Company registration number 13780533 (England and Wales)
POLLYPHIL (NEWENT) LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
POLLYPHIL (NEWENT) LIMITED
COMPANY INFORMATION
Directors
Mr P M Marsh
Mrs P Marsh
Mrs M W Luxton
Mr A P Marsh
Company number
13780533
Registered office
Clerkenleap Service Station
Bath Road
Broomhall
Worcester
Worcestershire
WR5 3HR
Accountants
Ormerod Rutter Limited
The Oakley
Kidderminster Road
Droitwich
Worcestershire
WR9 9AY
Bankers
NatWest Bank Plc
1 St Philip's Place
Birmingham
B3 2PT
POLLYPHIL (NEWENT) LIMITED
CONTENTS
Page
Accountants' report
1
Balance sheet
2 - 3
Notes to the financial statements
4 - 8
POLLYPHIL (NEWENT) LIMITED
ACCOUNTANTS' REPORT TO THE BOARD OF DIRECTORS ON THE PREPARATION OF THE UNAUDITED STATUTORY FINANCIAL STATEMENTS OF POLLYPHIL (NEWENT) LIMITED FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Pollyphil (Newent) Limited for the year ended 31 December 2024 which comprise, the balance sheet and the related notes from the company’s accounting records and from information and explanations you have given us.

 

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at https://www.icaew.com/regulation.

This report is made solely to the board of directors of Pollyphil (Newent) Limited, as a body, in accordance with our terms of engagement. Our work has been undertaken solely to prepare for your approval the financial statements of Pollyphil (Newent) Limited and state those matters that we have agreed to state to the board of directors of Pollyphil (Newent) Limited, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Pollyphil (Newent) Limited and its board of directors as a body, for our work or for this report.

It is your duty to ensure that Pollyphil (Newent) Limited has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and loss of Pollyphil (Newent) Limited. You consider that Pollyphil (Newent) Limited is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the financial statements of Pollyphil (Newent) Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.

Ormerod Rutter Limited
10 September 2025
Chartered Accountants
The Oakley
Kidderminster Road
Droitwich
Worcestershire
WR9 9AY
POLLYPHIL (NEWENT) LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 2 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
3
88,200
100,800
Tangible assets
4
46,569
57,917
134,769
158,717
Current assets
Stocks
37,233
35,886
Debtors
5
72,796
43,718
Cash at bank and in hand
1,461
961
111,490
80,565
Creditors: amounts falling due within one year
6
(454,496)
(342,469)
Net current liabilities
(343,006)
(261,904)
Total assets less current liabilities
(208,237)
(103,187)
Creditors: amounts falling due after more than one year
7
(28,465)
(44,788)
Net liabilities
(236,702)
(147,975)
Capital and reserves
Called up share capital
9
100
100
Profit and loss reserves
(236,802)
(148,075)
Total equity
(236,702)
(147,975)

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.

POLLYPHIL (NEWENT) LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 3 -
The financial statements were approved by the board of directors and authorised for issue on 10 September 2025 and are signed on its behalf by:
Mr P M Marsh
Director
Company registration number 13780533 (England and Wales)
POLLYPHIL (NEWENT) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
1
Accounting policies
Company information

Pollyphil (Newent) Limited is a private company limited by shares incorporated in England and Wales. The registered office is Clerkenleap Service Station, Bath Road, Broomhall, Worcester, Worcestershire, England, WR5 3HR.

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

1.2
Going concern

These financial statements have been drawn up on the going concern basis. If the going concern basis were not appropriate, adjustments would have been made to reduce assets to recoverable amounts, to provide for any further liabilities that might arise, and to re-classify fixed assets as current assets and long term liabilities as current liabilities.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods provided in the normal course of business, and is shown net of VAT.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.4
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.

1.5
Tangible fixed assets

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

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

Leasehold land and buildings
5% on cost
Plant and equipment
20% on reducing balance
Fixtures and fittings
25% on reducing balance
Computer equipment
33% on cost
POLLYPHIL (NEWENT) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.7
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.

1.8
Employee benefits

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

1.9
Retirement benefits

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

1.10
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.

POLLYPHIL (NEWENT) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
2
Employees

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

2024
2023
Number
Number
Total
15
18
3
Intangible fixed assets
Goodwill
£
Cost
At 1 January 2024 and 31 December 2024
126,000
Amortisation and impairment
At 1 January 2024
25,200
Amortisation charged for the year
12,600
At 31 December 2024
37,800
Carrying amount
At 31 December 2024
88,200
At 31 December 2023
100,800
4
Tangible fixed assets
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Computer equipment
Total
£
£
£
£
£
Cost
At 1 January 2024 and 31 December 2024
17,626
6,830
60,828
722
86,006
Depreciation and impairment
At 1 January 2024
1,762
2,207
23,645
475
28,089
Depreciation charged in the year
881
924
9,296
247
11,348
At 31 December 2024
2,643
3,131
32,941
722
39,437
Carrying amount
At 31 December 2024
14,983
3,699
27,887
-
0
46,569
At 31 December 2023
15,864
4,623
37,183
247
57,917
POLLYPHIL (NEWENT) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
5
Debtors
2024
2023
Amounts falling due within one year:
£
£
Other debtors
26,713
14,948
Deferred tax asset
46,083
28,770
72,796
43,718
6
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans and overdrafts
26,316
25,468
Trade creditors
21,506
13,528
Taxation and social security
3,799
6,157
Other creditors
402,875
297,316
454,496
342,469
7
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans and overdrafts
28,465
44,788
8
Secured debts
The following secured debts are included within creditors:
2024
2023
£
£
Bank overdrafts
10,006
10,212
Bank loans
44,775
60,044
54,781
70,256
Bank loans are secured by way of a fixed and floating charge over all assets of the company.
POLLYPHIL (NEWENT) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
9
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A of £1 each
24
24
24
24
Ordinary B of £1 each
24
24
24
24
Ordinary C of £1 each
26
26
26
26
Ordinary D of £1 each
26
26
26
26
100
100
100
100
10
Ultimate controlling party

There is no ultimate controlling party.

2024-12-312024-01-01falsefalsefalse10 September 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr P M MarshMrs P MarshMrs M W LuxtonMr A P Marsh137805332024-01-012024-12-3113780533bus:Director12024-01-012024-12-3113780533bus:Director22024-01-012024-12-3113780533bus:Director32024-01-012024-12-3113780533bus:Director42024-01-012024-12-3113780533bus:RegisteredOffice2024-01-012024-12-3113780533bus:Agent12024-01-012024-12-31137805332024-12-31137805332023-12-3113780533core:NetGoodwill2024-12-3113780533core:NetGoodwill2023-12-3113780533core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3113780533core:PlantMachinery2024-12-3113780533core:FurnitureFittings2024-12-3113780533core:ComputerEquipment2024-12-3113780533core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3113780533core:PlantMachinery2023-12-3113780533core:FurnitureFittings2023-12-3113780533core:ComputerEquipment2023-12-3113780533core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3113780533core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3113780533core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3113780533core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3113780533core:CurrentFinancialInstruments2024-12-3113780533core:CurrentFinancialInstruments2023-12-3113780533core:ShareCapital2024-12-3113780533core:ShareCapital2023-12-3113780533core:RetainedEarningsAccumulatedLosses2024-12-3113780533core:RetainedEarningsAccumulatedLosses2023-12-3113780533core:ShareCapitalOrdinaryShareClass12024-12-3113780533core:ShareCapitalOrdinaryShareClass12023-12-3113780533core:ShareCapitalOrdinaryShareClass22024-12-3113780533core:ShareCapitalOrdinaryShareClass22023-12-3113780533core:ShareCapitalOrdinaryShareClass32024-12-3113780533core:ShareCapitalOrdinaryShareClass32023-12-3113780533core:ShareCapitalOrdinaryShareClass42024-12-3113780533core:ShareCapitalOrdinaryShareClass42023-12-3113780533core:ShareCapitalOrdinaryShares2024-12-3113780533core:ShareCapitalOrdinaryShares2023-12-3113780533core:Goodwill2024-01-012024-12-3113780533core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3113780533core:PlantMachinery2024-01-012024-12-3113780533core:FurnitureFittings2024-01-012024-12-3113780533core:ComputerEquipment2024-01-012024-12-31137805332023-01-012023-12-3113780533core:NetGoodwill2023-12-3113780533core:NetGoodwill2024-01-012024-12-3113780533core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3113780533core:PlantMachinery2023-12-3113780533core:FurnitureFittings2023-12-3113780533core:ComputerEquipment2023-12-31137805332023-12-3113780533core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-01-012024-12-3113780533core:WithinOneYear2024-12-3113780533core:WithinOneYear2023-12-3113780533core:Non-currentFinancialInstruments2024-12-3113780533core:Non-currentFinancialInstruments2023-12-3113780533bus:OrdinaryShareClass12024-01-012024-12-3113780533bus:OrdinaryShareClass22024-01-012024-12-3113780533bus:OrdinaryShareClass32024-01-012024-12-3113780533bus:OrdinaryShareClass42024-01-012024-12-3113780533bus:OrdinaryShareClass12024-12-3113780533bus:OrdinaryShareClass12023-12-3113780533bus:OrdinaryShareClass22024-12-3113780533bus:OrdinaryShareClass22023-12-3113780533bus:OrdinaryShareClass32024-12-3113780533bus:OrdinaryShareClass32023-12-3113780533bus:OrdinaryShareClass42024-12-3113780533bus:OrdinaryShareClass42023-12-3113780533bus:AllOrdinaryShares2024-12-3113780533bus:AllOrdinaryShares2023-12-3113780533bus:PrivateLimitedCompanyLtd2024-01-012024-12-3113780533bus:FRS1022024-01-012024-12-3113780533bus:AuditExemptWithAccountantsReport2024-01-012024-12-3113780533bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3113780533bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP