Company registration number 05858852 (England and Wales)
JAN FORSTER ESTATES LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
JAN FORSTER ESTATES LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 7
JAN FORSTER ESTATES LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
4
67,018
74,118
Current assets
Debtors
5
317,605
308,275
Cash at bank and in hand
17,831
200
335,436
308,475
Creditors: amounts falling due within one year
6
(361,441)
(229,969)
Net current (liabilities)/assets
(26,005)
78,506
Total assets less current liabilities
41,013
152,624
Creditors: amounts falling due after more than one year
7
(30,000)
(104,100)
Provisions for liabilities
(12,789)
(13,838)
Net (liabilities)/assets
(1,776)
34,686
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
(1,876)
34,586
Total equity
(1,776)
34,686
JAN FORSTER ESTATES LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 2 -

For the financial year ended 31 December 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 12 September 2025 and are signed on its behalf by:
J Forster
J Gillespie
Director
Director
Company registration number 05858852 (England and Wales)
JAN FORSTER ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information

Jan Forster Estates Limited is a private company limited by shares incorporated in England and Wales. The registered office is Polwarth House, 55 Polwarth Drive, Brunton Park, Gosforth, Newcastle Upon Tyne, United Kingdom, NE3 5NJ.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

1.3
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 20 years.

 

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Leasehold land and buildings
10% Straight Line
Fixtures, fittings & equipment
25% Reducing Balance
Motor vehicles
25% Reducing Balance

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.

1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

JAN FORSTER ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.6
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 current liabilities.

1.7
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally 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.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Classification of financial liabilities

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.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

1.8
Equity instruments

Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.9
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

JAN FORSTER ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

1.10
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.11
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.12
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2024
2023
Number
Number
Total
29
35
3
Intangible fixed assets
Goodwill
£
Cost
At 1 January 2024 and 31 December 2024
400,000
Amortisation and impairment
At 1 January 2024 and 31 December 2024
400,000
Carrying amount
At 31 December 2024
-
0
At 31 December 2023
-
0
JAN FORSTER ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
4
Tangible fixed assets
Leasehold land and buildings
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
Cost
At 1 January 2024
162,462
313,268
19,382
495,112
Additions
-
0
10,807
-
0
10,807
At 31 December 2024
162,462
324,075
19,382
505,919
Depreciation and impairment
At 1 January 2024
144,199
259,676
17,119
420,994
Depreciation charged in the year
3,068
14,273
566
17,907
At 31 December 2024
147,267
273,949
17,685
438,901
Carrying amount
At 31 December 2024
15,195
50,126
1,697
67,018
At 31 December 2023
18,263
53,592
2,263
74,118
5
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
41,505
45,445
Other debtors
259,632
252,843
Prepayments and accrued income
16,468
9,987
317,605
308,275
6
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans and overdrafts
67,709
77,705
Trade creditors
26,774
9,142
Taxation and social security
255,401
129,411
Other creditors
11,557
13,711
361,441
229,969
7
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans and overdrafts
30,000
104,100
JAN FORSTER ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
7
Creditors: amounts falling due after more than one year
(Continued)
- 7 -

The bank loans are secured by way of personal guarantees provided jointly by each of the company's directors.

8
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2024
2023
£
£
175,510
376,940
9
Directors' transactions

Advances or credits have been granted by the company to its directors as follows:

Dividends totalling £70,000 were paid in the year (2023: £60,000) in respect of shares held by company's directors.

Description
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
J Forster - 2024
-
93,198
51,549
(35,745)
109,002
J Gillespie - 2024
-
82,898
42,444
(36,140)
89,202
176,096
93,993
(71,885)
198,204
2024-12-312024-01-01falsefalsefalse12 September 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityJ ForsterJ Gillespie058588522024-01-012024-12-31058588522024-12-31058588522023-12-3105858852core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3105858852core:FurnitureFittings2024-12-3105858852core:MotorVehicles2024-12-3105858852core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3105858852core:FurnitureFittings2023-12-3105858852core:MotorVehicles2023-12-3105858852core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3105858852core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3105858852core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3105858852core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3105858852core:CurrentFinancialInstruments2024-12-3105858852core:CurrentFinancialInstruments2023-12-3105858852core:ShareCapital2024-12-3105858852core:ShareCapital2023-12-3105858852core:RetainedEarningsAccumulatedLosses2024-12-3105858852core:RetainedEarningsAccumulatedLosses2023-12-3105858852bus:Director12024-01-012024-12-3105858852bus:Director22024-01-012024-12-3105858852core:Goodwill2024-01-012024-12-3105858852core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3105858852core:FurnitureFittings2024-01-012024-12-3105858852core:MotorVehicles2024-01-012024-12-31058588522023-01-012023-12-3105858852core:NetGoodwill2023-12-3105858852core:NetGoodwill2024-12-3105858852core:NetGoodwill2023-12-3105858852core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3105858852core:FurnitureFittings2023-12-3105858852core:MotorVehicles2023-12-31058588522023-12-3105858852core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-01-012024-12-3105858852core:Non-currentFinancialInstruments2024-12-3105858852core:Non-currentFinancialInstruments2023-12-3105858852bus:PrivateLimitedCompanyLtd2024-01-012024-12-3105858852bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3105858852bus:FRS1022024-01-012024-12-3105858852bus:AuditExemptWithAccountantsReport2024-01-012024-12-3105858852bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP