Company registration number 00988371 (England and Wales)
PAVILION ESTATES LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
PAVILION ESTATES LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 5
PAVILION ESTATES LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
3
13,310
38,360
Current assets
Stocks
7,000
5,682
Debtors
4
65,053
77,473
Cash at bank and in hand
14,627
61,394
86,680
144,549
Creditors: amounts falling due within one year
5
(107,521)
(108,615)
Net current (liabilities)/assets
(20,841)
35,934
Total assets less current liabilities
(7,531)
74,294
Capital and reserves
Called up share capital
6
100
100
Profit and loss reserves
(7,631)
74,194
Total equity
(7,531)
74,294

The director of the company has 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 director acknowledges his 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.

The financial statements were approved and signed by the director and authorised for issue on 26 September 2025
K. J. Brook Shanahan
Director
Company Registration No. 00988371
PAVILION ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
1
Accounting policies
Company information

Pavilion Estates Limited is a private company limited by shares incorporated in England and Wales. The registered office is Pickwell Manor, 7 Somerby Road, Pickwell, Melton Mowbray, Leicestershire, United Kingdom, LE14 2RA.

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. The principal accounting policies adopted are set out below.

1.2
Turnover

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

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:

Land and buildings Freehold
2% straight line
Plant and machinery
25% reducing balance
Fixtures, fittings & equipment
25% reducing balance
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
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.

1.5
Cash and cash equivalents

Cash at bank and in hand 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.

1.6
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments' 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.

PAVILION ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 3 -
Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs.

Basic financial liabilities

Basic financial liabilities 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.

1.7
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.8
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
The accounting policy in respect of deferred tax reflects the requirements of FRS19 - Deferred tax. Deferred tax is provided in full in respect of taxation deferred by timing differences between the treatment of certain items for taxation and accounting purposes. The deferred tax balance has not been discounted.
1.9
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.

1.10
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 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.

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.

PAVILION ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
2
Employees

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

2024
2023
Number
Number
Total
1
1
3
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 January 2024
15,000
136,633
151,633
Additions
-
0
683
683
Disposals
-
0
(62,500)
(62,500)
At 31 December 2024
15,000
74,816
89,816
Depreciation and impairment
At 1 January 2024
6,825
106,448
113,273
Depreciation charged in the year
300
5,256
5,556
Eliminated in respect of disposals
-
0
(42,323)
(42,323)
At 31 December 2024
7,125
69,381
76,506
Carrying amount
At 31 December 2024
7,875
5,435
13,310
At 31 December 2023
8,175
30,185
38,360
4
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
40,248
58,028
Other debtors
24,805
19,445
65,053
77,473
PAVILION ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
5
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans and overdrafts
40,861
23,257
Trade creditors
17,201
45,627
Taxation and social security
-
0
6,154
Other creditors
49,459
33,577
107,521
108,615
6
Called up share capital
2024
2023
Ordinary share capital
£
£
Issued and fully paid
Ordinary Shares of £1 each
100
100
7
Operating lease commitments
As lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2024
2023
£
£
Total commitments
14,221
20,122

 

2024-12-312024-01-01falsefalsefalse26 September 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityK. J. Brook Shanahan009883712024-01-012024-12-31009883712024-12-31009883712023-12-3100988371core:LandBuildings2024-12-3100988371core:OtherPropertyPlantEquipment2024-12-3100988371core:LandBuildings2023-12-3100988371core:OtherPropertyPlantEquipment2023-12-3100988371core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3100988371core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3100988371core:CurrentFinancialInstruments2024-12-3100988371core:CurrentFinancialInstruments2023-12-3100988371core:ShareCapital2024-12-3100988371core:ShareCapital2023-12-3100988371core:RetainedEarningsAccumulatedLosses2024-12-3100988371core:RetainedEarningsAccumulatedLosses2023-12-3100988371core:ShareCapitalOrdinaryShareClass12024-12-3100988371core:ShareCapitalOrdinaryShareClass12023-12-3100988371bus:Director12024-01-012024-12-3100988371core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3100988371core:PlantMachinery2024-01-012024-12-3100988371core:FurnitureFittings2024-01-012024-12-3100988371core:MotorVehicles2024-01-012024-12-31009883712023-01-012023-12-3100988371core:LandBuildings2023-12-3100988371core:OtherPropertyPlantEquipment2023-12-31009883712023-12-3100988371core:LandBuildings2024-01-012024-12-3100988371core:OtherPropertyPlantEquipment2024-01-012024-12-3100988371core:WithinOneYear2024-12-3100988371core:WithinOneYear2023-12-3100988371bus:OrdinaryShareClass12024-01-012024-12-3100988371bus:PrivateLimitedCompanyLtd2024-01-012024-12-3100988371bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3100988371bus:FRS1022024-01-012024-12-3100988371bus:AuditExemptWithAccountantsReport2024-01-012024-12-3100988371bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP