IRIS Accounts Production v25.1.3.33 04356855 Board of Directors 1.1.24 31.12.24 31.12.24 0 0 false true true false false true false Ordinary shares 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh043568552023-12-31043568552024-12-31043568552024-01-012024-12-31043568552022-12-31043568552023-01-012023-12-31043568552023-12-3104356855ns15:EnglandWales2024-01-012024-12-3104356855ns14:PoundSterling2024-01-012024-12-3104356855ns10:Director12024-01-012024-12-3104356855ns10:PrivateLimitedCompanyLtd2024-01-012024-12-3104356855ns10:SmallEntities2024-01-012024-12-3104356855ns10:Audited2024-01-012024-12-3104356855ns10:SmallCompaniesRegimeForDirectorsReport2024-01-012024-12-3104356855ns10:SmallCompaniesRegimeForAccounts2024-01-012024-12-3104356855ns10:FullAccounts2024-01-012024-12-3104356855ns10:OrdinaryShareClass12024-01-012024-12-3104356855ns10:Director32024-01-012024-12-3104356855ns10:RegisteredOffice2024-01-012024-12-3104356855ns10:Director22024-01-012024-12-310435685512024-01-012024-12-310435685512023-01-012023-12-3104356855ns5:CurrentFinancialInstruments2024-12-3104356855ns5:CurrentFinancialInstruments2023-12-3104356855ns5:Non-currentFinancialInstruments2024-12-3104356855ns5:Non-currentFinancialInstruments2023-12-3104356855ns5:ShareCapital2024-12-3104356855ns5:ShareCapital2023-12-3104356855ns5:FurtherSpecificReserve1ComponentTotalEquity2024-12-3104356855ns5:FurtherSpecificReserve1ComponentTotalEquity2023-12-3104356855ns5:RetainedEarningsAccumulatedLosses2024-12-3104356855ns5:RetainedEarningsAccumulatedLosses2023-12-3104356855ns5:ShareCapital2022-12-3104356855ns5:RetainedEarningsAccumulatedLosses2022-12-3104356855ns5:FurtherSpecificReserve1ComponentTotalEquity2022-12-3104356855ns5:RetainedEarningsAccumulatedLosses2023-01-012023-12-3104356855ns5:FurtherSpecificReserve1ComponentTotalEquity2023-01-012023-12-3104356855ns5:RetainedEarningsAccumulatedLosses2024-01-012024-12-3104356855ns5:FurtherSpecificReserve1ComponentTotalEquity2024-01-012024-12-310435685512024-01-012024-12-3104356855ns5:OwnedAssets2024-01-012024-12-3104356855ns5:OwnedAssets2023-01-012023-12-3104356855ns5:LandBuildings2023-12-3104356855ns5:PlantMachinery2023-12-3104356855ns5:FurnitureFittings2023-12-3104356855ns5:LandBuildings2024-01-012024-12-3104356855ns5:PlantMachinery2024-01-012024-12-3104356855ns5:FurnitureFittings2024-01-012024-12-3104356855ns5:LandBuildings2024-12-3104356855ns5:PlantMachinery2024-12-3104356855ns5:FurnitureFittings2024-12-3104356855ns5:LandBuildings2023-12-3104356855ns5:PlantMachinery2023-12-3104356855ns5:FurnitureFittings2023-12-3104356855ns5:WithinOneYearns5:CurrentFinancialInstruments2024-12-3104356855ns5:WithinOneYearns5:CurrentFinancialInstruments2023-12-3104356855ns5:Non-currentFinancialInstruments2024-01-012024-12-3104356855ns5:BetweenOneTwoYearsns5:Non-currentFinancialInstruments2024-12-3104356855ns5:BetweenOneTwoYearsns5:Non-currentFinancialInstruments2023-12-3104356855ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2024-12-3104356855ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2023-12-3104356855ns5:Secured2024-12-3104356855ns5:Secured2023-12-3104356855ns5:AcceleratedTaxDepreciationDeferredTax2024-12-3104356855ns5:AcceleratedTaxDepreciationDeferredTax2023-12-3104356855ns5:DeferredTaxation2023-12-3104356855ns5:DeferredTaxation2024-12-3104356855ns10:OrdinaryShareClass12024-12-3104356855ns5:RetainedEarningsAccumulatedLosses2023-12-3104356855ns5:FurtherSpecificReserve1ComponentTotalEquity2023-12-31
REGISTERED NUMBER: 04356855 (England and Wales)


















