CAPSEL LIMITED

Company Registration Number:
08056078 (England and Wales)

Unaudited statutory accounts for the year ended 31 March 2025

Period of accounts

Start date: 1 April 2024

End date: 31 March 2025

CAPSEL LIMITED

Contents of the Financial Statements

for the Period Ended 31 March 2025

Directors report
Profit and loss
Balance sheet
Additional notes
Balance sheet notes

CAPSEL LIMITED

Directors' report period ended 31 March 2025

The directors present their report with the financial statements of the company for the period ended 31 March 2025

Principal activities of the company

Property construction, development and sales, estate agency services and photovoltaic panels

Political and charitable donations

nil



Directors

The directors shown below have held office during the whole of the period from
1 April 2024 to 31 March 2025

Eleanor Bulmer
Geoffrey Hughes
Elgan Jones
John Miller


The director shown below has held office during the period of
1 April 2024 to 25 November 2024

Gwyndaf Tobias


The director shown below has held office during the period of
1 April 2024 to 28 May 2024

Karen Tarbox


The director shown below has held office during the period of
1 April 2024 to 3 April 2024

Alan Soper


The director shown below has held office during the period of
28 May 2024 to 31 March 2025

Christopher Kinsey


Secretary Julie Stone

The above report has been prepared in accordance with the special provisions in part 15 of the Companies Act 2006

This report was approved by the board of directors on
10 September 2025

And signed on behalf of the board by:
Name: Christopher Kinsey
Status: Director

CAPSEL LIMITED

Profit And Loss Account

for the Period Ended 31 March 2025

2025 2024


£

£
Turnover: 3,128,000 2,035,000
Cost of sales: ( 2,996,000 ) ( 1,814,000 )
Gross profit(or loss): 132,000 221,000
Distribution costs: 0 0
Administrative expenses: ( 20,000 ) ( 52,000 )
Other operating income: 0 0
Operating profit(or loss): 112,000 169,000
Interest receivable and similar income: 2,000 0
Interest payable and similar charges: ( 177,000 ) ( 199,000 )
Profit(or loss) before tax: (63,000) (30,000)
Tax: 10,000 7,000
Profit(or loss) for the financial year: (53,000) (23,000)

CAPSEL LIMITED

Balance sheet

As at 31 March 2025

Notes 2025 2024


£

£
Called up share capital not paid: 0 0
Fixed assets
Intangible assets:   0 0
Tangible assets: 3 1,720,000 1,909,000
Investments:   0 0
Total fixed assets: 1,720,000 1,909,000
Current assets
Stocks: 4 2,833,000 3,108,000
Debtors: 5 515,000 504,000
Cash at bank and in hand: 658,000 583,000
Investments:   0 0
Total current assets: 4,006,000 4,195,000
Prepayments and accrued income: 0 0
Creditors: amounts falling due within one year: 6 ( 667,000 ) ( 698,000 )
Net current assets (liabilities): 3,339,000 3,497,000
Total assets less current liabilities: 5,059,000 5,406,000
Creditors: amounts falling due after more than one year: 7 ( 4,840,000 ) ( 5,134,000 )
Provision for liabilities: 0 0
Accruals and deferred income: 0 0
Total net assets (liabilities): 219,000 272,000
Capital and reserves
Called up share capital: 1 1
Share premium account: 0 0
Other reserves: 0 0
Profit and loss account: 218,999 271,999
Total Shareholders' funds: 219,000 272,000

The notes form part of these financial statements

CAPSEL LIMITED

Balance sheet statements

For the year ending 31 March 2025 the company was entitled to exemption under section 477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.

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

These accounts have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

This report was approved by the board of directors on 10 September 2025
and signed on behalf of the board by:

Name: Christopher Kinsey
Status: Director

The notes form part of these financial statements

CAPSEL LIMITED

Notes to the Financial Statements

for the Period Ended 31 March 2025

  • 1. Accounting policies

    Basis of measurement and preparation

    These financial statements have been prepared in accordance with the provisions of Section 1A (Small Entities) of Financial Reporting Standard 102

    Turnover policy

    The revenue and profit before taxation are attributable to the principal activities of the company. Revenue has been derived from the company’s activities wholly undertaken in the United Kingdom, is recognised to the extent that the company obtains the right to consideration in exchange for its performance. Revenue is measured at the fair value of the consideration received, excluding discounts, rebates, VAT and other sales taxes or duty. Revenue relating to sale of properties is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer, usually on legal completion of the sale. Revenue from services is recognised on completion of the service and the Company becomes entitled to payment. Revenue from photovoltaic panels is recognised on the basis of the feed-in-tariff receivable for the period.

    Tangible fixed assets depreciation policy

    Depreciation is provided at the following annual rates in order to write off the cost less estimated residual value of each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.

    Intangible fixed assets amortisation policy

    Amortisation is provided at the following annual rates in order to write off the cost less estimated residual value of each asset over its estimated useful life.

    Other accounting policies

    Finance lease commitments Operating leases Inventory Tax Key judgements and estimates

CAPSEL LIMITED

Notes to the Financial Statements

for the Period Ended 31 March 2025

  • 2. Employees

    2025 2024
    Average number of employees during the period 5 6

CAPSEL LIMITED

Notes to the Financial Statements

for the Period Ended 31 March 2025

3. Tangible assets

Land & buildings Plant & machinery Fixtures & fittings Office equipment Motor vehicles Total
Cost £ £ £ £ £ £
At 1 April 2024 3,797,000 3,797,000
Additions 4,000 4,000
Disposals 0 0
Revaluations 0 0
Transfers 0 0
At 31 March 2025 3,801,000 3,801,000
Depreciation
At 1 April 2024 1,888,000 1,888,000
Charge for year 193,000 193,000
On disposals
Other adjustments
At 31 March 2025 2,081,000 2,081,000
Net book value
At 31 March 2025 1,720,000 1,720,000
At 31 March 2024 1,909,000 1,909,000

CAPSEL LIMITED

Notes to the Financial Statements

for the Period Ended 31 March 2025

4. Stocks

2025 2024
£ £
Stocks 2,833,000 3,108,000
Total 2,833,000 3,108,000

CAPSEL LIMITED

Notes to the Financial Statements

for the Period Ended 31 March 2025

5. Debtors

2025 2024
£ £
Trade debtors 515,000 504,000
Total 515,000 504,000

CAPSEL LIMITED

Notes to the Financial Statements

for the Period Ended 31 March 2025

6. Creditors: amounts falling due within one year note

2025 2024
£ £
Trade creditors 652,000 693,000
Taxation and social security 15,000 5,000
Total 667,000 698,000

CAPSEL LIMITED

Notes to the Financial Statements

for the Period Ended 31 March 2025

7. Creditors: amounts falling due after more than one year note

2025 2024
£ £
Amounts due under finance leases and hire purchase contracts 1,840,000 2,034,000
Other creditors 3,000,000 3,100,000
Total 4,840,000 5,134,000

CAPSEL LIMITED

Notes to the Financial Statements

for the Period Ended 31 March 2025

8. Financial Commitments

The finance lease from the parent company is a 22-year lease bearing interest at 2.75% per annum on a reducing balance basis. Repayments are made quarterly. The long - term loan refers to Facility A: interest rate SONIA +1.5% (minimum 3%), final repayment date is on the fifth anniversary or on the date falling 18 months from the date of practical completion of the final Unit on the relevant Development.