Goodmores Ltd 13131503 false 2024-01-01 2024-12-31 2024-12-31 The principal activity of the company is property development. Digita Accounts Production Advanced 6.30.9574.0 true true true false true false 13131503 2024-01-01 2024-12-31 13131503 2024-12-31 13131503 bus:OrdinaryShareClass1 2024-12-31 13131503 core:AcceleratedTaxDepreciationDeferredTax 2024-12-31 13131503 core:RetainedEarningsAccumulatedLosses 2024-12-31 13131503 core:ShareCapital 2024-12-31 13131503 core:CurrentFinancialInstruments 2024-12-31 13131503 core:CurrentFinancialInstruments core:WithinOneYear 2024-12-31 13131503 core:Non-currentFinancialInstruments 2024-12-31 13131503 core:Non-currentFinancialInstruments core:AfterOneYear 2024-12-31 13131503 core:AdditionsToInvestments 2024-12-31 13131503 core:CostValuation 2024-12-31 13131503 core:OtherPropertyPlantEquipment 2024-12-31 13131503 core:DeferredTaxation 2024-12-31 13131503 core:OtherRelatedParties 2024-12-31 13131503 bus:FRS102 2024-01-01 2024-12-31 13131503 bus:Audited 2024-01-01 2024-12-31 13131503 bus:FullAccounts 2024-01-01 2024-12-31 13131503 bus:RegisteredOffice 2024-01-01 2024-12-31 13131503 bus:CompanySecretary1 2024-01-01 2024-12-31 13131503 bus:Director1 2024-01-01 2024-12-31 13131503 bus:Director3 2024-01-01 2024-12-31 13131503 bus:OrdinaryShareClass1 2024-01-01 2024-12-31 13131503 bus:Consolidated 2024-01-01 2024-12-31 13131503 bus:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 13131503 core:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 13131503 core:ShareCapital 2024-01-01 2024-12-31 13131503 core:OtherPropertyPlantEquipment 2024-01-01 2024-12-31 13131503 core:PlantMachinery 2024-01-01 2024-12-31 13131503 core:DeferredTaxation 2024-01-01 2024-12-31 13131503 core:OtherRelatedParties 2024-01-01 2024-12-31 13131503 core:OtherRelatedParties core:SaleOrPurchaseGoods 2024-01-01 2024-12-31 13131503 core:Subsidiary1 2024-01-01 2024-12-31 13131503 core:Subsidiary1 countries:AllCountries 2024-01-01 2024-12-31 13131503 core:UKTax 2024-01-01 2024-12-31 13131503 1 2024-01-01 2024-12-31 13131503 countries:AllCountries 2024-01-01 2024-12-31 13131503 2023-12-31 13131503 core:RetainedEarningsAccumulatedLosses 2023-12-31 13131503 core:ShareCapital 2023-12-31 13131503 core:CostValuation 2023-12-31 13131503 core:OtherPropertyPlantEquipment 2023-12-31 13131503 core:DeferredTaxation 2023-12-31 13131503 core:OtherRelatedParties 2023-12-31 13131503 2023-01-01 2023-12-31 13131503 2023-12-31 13131503 bus:OrdinaryShareClass1 2023-12-31 13131503 core:AcceleratedTaxDepreciationDeferredTax 2023-12-31 13131503 core:RetainedEarningsAccumulatedLosses 2023-12-31 13131503 core:ShareCapital 2023-12-31 13131503 core:CurrentFinancialInstruments 2023-12-31 13131503 core:CurrentFinancialInstruments core:WithinOneYear 2023-12-31 13131503 core:Non-currentFinancialInstruments 2023-12-31 13131503 core:Non-currentFinancialInstruments core:AfterOneYear 2023-12-31 13131503 core:OtherPropertyPlantEquipment 2023-12-31 13131503 core:RetainedEarningsAccumulatedLosses 2023-01-01 2023-12-31 13131503 core:ShareCapital 2023-01-01 2023-12-31 13131503 core:OtherRelatedParties core:SaleOrPurchaseGoods 2023-01-01 2023-12-31 13131503 core:Subsidiary1 2023-01-01 2023-12-31 13131503 core:UKTax 2023-01-01 2023-12-31 13131503 2022-12-31 13131503 core:RetainedEarningsAccumulatedLosses 2022-12-31 13131503 core:ShareCapital 2022-12-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 13131503

Goodmores Ltd

Annual Report and Financial Statements

for the Year Ended 31 December 2024

 

Goodmores Ltd
(Registration number: 13131503)

Contents

Company Information

1

Strategic Report

2

Directors' Report

3 to 4

Statement of Directors' Responsibilities

5

Independent Auditor's Report

6 to 9

Profit and Loss Account

10

Statement of Comprehensive Income

10

Balance Sheet

11

Statement of Changes in Equity

12

Notes to the Financial Statements

13 to 24

 

Goodmores Ltd
(Registration number: 13131503)

Company Information

Directors

Mr C S Palmer

Mr J D Fowler

Company secretary

Mrs L Oxland

Registered office

Unit 3 Gereint Hill
Tithebarn
Exeter
Devon
EX1 3RS

Auditors

Thompson Jenner LLP
Statutory Auditor
28 Alexandra Terrace
Exmouth
Devon
EX8 1BD

 

Goodmores Ltd
(Registration number: 13131503)

Strategic Report for the Year Ended 31 December 2024

The directors present their strategic report for the year ended 31 December 2024.

Principal activity

The principal activity of the company is property development.

Fair review of the business

The directors consider that the key financial performance indicators are those that communicate the financial performance and strength of the company as a whole, these being turnover, operating profit and profit before taxation.

Overall, the directors are satisfied with the profitability of the company.

The company's key financial and other performance indicators during the year were as follows:

Financial KPIs

Unit

2024

2023

Turnover

£

25,561,036

12,660,519

Operating profit

£

3,926,221

2,126,638

Operating margin

%

15

17

Profit before taxation

2,235,517

1,051,941

Principal risks and uncertainties

The board of directors undertake a regular review of the company and have identified that the principal risks faced by the company relate to competition and the impacts of the current economic climate.

Approved and authorised by the Board on 3 September 2025 and signed on its behalf by:
 

.........................................
Mr J D Fowler
Director

 

Goodmores Ltd
(Registration number: 13131503)

Directors' Report for the Year Ended 31 December 2024

The directors present their report and the financial statements for the year ended 31 December 2024.

Directors of the company

The directors who held office during the year were as follows:

Mr C S Palmer

Mr J D Fowler

Financial instruments

Objectives and policies

The company's principal financial instruments comprise the bank balance, trade creditors, intercompany loans and bank borrowings. The main purpose of these instruments is to raise funds for the company's operations.

Price risk, credit risk, liquidity risk and cash flow risk

The company is affected by price fluctuations in the UK housing market. These are in turn affected by the wider economic conditions such as mortgage availability and associated interest rates, employment and consumer confidence. Market downturns could adversely affect property valuations, sales volumes, and project profitability. Whilst these risks are beyond the company's control, the company has managed the risks by selling some houses to a corporate investor, thus reducing the reliance on the private sale market.

The company's exposure to credit risk is limited by the fact that the company receives cash for the sales to private individuals at the point of legal completion. For the block sales to corporate investors, the company collects cash at regular intervals in line with build progress in order to minimise its credit risk.

The company's approach to managing risks applicable to the financial instruments is shown below.

In respect of the bank balance, the liquidity risk is managed by maintaining a balance between the continuity of funding and flexibility through the use of bank borrowings at floating rates of interest.

Trade creditors liquidity risk is managed by ensuring that sufficient funds are available to meet amounts due.

Loans are provided by financial institutions in the form of revolving credit facilities. The interest rates and monthly repayments are variable. The business manages the liquidity risk by ensuring that there are sufficient house completions within specified periods.

Future developments

The directors envisage that the business of the company will have a finite life and will not look to expand it beyond the completion of the development.

Disclosure of information to the auditors

Each director has taken steps that they ought to have taken as a director in order to make themselves aware of any relevant audit information and to establish that the company's auditors are aware of that information. The directors confirm that there is no relevant information that they know of and of which they know the auditors are unaware.

 

Goodmores Ltd
(Registration number: 13131503)

Directors' Report for the Year Ended 31 December 2024

Approved and authorised by the Board on 3 September 2025 and signed on its behalf by:
 

.........................................
Mr J D Fowler
Director

 

Goodmores Ltd
(Registration number: 13131503)

Statement of Directors' Responsibilities

The directors acknowledge their responsibilities 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 apply them consistently;

make judgements and accounting estimates that are reasonable and prudent;

state whether applicable United Kingdom Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; 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 and in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). 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.

 

Goodmores Ltd
(Registration number: 13131503)

Independent Auditor's Report to the Members of Goodmores Ltd

Opinion

We have audited the financial statements of Goodmores Ltd (the 'company') for the year ended 31 December 2024, which comprise the Profit and Loss Account, Statement of Comprehensive Income, Balance Sheet, Statement of Changes in Equity, and Notes to the Financial Statements, including a summary of 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.

Basis for opinion

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 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.

Other matters
The financial statements for the year ended 31 December 2024 (the current period) have been audited. However, the comparative financial statements for the year ended 31 December 2023, which were not audited, are presented for comparative purposes only. We do not express an opinion on these comparatives, as they were not audited. We have, however, performed procedures relating to the opening balances as required by ISA (UK and Ireland) 510, and we are not aware of any material misstatement in those opening balances.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the director's 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 original financial statements were 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.

Other information

The directors are responsible for the other information. The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. 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.

 

Goodmores Ltd
(Registration number: 13131503)

Independent Auditor's Report to the Members of Goodmores Ltd

In connection with our audit of the financial statements, 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 audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. 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.

Opinion on other matter prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of the audit:

the information given in the Strategic Report and Directors' Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and

the Strategic Report and Directors' Report have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception

In the light of our 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 and the Directors' Report.

We have nothing to report in respect of the following matters where 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 Statement of Directors' Responsibilities [set out on page 5], 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 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.

 

Goodmores Ltd
(Registration number: 13131503)

Independent Auditor's Report to the Members of Goodmores Ltd

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. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;

we identified the laws and regulations applicable to the company through discussions with directors and other management, and from our commercial knowledge and experience of the property development sector;

we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, including the Companies Act 2006, taxation legislation and data protection, anti-bribery, employment, environmental, fire safety and health and safety legislation;

we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence; and

identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.

We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:

making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; and

considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.

To address the risk of fraud through management bias and override of controls, we:

performed analytical procedures to identify any unusual or unexpected relationships;

tested journal entries to identify unusual transactions;

assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias; and

investigated the rationale behind significant or unusual transactions.

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

agreeing financial statement disclosures to underlying supporting documentation;

enquiring of management as to actual and potential litigation and claims; and

reviewing correspondence with HMRC, relevant regulators, and the company’s legal advisors.

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.

 

Goodmores Ltd
(Registration number: 13131503)

Independent Auditor's Report to the Members of Goodmores Ltd

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.

Use of our 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.

......................................
Mr David Tucker (Senior Statutory Auditor)
For and on behalf of Thompson Jenner LLP, Statutory Auditor

28 Alexandra Terrace
Exmouth
Devon
EX8 1BD

23 September 2025

 

Goodmores Ltd
(Registration number: 13131503)

Profit and Loss Account for the Year Ended 31 December 2024

Note

2024
£

2023
£

Turnover

3

25,561,036

12,660,519

Cost of sales

 

(19,827,594)

(10,455,763)

Gross profit

 

5,733,442

2,204,756

Administrative expenses

 

(1,807,221)

(78,118)

Operating profit

4

3,926,221

2,126,638

Other interest receivable and similar income

5

55,995

-

Interest payable and similar expenses

6

(1,746,699)

(1,074,697)

Profit before tax

 

2,235,517

1,051,941

Taxation

9

(558,890)

(238,418)

Profit for the financial year

 

1,676,627

813,523

The above results were derived from continuing operations.

The company has no recognised gains or losses for the year other than the results above.

Statement of Comprehensive Income for Year Ended 31 December 2024

2024
£

2023
£

Profit for the year

1,676,627

813,523

Total comprehensive income for the year

1,676,627

813,523

 

Goodmores Ltd
(Registration number: 13131503)

Balance Sheet as at 31 December 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

10

30,345

42,508

Investments

11

6,109,102

-

 

6,139,447

42,508

Current assets

 

Stocks

12

8,888,721

14,084,849

Debtors

13

6,081,869

3,110,173

Cash at bank and in hand

 

44,525

168,331

 

15,015,115

17,363,353

Creditors: Amounts falling due within one year

15

(21,139,388)

(10,884,886)

Net current (liabilities)/assets

 

(6,124,273)

6,478,467

Total assets less current liabilities

 

15,174

6,520,975

Creditors: Amounts falling due after more than one year

15

-

(5,160,338)

Provisions for liabilities

17

(7,586)

(10,627)

Net assets

 

7,588

1,350,010

Capital and reserves

 

Called up share capital

18

1,169

70,218

Profit and loss account

6,419

1,279,792

Total equity

 

7,588

1,350,010

Approved and authorised by the Board on 3 September 2025 and signed on its behalf by:
 

.........................................
Mr J D Fowler
Director

 

Goodmores Ltd
(Registration number: 13131503)

Statement of Changes in Equity for the Year Ended 31 December 2024

Share capital
£

Retained earnings
£

Total
£

At 1 January 2024

70,218

1,279,792

1,350,010

Profit for the year

-

1,676,627

1,676,627

Dividends

-

(2,950,000)

(2,950,000)

Other share capital movements

(69,049)

-

(69,049)

At 31 December 2024

1,169

6,419

7,588

Share capital
£

Retained earnings
£

Total
£

At 1 January 2023

70,218

6,466,269

6,536,487

Profit for the year

-

813,523

813,523

Dividends

-

(6,000,000)

(6,000,000)

At 31 December 2023

70,218

1,279,792

1,350,010

 

Goodmores Ltd
(Registration number: 13131503)

Notes to the Financial Statements for the Year Ended 31 December 2024

1

General information

The company is a private company limited by share capital, incorporated in England & Wales.

The address of its registered office is:
Unit 3 Gereint Hill
Tithebarn
Exeter
Devon
EX1 3RS

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements were prepared in accordance with Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland and the Companies Act 2006'.

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value. The functional and presentational currency of the company is Pounds Sterling (GBP).

Summary of disclosure exemptions

The company has taken advantage of the following disclosure exemptions in FRS 102 Section 1.12:
- the requirement to present a statement of cash flows and related notes
- financial instrument disclosures, including categories of financial instruments, items of income, expenses, gains or losses relating to financial instruments and exposure to and management of financial risks
- disclosure of key management personnel compensation.

Name of parent of group

These financial statements are consolidated in the financial statements of 3West Holdings Limited.

The financial statements of 3West Holdings Limited may be obtained from Companies House.

 

Goodmores Ltd
(Registration number: 13131503)

Notes to the Financial Statements for the Year Ended 31 December 2024

Key sources of estimation uncertainty

The preparation of the financial statements includes the use of estimates including assumptions which are based on historical experience and other relevant factors and are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the year in which the estimate is revised if the revision affects only that year, or in the year of the revision and future years if the revision affects both current and future years.

The key source of estimation and uncertainty with a significant risk of a material change to the carrying value of assets and expenses is margin forecasting.

Cost of sales and gross margin on each plot sold is recognised based on the overall site margin expected to be generated over its remaining life. In determing the site margin, the company must make assumptions relating to future sales prices and the estimated costs to complete. Any changes in these assumptions are recognised in both the current year and future years.

The company regularly reviews the assumptions used in the calculation of site margin, including assessing the degree of future uncertainty from changes in macroeconomic factors. These include sales prices and build and labour costs. .

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is recognised as follows:

Turnover on contracts recognised at a point in time - Revenue is recognised at a point in time when the customer obtains control of the completed home at legal completion, at which point the company has fulfilled its performance obligations, This revenue is recognised at the fair value of the consideration received or receivable, net of value added tax and discounts. Cash incentives are considered to be a discount from the purchase price offered to the customer and are therefore accounted for as a reduction to revenue.

Turnover on contracts recognised over time - Revenue is recognised over time when the company reaches certain pre agreed build stages on each house. This is measured by a survey of the individual houses to determine if the relevant build stage has been completed. The company has an enforceable right to be paid for the stages completed to date and invoices are issued and paid over the life of the house build.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

 

Goodmores Ltd
(Registration number: 13131503)

Notes to the Financial Statements for the Year Ended 31 December 2024

Deferred income tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred income tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

Tangible assets

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

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Other tangible assets

25% straight line basis

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

Investments

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


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

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

 

Goodmores Ltd
(Registration number: 13131503)

Notes to the Financial Statements for the Year Ended 31 December 2024

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

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

 

Goodmores Ltd
(Registration number: 13131503)

Notes to the Financial Statements for the Year Ended 31 December 2024

3

Turnover

The analysis of the company's Turnover for the year from continuing operations is as follows:

2024
£

2023
£

Sale of goods

25,224,817

10,964,021

Rendering of services

336,219

1,696,498

25,561,036

12,660,519

4

Operating profit

Arrived at after charging/(crediting)

2024
£

2023
£

Depreciation expense

12,163

6,142

5

Other interest receivable and similar income

2024
£

2023
£

Other finance income

55,995

-

6

Interest payable and similar expenses

2024
£

2023
£

Interest on bank overdrafts and borrowings

1,209,478

892,780

Interest expense on other finance liabilities

537,221

181,917

1,746,699

1,074,697

7

Staff costs

The average number of persons employed by the company (including directors) during the year, analysed by category was as follows:

2024
No.

2023
No.

Administration and support

2

2

2

2

 

Goodmores Ltd
(Registration number: 13131503)

Notes to the Financial Statements for the Year Ended 31 December 2024

8

Auditors' remuneration

2024
£

2023
£

Audit of the financial statements

8,500

-


 

9

Taxation

Tax charged/(credited) in the profit and loss account

2024
£

2023
£

Current taxation

UK corporation tax

561,920

198,381

UK corporation tax adjustment to prior periods

11

29,410

561,931

227,791

Deferred taxation

Arising from origination and reversal of timing differences

(3,041)

10,627

Tax expense in the income statement

558,890

238,418

The tax on profit before tax for the year is the same as the standard rate of corporation tax in the UK (2023 - the same as the standard rate of corporation tax in the UK) of 25% (2023 - 23.52%).

The differences are reconciled below:

2024
£

2023
£

Profit before tax

2,235,517

1,051,941

Corporation tax at standard rate

558,879

247,417

Increase/(decrease) in UK and foreign current tax from adjustment for prior periods

11

(8,999)

Total tax charge

558,890

238,418

Deferred tax

Deferred tax assets and liabilities

2024

Asset
£

Liability
£

-

7,587

-

7,587

 

Goodmores Ltd
(Registration number: 13131503)

Notes to the Financial Statements for the Year Ended 31 December 2024

2023

Asset
£

Liability
£

-

10,627

-

10,627

10

Tangible assets

Other tangible assets
£

Total
£

Cost or valuation

At 1 January 2024

48,650

48,650

At 31 December 2024

48,650

48,650

Depreciation

At 1 January 2024

6,142

6,142

Charge for the year

12,163

12,163

At 31 December 2024

18,305

18,305

Carrying amount

At 31 December 2024

30,345

30,345

At 31 December 2023

42,508

42,508

11

Investments

2024
£

2023
£

Investments in subsidiaries

6,109,102

-

Subsidiaries

£

Cost or valuation

At 1 January 2024

-

Additions

6,109,102

At 31 December 2024

6,109,102

Carrying amount

At 31 December 2024

6,109,102

Details of undertakings

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

 

Goodmores Ltd
(Registration number: 13131503)

Notes to the Financial Statements for the Year Ended 31 December 2024

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

     

2024

2023

Subsidiary undertakings

Eagle Developments Limited

Unit 3 Gereint Hill, Tithebarn, Exeter, Devon, England, EX1 3RS

Ordinary

100%

0%

 

England & Wales

     

Subsidiary undertakings

Eagle Developments Limited

The principal activity of Eagle Developments Limited is property development.

12

Stocks

2024
£

2023
£

Work in progress - build costs

5,254,350

8,326,827

Work in progress - land

3,634,371

5,758,022

8,888,721

14,084,849

13

Debtors

Note

2024
£

2023
£

Trade debtors

 

15,155

-

Amounts owed by related parties

19

4,073,352

2,900,000

Other debtors

 

882,702

194,879

Prepayments and accrued income

 

1,110,660

15,294

Total current trade and other debtors

 

6,081,869

3,110,173

14

Cash and cash equivalents

2024
£

2023
£

Cash at bank

44,525

168,331

 

Goodmores Ltd
(Registration number: 13131503)

Notes to the Financial Statements for the Year Ended 31 December 2024

15

Creditors

Note

2024
£

2023
£

Due within one year

 

Loans and borrowings

16

13,384,547

3,440,225

Trade creditors

 

499

765

Amounts due to related parties

19

4,279,090

6,943,000

Other creditors

 

1,526,342

300,515

Accruals

 

1,386,990

110,218

Corporation tax liability

9

561,920

90,163

 

21,139,388

10,884,886

Due after one year

 

Loans and borrowings

16

-

5,160,338

Amounts due to related parties are unsecured, accrue interest at 15%, and are repayable on demand.

 

Goodmores Ltd
(Registration number: 13131503)

Notes to the Financial Statements for the Year Ended 31 December 2024

16

Loans and borrowings

Current loans and borrowings

2024
£

2023
£

Bank borrowings

13,384,547

3,440,225

Non-current loans and borrowings

2024
£

2023
£

Bank borrowings

-

5,160,338


Bank borrowings

The loans and borrowings include the following:

• a bank loan with a year end balance of £4,787,097 (2023 - £nil) repayable in June 2025, accruing interest at a rate of 4.5% above the Bank of England Base Rate

• a revolving loan facility with a year end balance of £5,852,790 (2023 - £8,600,563) ceasing in June 2025, accruing interest at a rate of 5.5% above the Bank of England Base Rate

• a revolving loan facility with a year end balance of £2,744,660 (2023 - £nil) ceasing in January 2027, accruing interest at a rate of 4.5% above the Bank of England Base Rate. The year end balance has been classified as due within one year due to the repayment terms of the loan, but a total of £13.55M can be borrowed over the life of the facility providing the maximum balance at any one time does not exceed £6.15M.

The above loans are secured by a fixed and floating charge over all assets of the company. A guarantee has also been given on the bank loans by 3West Holdings Ltd.

17

Provisions for liabilities

Deferred tax
£

Total
£

At 1 January 2024

10,627

10,627

Increase (decrease) in existing provisions

(3,041)

(3,041)

At 31 December 2024

7,586

7,586

 

Goodmores Ltd
(Registration number: 13131503)

Notes to the Financial Statements for the Year Ended 31 December 2024

18

Share capital

Allotted, called up and fully paid shares

2024

2023

No.

£

No.

£

Ordinary of £0.02 each

70,112

1,169

70,112

1,169

       

The accounts in the prior year incorrectly stated share capital in the balance sheet at £70,112 rather than at its par value of £1,169. The current year reflects share capital at its par value. The prior year has not been adjusted because it is not deemed to be a material error.

Rights, preferences and restrictions

Ordinary shares have the following rights, preferences and restrictions:
There are no restrictions on the distribution of dividends and the repayment of capital. Shares carry voting rights of 1 per share.

19

Related party transactions

The company has taken advantage of the exemptions within FRS 102 not to disclose transactions and balances with 3West Holdings Limited and its wholly owned subsidiaries, on the grounds that the company itself is a wholly owned subsidiary of 3West Holdings Limited, for which consolidated financial statements are publicly availabe.

Sales amounting to £200,000 were made to children of Mr J D Fowler relating to two plots of land on the development.

Sales and purchases were made to a subsidiary of 3West Group Ltd (a company in which 3West Holdings Limited has a 50% shareholding) as detailed below.

Income and receivables from related parties

2024

Other related parties
£

Sale of goods

336,219

2023

Other related parties
£

Sale of goods

1,696,498

Expenditure with and payables to related parties

2024

Other related parties
£

Purchase of goods

11,318,889

 

Goodmores Ltd
(Registration number: 13131503)

Notes to the Financial Statements for the Year Ended 31 December 2024

2023

Other related parties
£

Purchase of goods

11,108,035

Also included within other debtors and accruals is £772,207 (2023 - £155,942) and £1,268,073 (2023 - £nil) respectively due from/to 3West Group Limited and its subsidiaries.

Loans to related parties

The following interest free loan which is repayable on demand has been provided to 3West Strawberry Hill Ltd, a company in which Mr J D Fowler and his immediate family have a controlling interest.

2024

Other related parties
£

Total
£

At start of period

2,900,000

2,900,000

Advanced

10,000

10,000

At end of period

2,910,000

2,910,000

20

Parent and ultimate parent undertaking

The company's immediate parent is 3West Holdings Limited, incorporated in England & Wales.

 The most senior parent entity producing publicly available financial statements is 3West Holdings Limited. These financial statements are available upon request from Companies House.

 The ultimate controlling party is Mr J D Fowler.