Company registration number 03682747 (England and Wales)
BRADLEYS ESTATE AGENTS LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
BRADLEYS ESTATE AGENTS LTD
COMPANY INFORMATION
Directors
Mr B J W Bradley
Mr C R Baxter
Mr D E Ellis
Mr R Greetham
Mr K C James
Mr K C Logan
Mrs S Richardson
Secretary
Mr A J Hawkins
Company number
03682747
Registered office
7 Stevenstone Road
Exmouth
Devon
EX8 2EP
Auditor
Simpkins Edwards Audit LLP
The Summit
Woodwater Park
Pynes Hill
Exeter
EX2 5WS
BRADLEYS ESTATE AGENTS LTD
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Statement of income and retained earnings
8
Balance sheet
9
Notes to the financial statements
10 - 19
BRADLEYS ESTATE AGENTS LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Review of the business
The company's key financial performance indicators are summarised in the table below. The result for 2024 reflects improvements in the property market following the uncertainty that existed in 2023 as a result of general economic circumstances, including the rising costs of living and increased interest rates.
| | |
| | |
| | |
Profit before tax and dividends from subsidiary companies | | |
Property sales increased generally across the UK and the South West compared to 2023, while house prices saw modest increases. Bradleys' performance was in line with the general market, with a higher number of sales transactions at higher values on average than in the preceding year.
Regional variations in property value changes mean that the South-West of England does not always track national averages and vendor expectations have to be managed with regard to sales values and the time taken to sell.
The company's lettings management business continued to perform well and that business provides something of a hedge against adverse changes in the property sales market. During the year the Bradleys Group increased it's lettings under management through the acquisition of Eaton-Terry Clark Limited. That acquisition has also added a new revenue stream from Estate and Block management and strengthened the Group's offering in the property management sector.
The directors are confident in the company's position in the marketplace and continuing ability to trade successfully.
Risk management
The directors monitor the company’s finances carefully, preparing forecasts and reporting monthly on a range of financial and non-financial key performance indicators.
The company operates from branches throughout the South-West of England. Centralised administration and reporting systems ensure the monitoring of risk and performance across all locations and the sharing of information to position the company well to respond to risks and deliver a high quality service to its customers.
Financial instruments
The company's principal financial instruments comprise bank balances, trade debtors, loans to fellow group companies and asset finance.
Loans to group companies are repayable on demand and there is adequate liquidity in the group to enable repayment of the loans if required. Cash flow is managed at a group level and surplus funds are deposited by the parent company in interest bearing accounts.
The company's asset finance facilities bear interest at a fixed rate. The company’s exposure to movements in Bank of England base rate is therefore limited.
Trade debtors primarily relate to fees from property sales for which contracts have been exchanged but which have not yet completed. In the case of new build properties, the timing of receipts may be difficult to predict and cash surpluses are retained to ensure sufficient liquidity to meet working capital demands as well as group loan servicing costs.
BRADLEYS ESTATE AGENTS LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Mr B J W Bradley
Director
17 September 2025
BRADLEYS ESTATE AGENTS LTD
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Principal activities
The principal activity of the company was that of estate agents.
Results and dividends
The results for the year are set out on page 8.
Ordinary dividends were paid amounting to £500,000. The directors do not recommend payment of a final dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr B J W Bradley
Mr C R Baxter
Mr D E Ellis
Mr R Greetham
Mr K C James
Mr K C Logan
Mrs S Richardson
Auditor
The auditor, Simpkins Edwards Audit LLP, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
On behalf of the board
Mr B J W Bradley
Director
17 September 2025
BRADLEYS ESTATE AGENTS LTD
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
The directors are responsible for preparing the annual report 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; and
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.
BRADLEYS ESTATE AGENTS LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BRADLEYS ESTATE AGENTS LTD
- 5 -
Opinion
We have audited the financial statements of Bradleys Estate Agents Ltd (the 'company') for the year ended 31 December 2024 which comprise the statement of income and retained earnings, the balance sheet and notes to the financial statements, including 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.
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 Auditor's 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.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. 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. 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 course of 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 our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
BRADLEYS ESTATE AGENTS LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BRADLEYS ESTATE AGENTS LTD (CONTINUED)
- 6 -
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 strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which 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.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, 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 is 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.
Auditor's 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 an auditor's report 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.
