Company registration number 03682816 (England and Wales)
LOCKE ESTATES LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 DECEMBER 2024
4 Brackley Close
Bournemouth International Airport
Christchurch
Dorset
BH23 6SE
LOCKE ESTATES LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 6
LOCKE ESTATES LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
3
4,802
4,852
Investment property
4
2,590,000
2,590,000
2,594,802
2,594,852
Current assets
Debtors
5
3,120
2,812
Cash at bank and in hand
16,331
16,262
19,451
19,074
Creditors: amounts falling due within one year
6
(552,694)
(527,032)
Net current liabilities
(533,243)
(507,958)
Total assets less current liabilities
2,061,559
2,086,894
Creditors: amounts falling due after more than one year
7
(317,468)
(365,045)
Provisions for liabilities
(122,659)
(122,669)
Net assets
1,621,432
1,599,180
Capital and reserves
Called up share capital
100
100
Revaluation reserve
8
1,072,515
1,072,515
Distributable profit and loss reserves
548,817
526,565
Total equity
1,621,432
1,599,180
LOCKE ESTATES LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 2 -

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 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 25 September 2025 and are signed on its behalf by:
Mr R J Locke
Mr R A Locke
Director
Director
Company registration number 03682816 (England and Wales)
LOCKE ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information

Locke Estates Limited is a private company limited by shares incorporated in England and Wales. The registered office is Little Cimarron, Clayford, Wimborne, Dorset, BH21 7BJ.

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 the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value.

1.2
Turnover

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

1.3
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:

Fixtures and fittings
15% reducing balance
Computers
25% straight line
Motor vehicles
25% reducing balance

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.

1.4
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.

1.5
Impairment of fixed assets

A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date.

LOCKE ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.6
Financial instruments

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.

1.7
Taxation
Current tax

Current tax is recognised on taxable profit for the current and, where not previously recognised, past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.

Deferred tax

Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.

1.8
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases and hire purchase contracts are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

2
Employees

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

2024
2023
Number
Number
Total
2
2
LOCKE ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
3
Tangible fixed assets
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
Cost
At 1 January 2024
20,479
3,701
34,845
59,025
Additions
-
0
-
0
1,450
1,450
At 31 December 2024
20,479
3,701
36,295
60,475
Depreciation and impairment
At 1 January 2024
19,719
3,701
30,753
54,173
Depreciation charged in the year
114
-
0
1,386
1,500
At 31 December 2024
19,833
3,701
32,139
55,673
Carrying amount
At 31 December 2024
646
-
0
4,156
4,802
At 31 December 2023
760
-
0
4,092
4,852
4
Investment property
2024
£
Fair value
At 1 January 2024 and 31 December 2024
2,590,000

Investment property was revalued on an open market basis by the directors as at 31 December 2024.

If investment properties were stated on an historical cost basis rather than a fair value basis, the amounts would have been included as follows:
2024
2023
£
£
Cost
1,395,738
1,395,738
Accumulated depreciation
-
-
Carrying amount
1,395,738
1,395,738
5
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
316
966
Other debtors
2,804
1,846
3,120
2,812
LOCKE ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
6
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans
48,837
45,527
Taxation and social security
6,129
4,463
Other creditors
497,728
477,042
552,694
527,032

The bank loans are secured by a fixed charge over the company's freehold properties.

7
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans and overdrafts
317,468
365,045
Creditors which fall due after five years are payable as follows:
Payable by instalments
86,255
146,800

The bank loans are secured by a fixed charge over the company's freehold properties.

8
Revaluation reserve
2024
2023
£
£
At the beginning and end of the year
1,072,515
1,072,515
2024-12-312024-01-01falsefalsefalse25 September 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr R J LockeMr R A LockeMr R A Locke036828162024-01-012024-12-31036828162024-12-31036828162023-12-3103682816core:FurnitureFittings2024-12-3103682816core:ComputerEquipment2024-12-3103682816core:MotorVehicles2024-12-3103682816core:FurnitureFittings2023-12-3103682816core:ComputerEquipment2023-12-3103682816core:MotorVehicles2023-12-3103682816core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3103682816core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3103682816core:ShareCapital2024-12-3103682816core:ShareCapital2023-12-3103682816core:RevaluationReserve2024-12-3103682816core:RevaluationReserve2023-12-3103682816core:RetainedEarningsAccumulatedLosses2024-12-3103682816core:RetainedEarningsAccumulatedLosses2023-12-3103682816bus:Director12024-01-012024-12-3103682816bus:CompanySecretaryDirector12024-01-012024-12-3103682816core:FurnitureFittings2024-01-012024-12-3103682816core:ComputerEquipment2024-01-012024-12-3103682816core:MotorVehicles2024-01-012024-12-31036828162023-01-012023-12-3103682816core:FurnitureFittings2023-12-3103682816core:ComputerEquipment2023-12-3103682816core:MotorVehicles2023-12-31036828162023-12-3103682816core:CurrentFinancialInstruments2024-12-3103682816core:CurrentFinancialInstruments2023-12-3103682816core:WithinOneYear2024-12-3103682816core:WithinOneYear2023-12-3103682816core:Non-currentFinancialInstruments2024-12-3103682816core:Non-currentFinancialInstruments2023-12-3103682816bus:PrivateLimitedCompanyLtd2024-01-012024-12-3103682816bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3103682816bus:FRS1022024-01-012024-12-3103682816bus:AuditExemptWithAccountantsReport2024-01-012024-12-3103682816bus:Director22024-01-012024-12-3103682816bus:CompanySecretary12024-01-012024-12-3103682816bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP