Hayman-Joyce Broadway Limited 07275804 false 2024-04-01 2025-03-31 2025-03-31 The principal activity of the company is shareholder in estate agent Digita Accounts Production Advanced 6.30.9574.0 true false false 07275804 2024-04-01 2025-03-31 07275804 2025-03-31 07275804 core:RetainedEarningsAccumulatedLosses 2025-03-31 07275804 core:ShareCapital 2025-03-31 07275804 core:CurrentFinancialInstruments 2025-03-31 07275804 core:CurrentFinancialInstruments core:WithinOneYear 2025-03-31 07275804 core:Goodwill 2025-03-31 07275804 core:CostValuation 2025-03-31 07275804 core:FurnitureFittingsToolsEquipment 2025-03-31 07275804 core:MotorVehicles 2025-03-31 07275804 bus:SmallEntities 2024-04-01 2025-03-31 07275804 bus:AuditExemptWithAccountantsReport 2024-04-01 2025-03-31 07275804 bus:FilletedAccounts 2024-04-01 2025-03-31 07275804 bus:SmallCompaniesRegimeForAccounts 2024-04-01 2025-03-31 07275804 bus:RegisteredOffice 2024-04-01 2025-03-31 07275804 bus:Director1 2024-04-01 2025-03-31 07275804 bus:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 07275804 bus:Agent1 2024-04-01 2025-03-31 07275804 core:Goodwill 2024-04-01 2025-03-31 07275804 core:FurnitureFittings 2024-04-01 2025-03-31 07275804 core:FurnitureFittingsToolsEquipment 2024-04-01 2025-03-31 07275804 core:MotorVehicles 2024-04-01 2025-03-31 07275804 core:OfficeEquipment 2024-04-01 2025-03-31 07275804 core:Vehicles 2024-04-01 2025-03-31 07275804 core:AllSubsidiaries 2024-04-01 2025-03-31 07275804 core:Subsidiary1 2024-04-01 2025-03-31 07275804 core:Subsidiary1 1 2024-04-01 2025-03-31 07275804 countries:EnglandWales 2024-04-01 2025-03-31 07275804 2024-03-31 07275804 core:Goodwill 2024-03-31 07275804 core:CostValuation 2024-03-31 07275804 core:FurnitureFittingsToolsEquipment 2024-03-31 07275804 core:MotorVehicles 2024-03-31 07275804 2023-05-01 2024-03-31 07275804 2024-03-31 07275804 core:RetainedEarningsAccumulatedLosses 2024-03-31 07275804 core:ShareCapital 2024-03-31 07275804 core:CurrentFinancialInstruments 2024-03-31 07275804 core:CurrentFinancialInstruments core:WithinOneYear 2024-03-31 07275804 core:Goodwill 2024-03-31 07275804 core:FurnitureFittingsToolsEquipment 2024-03-31 07275804 core:MotorVehicles 2024-03-31 07275804 1 2024-03-31 07275804 core:Subsidiary1 1 2023-05-01 2024-03-31 07275804 1 2023-05-01 2024-03-31 07275804 1 2023-04-30 iso4217:GBP xbrli:pure

Registration number: 07275804

Hayman-Joyce Broadway Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 March 2025

 

Hayman-Joyce Broadway Limited

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 9

 

Hayman-Joyce Broadway Limited

Company Information

Director

Mr C R H Comber

Registered office

Midway House
Herrick Way
Staverton
Cheltenham
GL51 6TQ

Accountants

Harbour Key Limited Midway House
Herrick Way
Staverton
Cheltenham
GL51 6TQ

 

Hayman-Joyce Broadway Limited

(Registration number: 07275804)
Balance Sheet as at 31 March 2025

Note

2025
£

2024
£

Fixed assets

 

Intangible assets

4

308,537

346,376

Tangible assets

5

10,372

47,635

Investments

6

1

1

 

318,910

394,012

Current assets

 

Debtors

7

260,267

91,266

Cash at bank and in hand

 

190,026

235,395

 

450,293

326,661

Creditors: Amounts falling due within one year

8

(392,492)

(413,545)

Net current assets/(liabilities)

 

57,801

(86,884)

Net assets

 

376,711

307,128

Capital and reserves

 

Called up share capital

100

100

Retained earnings

376,611

307,028

Shareholders' funds

 

376,711

307,128

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

Director's 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 director acknowledges his 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 and 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 director has not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the director on 9 September 2025
 

.........................................
Mr C R H Comber
Director

 

Hayman-Joyce Broadway Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

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:
Midway House
Herrick Way
Staverton
Cheltenham
GL51 6TQ
England

These financial statements were authorised for issue by the director on 9 September 2025.

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 presentational currency of the financial statements is British Pound £, being the functional currency of the primary economic environment in which the company operates. Monetary amounts in these financial statements are round to the nearest £.

Group accounts not prepared

The company has taken advantage of the exemption in section 398 of the Companies Act 2006 from the requirement to prepare consolidated financial statements, on the grounds that it is a small group.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the 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.

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.

 

Hayman-Joyce Broadway Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

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

Office equipment

25% reducing balance basis

Motor vehicles

25% reducing balance basis

Fixtures and fittings

25% reducing balance basis

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Intangible assets

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

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Goodwill

10 straight line basis

 

Hayman-Joyce Broadway Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.

Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

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 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.

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.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

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.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

 

Hayman-Joyce Broadway Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 10 (2024 - 3).

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 April 2024

378,389

378,389

At 31 March 2025

378,389

378,389

Amortisation

At 1 April 2024

32,013

32,013

Amortisation charge

37,839

37,839

At 31 March 2025

69,852

69,852

Carrying amount

At 31 March 2025

308,537

308,537

At 31 March 2024

346,376

346,376

 

Hayman-Joyce Broadway Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

5

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 April 2024

11,702

39,127

50,829

Additions

2,157

-

2,157

Disposals

-

(39,127)

(39,127)

At 31 March 2025

13,859

-

13,859

Depreciation

At 1 April 2024

749

2,445

3,194

Charge for the year

2,738

-

2,738

Eliminated on disposal

-

(2,445)

(2,445)

At 31 March 2025

3,487

-

3,487

Carrying amount

At 31 March 2025

10,372

-

10,372

At 31 March 2024

10,953

36,682

47,635

6

Investments

2025
£

2024
£

Investments in subsidiaries

1

1

Subsidiaries

£

Cost or valuation

At 1 April 2024

1

At 31 March 2025

1

Carrying amount

At 31 March 2025

1

At 31 March 2024

1

Details of undertakings

Details of the investments (including principal place of business of unincorporated entities) in which the company holds 20% or more of the nominal value of any class of share capital are as follows:

 

Hayman-Joyce Broadway Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

2025

2024

Subsidiary undertakings

Hills & Vale Ltd

Midway House, Herrick Way,
Staverton,
Cheltenham,
GL51 6TQ

Ordinary

100%

100%

Subsidiary undertakings

Hills & Vale Ltd

The principal activity of Hills & Vale Ltd is estate agents.

7

Debtors

Current

Note

2025
£

2024
£

Trade debtors

 

217,852

52,411

Amounts owed by group undertakings and undertakings in which the company has a participating interest

9

25,000

20,000

Prepayments

 

14,070

18,855

Other debtors

 

3,345

-

   

260,267

91,266

 

Hayman-Joyce Broadway Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 March 2025

8

Creditors

Creditors: amounts falling due within one year

Note

2025
£

2024
£

Due within one year

 

Trade creditors

 

30,074

26,611

Taxation and social security

 

64,982

30,123

Other creditors

9

297,436

356,811

 

392,492

413,545

9

Related party transactions

Transactions with the director

2024

At 1 May 2023
£

Repayments by director
£

At 31 March 2024
£

Interest free and no repayment terms

4,906

(4,906)

-

 

Other transactions with the director


At the balance sheet date, the company owed the director £237,506 (2024: £346,007). There are no repayment terms or interest charged on the amount outstanding.

Summary of transactions with subsidiaries

The company is exempt from disclosing related party transactions with other companies that are wholly owned within the Group under section 33.1A of FRS 102.