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. In so doing, we considered the following:-
The nature of the company, its control environment and performance indicators;
Results of our enquiries of management and directors regarding their own identification and assessment of the risks of irregularities; and
the matters discussed among the audit engagement team regarding how and where irregularities might occur in the financial statements and any potential indicators of fraud.
As a result of these procedures, we considered the opportunities and incentives that may exist within the company for fraud and identified the greatest potential for fraud in relation to the recognition of revenue. In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override.
BRADLEYS ESTATE AGENTS LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BRADLEYS ESTATE AGENTS LTD (CONTINUED)
- 7 -
We also obtained an understanding of the legal and regulatory framework that the company operates in, focusing on provisions of those laws and regulations that had a direct effect on the determination of material amounts and disclosures in the financial statements. The key laws and regulations we considered in this context relate to The Estate Agents Act and the UK Companies Act.
Our procedures in response to the risks identified included the following:
reviewing the financial statement disclosures and testing to supporting documentation;
understanding and evaluating the design and implementation of management controls;
performing analytical procedures to identify any unusual or unexpected relationships that may indicate risks of material misstatement due to fraud;
challenging assumptions and judgements made by management in their significant accounting estimates, in particular, in relation to income recognition and cut off;
in addressing the risk of fraud through management override of controls, testing the appropriateness of journal entries and other adjustments; assessing whether the judgements made in making accounting estimates are indicative of a potential bias; and evaluating the business rationale of any significant transactions that are unusual or outside the normal course of business.
There are inherent limitations in the audit procedures described above and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's 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 an auditor's report 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.
Jonathan Williams BSc FCA CTA (Senior Statutory Auditor)
For and on behalf of Simpkins Edwards Audit LLP, Statutory Auditor
Chartered Accountants
The Summit
Woodwater Park
Pynes Hill
Exeter
EX2 5WS
17 September 2025
BRADLEYS ESTATE AGENTS LTD
STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
2
10,638,792
10,145,912
Cost of sales
(5,158,516)
(4,935,347)
Gross profit
5,480,276
5,210,565
Administrative expenses
(5,309,268)
(5,184,660)
Operating profit
3
171,008
25,905
Interest receivable and similar income
7
576,394
15,850
Interest payable and similar expenses
8
(6,996)
(8,897)
Profit before taxation
740,406
32,858
Tax on profit
9
(50,238)
(8,419)
Profit for the financial year
690,168
24,439
Retained earnings brought forward
2,911,240
3,186,801
Dividends
10
(500,000)
(300,000)
Retained earnings carried forward
3,101,408
2,911,240
BRADLEYS ESTATE AGENTS LTD
BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
12
111,855
146,783
Investments
13
150
150
112,005
146,933
Current assets
Debtors
15
4,177,730
3,822,822
Cash at bank and in hand
505,265
805,515
4,682,995
4,628,337
Creditors: amounts falling due within one year
16
(1,614,455)
(1,743,194)
Net current assets
3,068,540
2,885,143
Total assets less current liabilities
3,180,545
3,032,076
Creditors: amounts falling due after more than one year
17
(54,372)
(87,754)
Provisions for liabilities
Deferred tax liability
19
24,763
33,080
(24,763)
(33,080)
Net assets
3,101,410
2,911,242
Capital and reserves
Called up share capital
21
2
2
Profit and loss reserves
3,101,408
2,911,240
Total equity
3,101,410
2,911,242
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved by the board of directors and authorised for issue on 17 September 2025 and are signed on its behalf by:
Mr B J W Bradley
Director
Company registration number 03682747 (England and Wales)
BRADLEYS ESTATE AGENTS LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
1
Accounting policies
Company information
Bradleys Estate Agents Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 7 Stevenstone Road, Exmouth, Devon, EX8 2EP.
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.
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.
This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:
1.2
Going concern
Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for services provided in the normal course of business, and is shown net of VAT and other sales related taxes.
Estate Agency sales commissions on house sales, new homes, land sales and auctions is recognised on the date that contracts are exchanged, at which point all performance obligations are considered to have been fulfilled. Invoices are payable on completion.
Commission earned from property lettings is recognised when the underlying service has been performed, including rent collection or full property management. Invoices are payable immediately when the rent or fee is collected from the tenant.
1.4
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisitions 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. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 5 years.
BRADLEYS ESTATE AGENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 11 -
1.5
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost net of depreciation.
Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:
Leasehold land and buildings
10% per annum on book value
Fixtures and fittings
25% per annum on book value
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.
1.6
Fixed asset investments
Interests in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
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.
BRADLEYS ESTATE AGENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 12 -
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.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
1.8
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. 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.
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
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.11
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
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.
BRADLEYS ESTATE AGENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
2
Turnover and other revenue
2024
2023
£
£
Other revenue
Interest income
76,394
15,850
Dividends received
500,000
-
3
Operating profit
2024
2023
Operating profit for the year is stated after charging:
£
£
Depreciation of tangible fixed assets
34,928
46,308
Operating lease charges
462,497
470,938
4
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
9,000
9,000
For other services
All other non-audit services
10,000
4,000
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Employees
188
186
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
5,465,488
5,301,403
Social security costs
554,001
559,632
Pension costs
179,209
73,512
6,198,698
5,934,547
BRADLEYS ESTATE AGENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
729,703
698,012
Company pension contributions to defined contribution schemes
110,598
7,925
840,301
705,937
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 6 (2023 - 6).
Remuneration disclosed above include the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
102,253
145,431
Company pension contributions to defined contribution schemes
44,654
1,321
7
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
76,394
15,850
Income from fixed asset investments
Income from shares in group undertakings
500,000
Total income
576,394
15,850
8
Interest payable and similar expenses
2024
2023
£
£
Interest on finance leases and hire purchase contracts
6,909
8,897
Other interest
87
6,996
8,897
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
58,555
19,520
BRADLEYS ESTATE AGENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
9
Taxation
2024
2023
£
£
(Continued)
- 15 -
Deferred tax
Origination and reversal of timing differences
(8,317)
(11,101)
Total tax charge
50,238
8,419
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
Profit before taxation
740,406
32,858
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.50%)
185,102
7,722
Tax effect of expenses that are not deductible in determining taxable profit
432
1,037
Effect of change in corporation tax rate
(648)
Group relief
(10,591)
Depreciation on assets not qualifying for tax allowances
295
308
Dividend income
(125,000)
Taxation charge for the year
50,238
8,419
10
Dividends
2024
2023
£
£
Interim paid
500,000
300,000
11
Intangible fixed assets
Goodwill
£
Cost
At 1 January 2024 and 31 December 2024
237,693
Amortisation and impairment
At 1 January 2024 and 31 December 2024
237,693
Carrying amount
At 31 December 2024
At 31 December 2023
BRADLEYS ESTATE AGENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
12
Tangible fixed assets
Leasehold land and buildings
Fixtures and fittings
Total
£
£
£
Cost
At 1 January 2024 and 31 December 2024
48,391
723,954
772,345
Depreciation and impairment
At 1 January 2024
36,602
588,960
625,562
Depreciation charged in the year
1,179
33,749
34,928
At 31 December 2024
37,781
622,709
660,490
Carrying amount
At 31 December 2024
10,610
101,245
111,855
At 31 December 2023
11,789
134,994
146,783
Tangible fixed assets includes assets held under finance leases or hire purchase contracts, as follows:
2024
2023
£
£
Fixtures and fittings
79,840
106,454
13
Fixed asset investments
2024
2023
Notes
£
£
Investments in subsidiaries
14
150
150
14
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Bradleys Financial Management Limited
7 Stevenstone Road, Exmouth, Devon
Ordinary
100.00
Bradleys Surveyors Limited
7 Stevenstone Road, Exmouth, Devon
Ordinary
100.00
BRADLEYS ESTATE AGENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
15
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
515,871
359,329
Amounts owed by group undertakings
3,625,442
3,463,493
Prepayments and accrued income
36,417
4,177,730
3,822,822
16
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Obligations under finance leases
18
33,382
31,259
Trade creditors
13,127
Amounts owed to group undertakings
956,863
867,757
Corporation tax
58,555
19,520
Other taxation and social security
168,065
545,588
Accruals and deferred income
397,590
265,943
1,614,455
1,743,194
Finance lease and hire purchase creditors are secured upon the assets to which they relate.
17
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Obligations under finance leases
18
54,372
87,754
Finance lease and hire purchase creditors are secured upon the assets to which they relate.
18
Finance lease obligations
2024
2023
Future minimum lease payments due under finance leases:
£
£
Within one year
38,168
38,168
In two to five years
57,252
95,420
95,420
133,588
Less: future finance charges
(7,666)
(14,575)
87,754
119,013
BRADLEYS ESTATE AGENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
18
Finance lease obligations
(Continued)
- 18 -
Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is five years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
19
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
24,763
33,080
2024
Movements in the year:
£
Liability at 1 January 2024
33,080
Credit to profit or loss
(8,317)
Liability at 31 December 2024
24,763
20
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
179,209
73,512
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
BRADLEYS ESTATE AGENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
21
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
2
2
2
2
22
Operating lease commitments
As lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
2024
2023
£
£
Within 1 year
415,846
521,561
Years 2-5
758,151
671,341
After 5 years
1,979
1,175,976
1,192,902
23
Contingencies
The company has given a guarantee to the bank in respect of the other group companies' loans and overdrafts totalling £104k (2023: £354k).
24
Related party transactions
Transactions with related parties
During the year the company paid rent of £97,288 (2023: £97,288) to a pension scheme of which a director of this company is trustee.
25
Ultimate controlling party
Bradleys Estate Agents (1999) Limited, a company incorporated in England & Wales, is the immediate parent company.
The ultimate parent company of Bradleys Estate Agents Limited is Bradleys Group (Holdings) Limited, a company incorporated in England & Wales, whose registered office is 7 Stevenstone Road, Exmouth, England, EX8 2EP. The smallest group in which the results of the company are consolidated is headed by that company.
26
Client monies
As at 31 December 2024, monies held by the company in separate bank accounts on behalf of clients amounted to £1,745,520 (2023: £1,710,130). Neither this amount, nor the matching liabilities to the related clients are included in the balance sheet.
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200Mr B J W BradleyMr C R BaxterMr D E EllisMr R GreethamMr K C JamesMr K C LoganMrs S RichardsonMr A J Hawkins036827472024-01-012024-12-3103682747bus:Director12024-01-012024-12-3103682747bus:Director22024-01-012024-12-3103682747bus:Director32024-01-012024-12-3103682747bus:Director42024-01-012024-12-3103682747bus:Director52024-01-012024-12-3103682747bus:Director62024-01-012024-12-3103682747bus:Director72024-01-012024-12-3103682747bus:CompanySecretary12024-01-012024-12-3103682747bus:RegisteredOffice2024-01-012024-12-31036827472024-12-31036827472023-01-012023-12-3103682747core:RetainedEarningsAccumulatedLosses2023-12-3103682747core:RetainedEarningsAccumulatedLosses2022-12-3103682747core:ShareCapital2024-12-3103682747core:ShareCapital2023-12-3103682747core:RetainedEarningsAccumulatedLosses2024-12-3103682747core:RetainedEarningsAccumulatedLosses2023-12-31036827472023-12-3103682747core:ShareCapitalOrdinaryShareClass12024-12-3103682747core:ShareCapitalOrdinaryShareClass12023-12-3103682747core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3103682747core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3103682747core:FurnitureFittings2024-12-3103682747core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3103682747core:FurnitureFittings2023-12-3103682747core:Goodwill2024-01-012024-12-3103682747core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3103682747core:FurnitureFittings2024-01-012024-12-310368274712024-01-012024-12-310368274712023-01-012023-12-3103682747core:UKTax2024-01-012024-12-3103682747core:UKTax2023-01-012023-12-3103682747core:Goodwill2023-12-3103682747core:Goodwill2024-12-3103682747core:Goodwill2023-12-3103682747core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3103682747core:FurnitureFittings2023-12-31036827472023-12-3103682747core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-01-012024-12-3103682747core:Non-currentFinancialInstruments2024-12-3103682747core:Non-currentFinancialInstruments2023-12-3103682747core:Subsidiary12024-01-012024-12-3103682747core:Subsidiary22024-01-012024-12-3103682747core:Subsidiary112024-01-012024-12-3103682747core:Subsidiary222024-01-012024-12-3103682747core:CurrentFinancialInstruments2024-12-3103682747core:CurrentFinancialInstruments2023-12-3103682747core:WithinOneYear2024-12-3103682747core:WithinOneYear2023-12-3103682747core:BetweenTwoFiveYears2024-12-3103682747core:BetweenTwoFiveYears2023-12-3103682747bus:OrdinaryShareClass12024-01-012024-12-3103682747bus:OrdinaryShareClass12024-12-3103682747bus:OrdinaryShareClass12023-12-3103682747core:MoreThanFiveYears2024-12-3103682747core:MoreThanFiveYears2023-12-3103682747bus:PrivateLimitedCompanyLtd2024-01-012024-12-3103682747bus:FRS1022024-01-012024-12-3103682747bus:Audited2024-01-012024-12-3103682747bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP