Company registration number 03911979 (England and Wales)
DEVONSHIRE GREEN HOLDINGS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
DEVONSHIRE GREEN HOLDINGS LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
DEVONSHIRE GREEN HOLDINGS LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£000's
£000's
£000's
£000's
Fixed assets
Tangible assets
4
147
138
Investment properties
5
5,840
5,840
5,987
5,978
Current assets
Debtors
6
49,625
50,818
Cash at bank and in hand
33
47
49,658
50,865
Creditors: amounts falling due within one year
7
(53,068)
(53,935)
Net current liabilities
(3,410)
(3,070)
Total assets less current liabilities
2,577
2,908
Provisions for liabilities
(790)
(760)
Net assets
1,787
2,148
Capital and reserves
Called up share capital
8
-
0
-
0
Other reserve
872
872
Profit and loss reserves
915
1,276
Total equity
1,787
2,148

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

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 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.

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.

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

DEVONSHIRE GREEN HOLDINGS LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 16 September 2025 and are signed on its behalf by:
M Elwood
Director
Company Registration No. 03911979
DEVONSHIRE GREEN HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information

Devonshire Green Holdings Limited is a private company limited by shares incorporated in England and Wales. The registered office is 11 Broomgrove Road, Sheffield, England, S10 2LW.

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 £000's.

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Going concern

The company has net current liabilities of £3,410k (2023: £3,070k) and net assets of £1,787k (2023: £2,148k). At the year end the company owed £52,966k (2023: £52,806k) to group companies. These amounts are shown within creditors due within 1 year as they are repayable on demand, however, they are not expected to be repaid in full for the foreseeable future. On this basis the directors consider it appropriate to prepare the financial statements on the going concern basis.true

1.3
Turnover

Turnover represents rental income. Rental property income is accounted for as it falls due in accordance with the lease. Income relating to future periods is included within accruals and deferred income

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:

Freehold land and buildings
2% straight line
Plant and equipment
25% straight line
Fixtures and fittings
25% - 50% straight line

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
Investment properties

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.

DEVONSHIRE GREEN HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible 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.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.7
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.

1.8
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.

DEVONSHIRE GREEN HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
Basic financial liabilities

Basic financial liabilities, including creditors, bank loans and loans from fellow group companies, 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.

1.9
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.

1.11
Retirement benefits

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

DEVONSHIRE GREEN HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 6 -
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
Exceptional item
2024
2023
£000's
£000's
Increase in/(Reversal of) amounts owed by group undertakings
(50)
(60)

The increase in or reversal of amounts owed by group undertakings is based on the company's knowledge of the ability of relevant group undertakings to be able to repay amounts owed to the company.

 

3
Employees

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

2024
2023
Number
Number
Total
27
27
4
Tangible fixed assets
Land and buildings
Fixtures & Fittings
Total
£000's
£000's
£000's
Cost
At 1 January 2024
233
16
249
Additions
-
0
19
19
At 31 December 2024
233
35
268
Depreciation and impairment
At 1 January 2024
95
16
111
Depreciation charged in the year
5
5
10
At 31 December 2024
100
21
121
Carrying amount
At 31 December 2024
133
14
147
At 31 December 2023
138
-
0
138
DEVONSHIRE GREEN HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
5
Investment property
2024
£000's
Fair value
At 1 January 2024 and 31 December 2024
5,840

As at 31 December 2024, the company's investment properties were revalued on the basis of existing use value by management. The valuation was based on a valuation performed by Jones Lang LaSalle LLP, a firm of Independent Chartered Surveyors in May 2023. Management consider that the value as per the May 2023 valuation is materially in line with that at 31 December 2024. The valuation was undertaken in accordance with the Appraisal and Valuation Manual of the Royal Institute of Chartered Surveyors.

6
Debtors
2024
2023
Amounts falling due within one year:
£000's
£000's
Trade debtors
5
1
Amounts owed by group undertakings
49,564
50,812
Other debtors
56
5
49,625
50,818

Amounts owed by group undertakings are interest free, payable on demand and are unsecured.

 

7
Creditors: amounts falling due within one year
2024
2023
£000's
£000's
Trade creditors
1
24
Amounts owed to group undertakings
52,966
52,806
Taxation and social security
57
87
Other creditors
44
1,018
53,068
53,935

Amounts owed to group undertakings are payable on demand, unsecured and are not charged interest.

 

 

 

 

8
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£000's
£000's
Ordinary shares of £1 each
1
1
-
0
-
0
DEVONSHIRE GREEN HOLDINGS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
9
Guarantee

The company has a cross guarantee regarding the bank loans held by Elmsdale Estates Limited and Devonshire Green (Broomgrove Road) Limited on the investment properties held by the company. The total value of the loans outstanding at 31 December 2024 was £52.4m.

 

10
Related party transactions

Included within other creditors is an amount due to related entities through common control of £2k (2023: £970k). The interest charge in the year in relation to these loans is £3k (2023: £59k).

 

Included within other debtors are amounts due from related entities through common control of £55k (2023: £5k).

 

During the year £35k (2023: £90k) was paid to a company controlled by one of the directors and his family.

11
Parent company

The ultimate parent undertaking is Elmsdale Estates Limited, a company incorporated in England and Wales. The financial statements of Elmsdale Estates Limited are available to the public and may be obtained from 11 Broomgrove Road, Sheffield, S10 2LW.

 

The directors regard Brendan Elwood and his family as the ultimate controlling party, by virtue of their 85% interest in the issued share capital of Elmsdale Estates Limited.

2024-12-312024-01-01falsefalsefalse18 September 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityB ElwoodM ElwoodD FixterE Ross039119792024-01-012024-12-31039119792024-12-31039119792023-12-3103911979core:LandBuildings2024-12-3103911979core:OtherPropertyPlantEquipment2024-12-3103911979core:LandBuildings2023-12-3103911979core:OtherPropertyPlantEquipment2023-12-3103911979core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3103911979core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3103911979core:CurrentFinancialInstruments2024-12-3103911979core:CurrentFinancialInstruments2023-12-3103911979core:ShareCapital2024-12-3103911979core:ShareCapital2023-12-3103911979core:RevaluationReserve2024-12-3103911979core:RevaluationReserve2023-12-3103911979core:RetainedEarningsAccumulatedLosses2024-12-3103911979core:RetainedEarningsAccumulatedLosses2023-12-3103911979core:ShareCapitalOrdinaryShareClass12024-12-3103911979core:ShareCapitalOrdinaryShareClass12023-12-3103911979bus:Director22024-01-012024-12-3103911979core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3103911979core:PlantMachinery2024-01-012024-12-3103911979core:FurnitureFittings2024-01-012024-12-31039119792023-01-012023-12-3103911979core:LandBuildings2023-12-3103911979core:OtherPropertyPlantEquipment2023-12-31039119792023-12-3103911979core:LandBuildings2024-01-012024-12-3103911979core:OtherPropertyPlantEquipment2024-01-012024-12-3103911979core:WithinOneYear2024-12-3103911979core:WithinOneYear2023-12-3103911979bus:OrdinaryShareClass12024-01-012024-12-3103911979bus:OrdinaryShareClass12024-12-3103911979bus:OrdinaryShareClass12023-12-3103911979bus:PrivateLimitedCompanyLtd2024-01-012024-12-3103911979bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3103911979bus:FRS1022024-01-012024-12-3103911979bus:AuditExemptWithAccountantsReport2024-01-012024-12-3103911979bus:Director12024-01-012024-12-3103911979bus:Director32024-01-012024-12-3103911979bus:CompanySecretary12024-01-012024-12-3103911979bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP