Company registration number 07650778 (England and Wales)
PBM DEBURY LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025
PAGES FOR FILING WITH REGISTRAR
PBM DEBURY LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
PBM DEBURY LIMITED
BALANCE SHEET
AS AT 31 MAY 2025
31 May 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investment property
3
11,755,000
11,705,000
Investments
4
4,375,982
4,013,002
16,130,982
15,718,002
Current assets
Debtors
6
6,796,223
7,227,362
Cash at bank and in hand
543,274
110,562
7,339,497
7,337,924
Creditors: amounts falling due within one year
7
(341,741)
(235,584)
Net current assets
6,997,756
7,102,340
Total assets less current liabilities
23,128,738
22,820,342
Creditors: amounts falling due after more than one year
8
(12,530,383)
(12,602,499)
Provisions for liabilities
(936,583)
(941,622)
Net assets
9,661,772
9,276,221
Capital and reserves
Called up share capital
9
100
100
Revaluation reserve
4,375,182
4,012,202
Profit and loss reserves
5,286,490
5,263,919
Total equity
9,661,772
9,276,221
PBM DEBURY LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 MAY 2025
31 May 2025
- 2 -
For the financial year ended 31 May 2025 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 18 September 2025 and are signed on its behalf by:
J W Banks
Director
Company registration number 07650778 (England and Wales)
PBM DEBURY LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025
- 3 -
1
Accounting policies
Company information
PBM Debury Limited is a private company limited by shares incorporated in England and Wales. The registered office is Fourth Floor, Unit 5B, The Parklands, Bolton, BL6 4SD.
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, modified to include investment properties, investments and certain financial instruments at fair value. The principal accounting policies adopted are set out below.
The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.
1.2
Turnover
Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.
When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.
1.3
Investment property
Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.
1.4
Fixed asset investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at transaction price excluding transaction costs, and are subsequently measured at fair value at each reporting date. Transaction costs are expensed to profit or loss as incurred. Changes in fair value are recognised in other comprehensive income except to the extent that a gain reverses a loss previously recognised in profit or loss, or a loss exceeds the accumulated gains recognised in equity; such gains and loss are recognised 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.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
PBM DEBURY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 4 -
Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
1.5
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.
1.6
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.
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.
1.7
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.
PBM DEBURY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 5 -
1.8
Derivatives
Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.
A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.
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.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
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.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
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.
2
Employees
The average monthly number of persons employed by the company during the year was:
2025
2024
Number
Number
Total
0
0
PBM DEBURY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 6 -
3
Investment property
2025
£
Fair value
At 1 June 2024
11,705,000
Additions
46,443
Revaluations
3,557
At 31 May 2025
11,755,000
The directors have valued the properties at their estimated market value at the balance sheet date.
4
Fixed asset investments
2025
2024
£
£
Other investments other than loans
4,375,982
4,013,002
The investments above consist of 50% of the issued share capital in Chester Halo Limited, Haystore Limited, Halsy Investments Limited, Bear Town Estates Limited and 100% of the share capital in Industr1al Limited, Reta1l Limited, Pajer Limited, Offic3 Limited, Halo Manchester Limited and W4rehouse Limited. The Directors consider that it is appropriate to state these on the basis of net asset value of the companies which is considered to be fair value.
The historic cost is £800 (2024: £800).
Movements in fixed asset investments
Investments
£
Cost or valuation
At 1 June 2024
4,013,002
Valuation changes
362,980
At 31 May 2025
4,375,982
Carrying amount
At 31 May 2025
4,375,982
At 31 May 2024
4,013,002
PBM DEBURY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 7 -
5
Significant undertakings
The company also has significant holdings in undertakings which are not consolidated:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
Chester Halo Limited
Manor House, Manor Lane, Holmes Chapel, Cheshire CW4 8AF
Ordinary
50.00
-
Haystore Limited
Fourth Floor, Unit 5b The Parklands, Bolton, BL6 4SD
Ordinary
50.00
-
Halsy Investments Limited
Manor House, Manor Lane, Holmes Chapel, Cheshire CW4 8AF
Ordinary
50.00
-
JSSR Properties Ltd
8 Eastway, Sale, Cheshire M33 4DX
Ordinary
-
37.50
Halo Manchester Limited
Fourth Floor, Unit 5b The Parklands, Bolton, BL6 4SD
Ordinary
100.00
-
Bear Town Estates Limited
Fourth Floor, Unit 5b The Parklands, Bolton, BL6 4SD
Ordinary
50.00
-
Reta1l Ltd
Fourth Floor, Unit 5b The Parklands, Bolton, BL6 4SD
Ordinary
100.00
-
Industr1al Ltd
Fourth Floor, Unit 5b The Parklands, Bolton, BL6 4SD
Ordinary
100.00
-
Offic3 Limited
Fourth Floor, Unit 5b The Parklands, Bolton, BL6 4SD
Ordinary
100.00
-
Pajer Limited
Fourth Floor, Unit 5b The Parklands, Bolton, BL6 4SD
Ordinary
100.00
-
W4rehouse Limited
Fourth Floor, Unit 5b The Parklands, Bolton, BL6 4SD
Ordinary
100.00
-
The aggregate capital and reserves and the result for the year of significant undertakings noted above was as follows:
Name of undertaking
Profit/(Loss)
Capital and Reserves
£
£
Chester Halo Limited
-
100
Haystore Limited
254,285
2,322,651
Halsy Investments Limited
(342,827)
846,848
JSSR Properties Ltd
(13,517)
Halo Manchester Limited
-
100
Bear Town Estates Limited
4,546
1,700,109
Reta1l Ltd
(47,746)
387,097
Industr1al Ltd
60,934
1,376,622
Offic3 Limited
7,716
7,816
Pajer Limited
420,914
418,112
W4rehouse Limited
(3,117)
879,385
6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Amounts owed by group and related undertakings
6,772,256
7,168,978
Other debtors
4,696
2,922
Prepayments and accrued income
19,271
55,462
6,796,223
7,227,362
PBM DEBURY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 8 -
7
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
98,765
108,173
Trade creditors
54
Taxation and social security
23,534
32,505
Other creditors
65,000
Accruals and deferred income
154,442
94,852
341,741
235,584
The bank loans are secured by fixed charges over certain investment properties and by floating charges over the assets of the company.
8
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans
1,723,680
1,813,038
Amounts owed to related undertakings
9,564,348
9,471,973
Other creditors
73,405
Amounts due to subsidiary undertakings
1,242,355
1,244,083
12,530,383
12,602,499
The bank loans are secured by fixed charges over certain investment properties and by floating charges over the assets of the company.
The amounts due to related undertakings are secured by a fixed and floating charge over the assets of the company.
9
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
10
Non-distributable profits reserve
2025
2024
£
£
At the beginning of the year
3,782,068
4,009,823
Non distributable profits in the year
8,596
(227,755)
At the end of the year
3,790,664
3,782,068
PBM DEBURY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 9 -
11
Related party transactions
As at the balance sheet date and included within debtors the company was owed £546,986 (2024: £1,496,986) from Haystore Limited, £559,950 (2024: £559,950) from Halsy Investments Ltd and £962,420 (2024: £952,130) from Bear Town Estates Ltd. The company owns 50% of the share capital of the above companies. J W Banks is a director of the above companies.
Included within debtors the company was owed £1,239,032 (2024: £1,257,706) from Industr1al Ltd, £571,340 (2024: £8,919) from Offic3 Ltd, £915,167 (2024: £664,652) from Pajer Ltd, £725,125 (2024: £1,045,399) from W4rehouse Ltd and £1,252,236 (2024: £1,183,236) from Reta1l Ltd. The company owns 100% of the share capital of the above companies. J W Banks is a director of the above companies.
Included within creditors at the balance sheet date is an amount of £9,564,348 (2024: £9,471,973) due to PBM Management Limited, a company of which P A Marshall is a director and shareholder.
Included within creditors at the balance sheet date is an amount of £1,242,355 (2024: £1,244,083) due to Halo Manchester Limited a wholly owned subsidiary.
During the year interest of £116,070 (2024: £121,010) was charged to PBM Debury Ltd from Halo Manchester Ltd.
During the year interest of £392,375 (2024: £369,951) was charged to PBM Debury Limited from PBM Management Limited.
Bank loan advances to Halo Manchester Ltd have been secured by a fixed debenture charge over an investment property owned by PBM Debury Ltd.
During the year interest was received by PBM Debury Ltd of £10,289 (2024: £9,105) from Bear Town Estates Ltd, £45,000 (2024: £15,125) from W4rehouse Ltd and £63,750 (2024: £42,500) from Industr1al Ltd.