

Investments in holiday property bonds are initially measured at cost. They are subsequently measured at cost less any impairment

Stocks

Stocks consist of consumable goods and are stated at cost. Cost is calculated using the FIFO (first-in, first-out) method.

Trade and other debtors

Trade and other debtors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method less impairment losses for bad and doubtful debts, except where the effect of discounting would be immaterial. In such cases the receivables are stated at cost less impairment losses for bad and doubtful debts.

Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in creditors: amounts falling due within one year.

Trade and other creditors

Trade and other creditors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest rate method, unless the effect of discounting would be immaterial, in which case they are stated at cost. 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.

Financial instruments

Financial assets and financial liabilities are recognised when the Company becomes a party to the contractual provisions of the instrument.

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.

Financial assets and liabilities are only offset in the Balance Sheet when, and only when there exists a legally enforceable right to set off the recognised amounts and the Company intends either to settle on a net basis, or to realise the asset and settle the liability simultaneously.

Equity instruments
Equity instruments issued by the Company are recorded at the fair value of cash or other resources received or receivable, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the Company.

Ordinary share capital

The ordinary share capital of the Company is presented as equity.

2. Employees

2024 2023
Number Number
Monthly average number of persons employed by the Company during the year, including directors 31 34

3. Intangible assets

Goodwill Total
£ £
Cost
At 01 December 2023 195,000 195,000
At 30 November 2024 195,000 195,000
Accumulated amortisation
At 01 December 2023 195,000 195,000
At 30 November 2024 195,000 195,000
Net book value
At 30 November 2024 0 0
At 30 November 2023 0 0

4. Tangible assets

Land and buildings Plant and machinery Vehicles Fixtures and fittings Computer equipment Total
£ £ £ £ £ £
Cost
At 01 December 2023 185,832 2,759 22,099 125,654 21,265 357,609
Additions 0 965 44,059 5,260 847 51,131
Disposals 0 0 ( 4,699) 0 0 ( 4,699)
At 30 November 2024 185,832 3,724 61,459 130,914 22,112 404,041
Accumulated depreciation
At 01 December 2023 0 1,546 10,992 95,467 11,407 119,412
Charge for the financial year 0 339 6,686 8,165 4,495 19,685
Disposals 0 0 ( 4,357) 0 0 ( 4,357)
At 30 November 2024 0 1,885 13,321 103,632 15,902 134,740
Net book value
At 30 November 2024 185,832 1,839 48,138 27,282 6,210 269,301
At 30 November 2023 185,832 1,213 11,107 30,187 9,858 238,197

5. Investment property

Investment property
£
Valuation
As at 01 December 2023 659,432
Fair value movement 85,568
As at 30 November 2024 745,000

Valuation

The currently held investment property was revalued at 30 November 2024 by the directors. The valuation was conducted at the current open market value.

The directors consider the valuation of the investment property to remain materially correct at the balance sheet date.

There has been no valuation of investment property by an independent valuer.

6. Fixed asset investments

Other investments Total
£ £
Cost or valuation before impairment
At 01 December 2023 25,000 25,000
At 30 November 2024 25,000 25,000
Carrying value at 30 November 2024 25,000 25,000
Carrying value at 30 November 2023 25,000 25,000

7. Debtors

2024 2023
£ £
Trade debtors 83,792 67,692
Amounts owed by directors 42,609 78,384
Prepayments and accrued income 37,068 32,411
Other debtors 7,884 5,590
171,353 184,077

8. Creditors: amounts falling due within one year

2024 2023
£ £
Trade creditors 8,776 8,947
Accruals and deferred income 74,181 69,493
Corporation tax 55,437 27,240
Other taxation and social security 10,043 12,543
Other creditors 5,326 6,064
153,763 124,287

9. Provision for liabilities

2024 2023
£ £
Deferred tax 78,046 51,378

10. Financial commitments

Commitments

Total future minimum lease payments under non-cancellable operating leases are as follows:

2024 2023
£ £
within one year 3,416 10,509
between one and five years 4,840 0
8,256 10,509

The non-cancellable operating leases are related to the lease of a vehicle.

11. Related party transactions

Transactions with the entity's directors

Advances

The directors' loan accounts are repayable on demand and interest has been charged on overdrawn balances exceeding £10,000 at the official HMRC rates.

_W E and T E Cross_

At 1 December 2023, the balance owed by the directors was £78,384. During the year, £60,570 was advanced to the directors, and £97,113 was repaid by the directors. At 30 November 2024, the balance owed by the directors was £41,841.

At 1 December 2022, the balance owed by the directors was £nil. During the year, £158,572 was advanced to the directors, and £77,019 was repaid by the directors. At 30 November 2023, the balance owed by the directors was £78,384.

_J Cross_

At 1 December 2023, the balance owed by the director was £nil. During the year, £768 was advanced to the director, and £nil was repaid by the director. At 30 November 2024, the balance owed by the director was £768.

Guarantees

During the year the company entered into the following guarantees on behalf of the directors:

The company has guaranteed personal borrowings of £30,655 (2023: £39,540) on behalf of W E Cross. The maximum liability that may be incurred by the company is £39,540 (2023: £41,176).

The company has guaranteed personal borrowings of £30,655 (2023: £39,540) on behalf of T E Cross. The maximum liability that may be incurred by the company is £39,540 (2023: £41,176).