REPORT OF THE DIRECTORS AND

FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2024

FOR

BRECKLAND LEISURE LIMITED

BRECKLAND LEISURE LIMITED (REGISTERED NUMBER: 04356855)






CONTENTS OF THE FINANCIAL STATEMENTS
for the Year Ended 31 December 2024




Page

Company Information 1

Report of the Directors 2

Report of the Independent Auditors 4

Income Statement 8

Other Comprehensive Income 9

Statement of Financial Position 10

Statement of Changes in Equity 11

Notes to the Financial Statements 12


BRECKLAND LEISURE LIMITED

COMPANY INFORMATION
for the Year Ended 31 December 2024







DIRECTORS: A N Duck
D A M Vermeer



REGISTERED OFFICE: The Stables
Duxbury Park
Duxbury Hall Road
Chorley
PR7 4AT



REGISTERED NUMBER: 04356855 (England and Wales)



AUDITORS: Fairhurst Audit Services Ltd
Statutory Auditor
Chartered Accountants
Douglas Bank House
Wigan Lane
Wigan
Lancashire
WN1 2TB



BANKERS: Barclays Bank PLC
1 Churchill Place
London
E14 5HP

BRECKLAND LEISURE LIMITED (REGISTERED NUMBER: 04356855)

REPORT OF THE DIRECTORS
for the Year Ended 31 December 2024

The directors present their report with the financial statements of the company for the year ended 31 December 2024.

PRINCIPAL ACTIVITY
The principal activity of the company in the year under review was that of the operation of a leisure facility under a PFI contract.

REVIEW OF BUSINESS
The profit for the year, after taxation, amounted to £228,094 (2023 - £348,350).

Dividends of £45,739 have been paid in the year (2023 - £158,373).

DIRECTORS
A N Duck has held office during the whole of the period from 1 January 2024 to the date of this report.

Other changes in directors holding office are as follows:

S G Blackmore - resigned 1 October 2024
D A M Vermeer - appointed 1 October 2024

GOING CONCERN
The financial statements have been prepared on a going concern basis because the Company and its subsidiary undertakings are continuing to operate in accordance with the financial model of the PFI contract. This indicates that the company will continue as a going concern until the cessation of the contract on 30 April 2039.

On this basis and having considered the Company's budget and cash flow forecasts, the directors consider that the Company has adequate resources to continue in operational existence for the foreseeable future, being a period of not less than 12 months from the date of approval of these financial statements, and therefore adopt the going concern basis in preparing the accounts.

QUALIFYING THIRD PARTY INDEMNITY PROVISIONS
The company has provided qualifying third party indemnity provisions in respect of the board of directors which were in force during the year and at the date of the report.

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Report of the Directors and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

-select suitable accounting policies and then apply them consistently;
-make judgements and accounting estimates that are reasonable and prudent;
-prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

BRECKLAND LEISURE LIMITED (REGISTERED NUMBER: 04356855)

REPORT OF THE DIRECTORS
for the Year Ended 31 December 2024


STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the company's auditors are unaware, and each director has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

AUDITORS
The auditors, Fairhurst Audit Services Ltd, will be proposed for re-appointment at the forthcoming Annual General Meeting.

This report has been prepared in accordance with the provisions of Part 15 of the Companies Act 2006 relating to small companies.

ON BEHALF OF THE BOARD:





A N Duck - Director


27 June 2025

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
BRECKLAND LEISURE LIMITED

Opinion
We have audited the financial statements of Breckland Leisure Limited (the 'company') for the year ended 31 December 2024 which comprise the Income Statement, Other Comprehensive Income, Statement of Financial Position, Statement of Changes in Equity and Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:
-give a true and fair view of the state of the company's affairs as at 31 December 2024 and of its profit for the year then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information
The directors are responsible for the other information. The other information comprises the information in the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
- the information given in the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Report of the Directors has been prepared in accordance with applicable legal requirements.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
BRECKLAND LEISURE LIMITED


Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
- the financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit; or
- the directors were not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies' exemption from the requirement to prepare a Strategic Report or in preparing the Report of the Directors.

Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page two, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
BRECKLAND LEISURE LIMITED


Auditors' responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which the audit was considered capable of detecting irregularities, including fraud

Irregularities are instances of non-compliance with laws and regulations. The objectives of our audit are to obtain sufficient appropriate audit evidence regarding compliance with those laws and regulations that have a direct effect on the determination of material amounts and disclosures in the financial statements, to perform audit procedures to help identify instances of non-compliance with other laws and regulations that may have a material effect on the financial statements, and to respond appropriately to identified or suspected non-compliance with those laws and regulations identified during the audit.

In relation to fraud, the objectives of our audit are to identify and assess the risk of material misstatement of the financial statements due to fraud, and to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud through designing and implementing appropriate testing and to respond appropriately to fraud or suspected fraud identified during the audit.

However, it is the primary responsibility of management, with the oversight of those charges with governance, to ensure that the entity's operations are conducted in accordance with the provisions of laws and regulations and for the prevention and detection of fraud.

In identifying and assessing risks of material misstatement in respect of irregularities, including fraud, the audit engagement team:

- obtained an understanding of the nature of the industry and sector, including the legal and regulatory
framework that the company operates in and how the company is complying with that framework;
- enquired of management, and those charged with governance, about their own identification and assessment of
the risks of irregularities, including any known actual, suspected or alleged instance of fraud;
- discussed matters about non-compliance with laws and regulations and how fraud might occur including
assessment of how and where the financial statements may be susceptible to fraud.


As a result of these procedures we consider that the most significant laws and regulations that have a direct impact on the financial statements are FRS 102, the Companies Act 2006 and tax compliance regulations. We performed audit procedures to detect non-compliance with may have a material impact on the financial statements which included reviewing financial disclosures, inspecting correspondence with local tax offices and evaluation advice received from external tax advisors.

The audit engagement team identified the risk of management override of controls and the area where the financial statements were most susceptible to material misstatement due to fraud. Audit procedures performed include, but were not limited to, testing manual journal entries and other adjustments and evaluating the business rationale in relation to significant unusual transactions entered into outside the normal course of business.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
BRECKLAND LEISURE LIMITED


Use of our report
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.




Jane Dennis BA(Hons) FCA (Senior Statutory Auditor)
for and on behalf of Fairhurst Audit Services Ltd
Statutory Auditor
Chartered Accountants
Douglas Bank House
Wigan Lane
Wigan
Lancashire
WN1 2TB

27 June 2025

BRECKLAND LEISURE LIMITED (REGISTERED NUMBER: 04356855)

INCOME STATEMENT
for the Year Ended 31 December 2024

2024 2023
Notes £    £   

TURNOVER 3,017,672 2,635,018

Administrative expenses 2,222,681 1,753,272
OPERATING PROFIT 5 794,991 881,746

Interest receivable and similar income 7 122,390 84,604
917,381 966,350

Interest payable and similar expenses 8 501,283 512,182
PROFIT BEFORE TAXATION 416,098 454,168

Tax on profit 9 188,004 105,818
PROFIT FOR THE FINANCIAL YEAR 228,094 348,350

BRECKLAND LEISURE LIMITED (REGISTERED NUMBER: 04356855)

OTHER COMPREHENSIVE INCOME
for the Year Ended 31 December 2024

2024 2023
Notes £    £   

PROFIT FOR THE YEAR 228,094 348,350


OTHER COMPREHENSIVE INCOME
Change in fair value of cash flow hedge 255,572 (111,839 )
Income tax relating to other comprehensive
income

(63,893

)

27,960
OTHER COMPREHENSIVE INCOME
FOR THE YEAR, NET OF INCOME TAX

191,679

(83,879

)
TOTAL COMPREHENSIVE INCOME
FOR THE YEAR

419,773

264,471

BRECKLAND LEISURE LIMITED (REGISTERED NUMBER: 04356855)

STATEMENT OF FINANCIAL POSITION
31 December 2024

2024 2023
Notes £    £    £   
FIXED ASSETS
Tangible assets 10 7,402,916 7,368,104

CURRENT ASSETS
Debtors 11 344,007 294,952
Cash at bank 2,781,533 2,486,049
3,125,540 2,781,001
CREDITORS
Amounts falling due within one year 12 2,181,884 1,492,745
NET CURRENT ASSETS 943,656 1,288,256
TOTAL ASSETS LESS CURRENT
LIABILITIES

8,346,572

8,656,360

CREDITORS
Amounts falling due after more than one
year

13

(6,604,077

)

(7,336,234

)

PROVISIONS FOR LIABILITIES 16 (871,533 ) (823,198 )
NET ASSETS 870,962 496,928

CAPITAL AND RESERVES
Called up share capital 17 10,000 10,000
Cash flow hedge reserve 18 (74,357 ) (266,036 )
Profit and loss account 18 935,319 752,964
SHAREHOLDERS' FUNDS 870,962 496,928

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the Board of Directors and authorised for issue on 27 June 2025 and were signed on its behalf by:





A N Duck - Director


BRECKLAND LEISURE LIMITED (REGISTERED NUMBER: 04356855)

STATEMENT OF CHANGES IN EQUITY
for the Year Ended 31 December 2024

Called up Profit Cash flow
share and loss hedge Total
capital account reserve equity
£    £    £    £   
Balance at 1 January 2023 10,000 562,987 (182,157 ) 390,830

Changes in equity
Dividends - (158,373 ) - (158,373 )
Total comprehensive income - 348,350 (83,879 ) 264,471
Balance at 31 December 2023 10,000 752,964 (266,036 ) 496,928

Changes in equity
Dividends - (45,739 ) - (45,739 )
Total comprehensive income - 228,094 191,679 419,773
Balance at 31 December 2024 10,000 935,319 (74,357 ) 870,962

BRECKLAND LEISURE LIMITED (REGISTERED NUMBER: 04356855)

NOTES TO THE FINANCIAL STATEMENTS
for the Year Ended 31 December 2024

1. STATUTORY INFORMATION

Breckland Leisure Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Section 1A of Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland for smaller entities and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also required management to exercise judgement in applying the Company's accounting policies (see note 3).

The financial statements have been prepared in sterling (£) which is the functional currency of the company.

Going concern
The financial statements have been prepared on a going concern basis because the Company and its subsidiary undertakings are continuing to operate in accordance with the financial model of the PFI contract. This indicates that the company will continue as a going concern until the cessation of the contract on 30th April 2039.

On this basis and having considered the Company's budget and cash flow forecasts, the directors consider that the Company has adequate resources to continue in operational existence for the foreseeable future, being a period of not less than 12 months from the date of approval of these financial statements, and therefore adopt the going concern basis in preparing the accounts.

Revenue
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured, Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Rendering of services
Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all the following conditions are satisfied:

i.the amount of revenue can be measured reliably;
ii.it is probable that the Company will receive the consideration due under the contract;
iii.the stage of completion of the contract at the end of the contract can be measured reliably; and
iv.the costs incurred and the costs to complete the contract can be reliably measured


BRECKLAND LEISURE LIMITED (REGISTERED NUMBER: 04356855)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the Year Ended 31 December 2024

2. ACCOUNTING POLICIES - continued

Tangible fixed assets
Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight line method.

Depreciation is provided on the following basis:


Buildings- Straight line over the remaining project life, being 30 April 2039
Fixtures and fittings- 6 years straight line.
Start up costs- Straight line over the remaining project life, being 30 April 2039

The assets residual values, useful lives and depreciation method are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in the Statement of Comprehensive Income.

BRECKLAND LEISURE LIMITED (REGISTERED NUMBER: 04356855)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the Year Ended 31 December 2024

2. ACCOUNTING POLICIES - continued

Financial instruments
The company has chosen to adopt Sections 11 and 12 of FRS 102 in respect of the financial instruments.

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangement entered into.

A financial liability exists where there is a contractual obligation to deliver cash or another financial asset to another entity, or to exchange financial assets or financial liabilities under potentially unfavourable conditions. In addition, contracts which result in the entity delivering a variable number of its own equity instruments are financial liabilities. Shares containing such obligations are classified as financial liabilities.

An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. Dividends and distributions relating to equity instruments are debited directly to reserves.

Financial instruments that are payable or receivable within one year, typically trade payables or receivables, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration, expected to be paid or received.

Financial instruments that constitute a financing transaction are measured, initially and subsequently, at the present value of the future payment discounted at a market rate of interest for a similar debt instrument.

Finance costs are charged to the profit and loss over the term of the debt using the effective interest rate method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for the objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the profit and loss account.

Financial assets and liabilities are offset and the net amount reported in the Statement of financial position when there is enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

The company holds derivative financial instruments in the form of interest rate swaps. Derivatives are initially recognised at fair value on the date derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss as appropriate, unless they are included in a hedging arrangement.

The company applies hedge accounting for transactions entered into to manage the risk variability in cash flows due to change in interest rates. Interest rate swaps are held to manage the exposure to variability in forecast interest payments on bank borrowings due to changes in LIBOR and are designated as cash flow hedges.

Changes in the fair values of derivatives designated cash flow hedges, and which are effective, are recognised directly in equity. Any ineffectiveness in the hedging relationship (being the excess of the cumulative change in fair value of the hedging instrument since inception of the hedge over the cumulative change in the fair value of the hedged item since inception of the hedge) is recognised in profit or loss.

The gain or loss recognised in other comprehensive income is reclassified to the profit and loss account when the hedge relationship ends. Hedge accounting is discontinued when the hedging instrument expires, no longer meets the hedging criteria, the forecast transaction is no longer highly probable, the hedged debt instrument is derecognised or the hedging instrument is terminated.


BRECKLAND LEISURE LIMITED (REGISTERED NUMBER: 04356855)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the Year Ended 31 December 2024

2. ACCOUNTING POLICIES - continued
Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the statement of financial position date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the statement of financial position date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

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.

Finance costs
Finance costs are charged to the Statement of comprehensive income over the term of the debt using effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

Dividends
Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders.

Borrowing costs
All borrowing costs are recognised in the Statement of Comprehensive Income in the year in which they are incurred.

3. CRITICAL ACCOUNTING JUDGEMENTS & KEY SOURCES OF ESTIMATION UNCERTAINTY

In the application of the Company's accounting policies, which are described in note 2, the Directors are required to make judgements, estimates and assumptions about the carrying amounts of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

The estimates and assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are reflected in the period in which the estimate is revised if the revision affects only that period, or in the period of revision and future periods if the revision affects both current and future periods.

- Derivative financial instruments - the Company uses hedging instruments to reduce exposure to
interest rate movements. These instruments are remeasured to their fair value at each reporting date
with reference to third party valuations provided by the issuing party and relevant external information
in respect of the instrument. There is uncertainty in estimates of future interest rates, which can be
affected by global events. The full policy can be found within the financial instruments accounting
policy in note 2.

4. EMPLOYEES AND DIRECTORS

The company has no employees other than its directors. The company paid £81,221 (2023 - £73,882) to Equitix Leisure Limited in respect of Directors Fees.

BRECKLAND LEISURE LIMITED (REGISTERED NUMBER: 04356855)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the Year Ended 31 December 2024

5. OPERATING PROFIT

The operating profit is stated after charging:

2024 2023
£    £   
Depreciation - owned assets 582,607 589,302

6. AUDITORS' REMUNERATION

Fees payable to the company's auditors for the audit of the company's annual financial statements totalled £4,350 (2023 - £4,250).

Fees payable to the company's auditor for corporate tax compliance services totalled £1,123 (2023 - £2,170).

7. INTEREST RECEIVABLE AND SIMILAR INCOME
2024 2023
£    £   
Deposit account interest 122,390 84,604

8. INTEREST PAYABLE AND SIMILAR EXPENSES
2024 2023
£    £   
Bank interest 311,688 323,280
Subordinated loan interest 189,595 188,902
501,283 512,182

9. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
2024 2023
£    £   
Current tax:
UK corporation tax 197,154 189,432
Under/(over) provision
in prior year 6,408 (24,262 )
Total current tax 203,562 165,170

Deferred tax (15,558 ) (59,352 )
Tax on profit 188,004 105,818

UK corporation tax has been charged at 25% (2023 - 23.52%).

BRECKLAND LEISURE LIMITED (REGISTERED NUMBER: 04356855)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the Year Ended 31 December 2024

9. TAXATION - continued

Reconciliation of total tax charge included in profit and loss
The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below:

2024 2023
£    £   
Profit before tax 416,098 454,168
Profit multiplied by the standard rate of corporation tax in the UK of 25%
(2023 - 23.520%)

104,025

106,820

Effects of:
Fixed asset differences 25,066 91,806
Capitalised revenue expenditure allowable - (9,194 )
Adjustment to Corporation tax charged in prior period 6,408 (24,262 )
Deferred tax movement this year 52,505 (45,172 )
Adjustments to deferred tax charge in respect of previous periods - (14,180 )

Total tax charge 188,004 105,818

Tax effects relating to effects of other comprehensive income

2024
Gross Tax Net
£    £    £   
Change in fair value of cash flow hedge 255,572 (63,893 ) 191,679

2023
Gross Tax Net
£    £    £   
Change in fair value of cash flow hedge (111,839 ) 27,960 (83,879 )

BRECKLAND LEISURE LIMITED (REGISTERED NUMBER: 04356855)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the Year Ended 31 December 2024

10. TANGIBLE FIXED ASSETS
Fixtures
Start up and
Buildings costs fittings Totals
£    £    £    £   
COST
At 1 January 2024 11,262,843 2,646,393 2,024,965 15,934,201
Additions 387,327 - 230,092 617,419
At 31 December 2024 11,650,170 2,646,393 2,255,057 16,551,620
DEPRECIATION
At 1 January 2024 5,469,313 1,207,044 1,889,740 8,566,097
Charge for year 403,100 93,965 85,542 582,607
At 31 December 2024 5,872,413 1,301,009 1,975,282 9,148,704
NET BOOK VALUE
At 31 December 2024 5,777,757 1,345,384 279,775 7,402,916
At 31 December 2023 5,793,530 1,439,349 135,225 7,368,104

11. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Trade debtors 297,895 250,398
Other debtors 46,112 44,554
344,007 294,952

12. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Bank loans (see note 14) 476,586 256,769
Tax 197,153 165,170
Social security and other taxes 86,273 135,297
Accruals and deferred income 1,421,872 935,509
2,181,884 1,492,745

13. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
2024 2023
£    £   
Bank loans (see note 14) 4,803,787 5,280,372
Subordinated loan (see note 14) 1,701,146 1,701,146
Financial instruments 99,144 354,716
6,604,077 7,336,234

BRECKLAND LEISURE LIMITED (REGISTERED NUMBER: 04356855)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the Year Ended 31 December 2024

13. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR - continued
2024 2023
£    £   
Amounts falling due in more than five years:

Repayable by instalments
Bank loans 3,755,733 3,881,441
Subordinated loan 1,701,146 1,701,146
5,456,879 5,582,587

The bank loan is secured on the property and bears interest at a fixed rate of base rate plus 1.05%. The bank loan will be repaid over a period to 2038.

The subordinated loan notes bear interest at 11.14% and are held by the company's parent company, Breckland Holdings Limited. Repayments are scheduled to begin in 2036.

Hedge accounting

The company applies hedge accounting to manage the cash flow exposures of changes in interest rates. An interest rate swap is held to manage the exposure to fluctuations in interest rates and is designated as a cash flow hedge.

The interest rate swap had a mark to market valuation as at 31 December 2024 amounting to a liability of £99,144 (2023 - £354,716)

During 2024, a profit of £255,572 (2023 - loss of £111,839) was recognised in other comprehensive income for changes in the fair value of the original interest swap up to the point of refinancing.

The fair value of the interest rate swap is based on a valuation using the mark to market value and a pricing model and method as calculated by Barclays Bank, with whom the swap is held.

14. LOANS

An analysis of the maturity of loans is given below:

2024 2023
£    £   
Amounts falling due within one year or on demand:
Bank loans 476,586 256,769

Amounts falling due between one and two years:
Bank loans 445,318 476,586

Amounts falling due between two and five years:
Bank loans 602,736 922,345

Amounts falling due in more than five years:

Repayable by instalments
Bank loans 3,755,733 3,881,441
Subordinated loan 1,701,146 1,701,146
5,456,879 5,582,587

BRECKLAND LEISURE LIMITED (REGISTERED NUMBER: 04356855)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the Year Ended 31 December 2024

15. SECURED DEBTS

The following secured debts are included within creditors:

2024 2023
£    £   
Bank loans 5,280,373 5,537,141

16. PROVISIONS FOR LIABILITIES
2024 2023
£    £   
Deferred tax
Accelerated capital allowances 914,758 914,758
Other timing differences (18,437 ) (2,879 )
Deferred tax on OCI (24,788 ) (88,681 )
871,533 823,198

Deferred
tax
£   
Balance at 1 January 2024 823,198
Other comprehensive income
Charged to profit or loss (15,558 )
Deferred tax on OCI 63,893
Balance at 31 December 2024 871,533

17. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2024 2023
value: £    £   
10,000 Ordinary shares £1 10,000 10,000

BRECKLAND LEISURE LIMITED (REGISTERED NUMBER: 04356855)

NOTES TO THE FINANCIAL STATEMENTS - continued
for the Year Ended 31 December 2024

18. RESERVES
Profit Cash flow
and loss hedge
account reserve Totals
£    £    £   

At 1 January 2024 752,964 (266,036 ) 486,928
Profit for the year 228,094 - 228,094
Dividends (45,739 ) - (45,739 )
Change in fair value of hedge - 255,572 255,572
Taxation in respect of OCI - (63,893 ) (63,893 )
At 31 December 2024 935,319 (74,357 ) 860,962

Cash flow hedge reserve

Comprises the fair value of derivatives designated as cash flow hedges, which are effective and have been adjusted for deferred tax.

Profit and loss account

Includes all current and prior period profit and losses.

19. RELATED PARTY DISCLOSURES

The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

As a wholly owned subsidiary of Equitix Fund I LP, the company is exempt from the requirement to disclose transactions with other wholly owned subsidiaries. There were no other related party transactions to disclose.

20. ULTIMATE CONTROLLING PARTY

The company is a subsidiary undertaking of Breckland Holdings Limited, which is registered in England and Wales.

The company's ultimate parent undertaking and controlling party is Equitix Fund I LP.

The largest group in which the results of the company are consolidated is Equitix Fund I LP. These financial statements are available on request from 3rd Floor (South), 200 Aldersgate Street, London EC1A 4 HD.