Company registration number 04799100 (England and Wales)
Hurstwood Group 1 Limited
financial statements
For the year ended 31 December 2024
Hurstwood Group 1 Limited
Contents
Page
Balance sheet
1
Notes to the financial statements
2 - 9
Hurstwood Group 1 Limited
Balance sheet
As at 31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Investment property
4
55,419
55,419
Current assets
Debtors
7
2,914,926
2,913,955
Cash at bank and in hand
2,638
5,968
2,917,564
2,919,923
Creditors: amounts falling due within one year
8
(100,206)
(102,100)
Net current assets
2,817,358
2,817,823
Total assets less current liabilities
2,872,777
2,873,242
Creditors: amounts falling due after more than one year
9
(1,111,111)
(1,111,111)
Provisions for liabilities
10
-
0
(8,717)
Net assets
1,761,666
1,753,414
Capital and reserves
Called up share capital
11
1,994,887
1,994,887
Profit and loss reserves
(233,221)
(241,473)
Total equity
1,761,666
1,753,414

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 16 September 2025 and are signed on its behalf by:
Mr S J Ashworth
Mr A C Park
Director
Director
Company registration number 04799100 (England and Wales)
Hurstwood Group 1 Limited
Notes to the financial statements
For the year ended 31 December 2024
- 2 -
1
Accounting policies
Company information

Hurstwood Group 1 Limited is a private company limited by shares incorporated in England and Wales. The registered office is 40 Peter Street, Manchester, England, M2 5GP.

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. The principal accounting policies adopted are set out below.

The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

1.2
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

1.4
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is measured using the fair value model and stated at it's fair value at the reporting end date. The surplus or deficit on revaluation is recognised in the income statement. Deferred tax is provided on these gains at the rate expected to apply when the property is sold. Any deferred tax assets created can only be offset against future gains. As these future gains are not certain the deferred tax assets will not be recognised.

 

Where fair value cannot be achieved without undue cost or effort, investment property is accounted for as tangible fixed assets.

1.5
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

Hurstwood Group 1 Limited
Notes to the financial statements (continued)
For the year ended 31 December 2024
1
Accounting policies
(Continued)
- 3 -

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.6
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks,.

1.7
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.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Hurstwood Group 1 Limited
Notes to the financial statements (continued)
For the year ended 31 December 2024
1
Accounting policies
(Continued)
- 4 -
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.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.8
Equity instruments

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

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.

Hurstwood Group 1 Limited
Notes to the financial statements (continued)
For the year ended 31 December 2024
1
Accounting policies
(Continued)
- 5 -
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
Provisions

Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

 

Crucial judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

 

Valuation of investment property

Investment property is measured using the fair value model and as such requires significant judgement from the directors. The valuation has been based on the directors knowledge of the portfolio of investment properties taking account of geographical locations, estimated rental values and external valuations undertaken in the period.

 

Hurstwood Group 1 Limited
Notes to the financial statements (continued)
For the year ended 31 December 2024
- 6 -
3
Employees

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

2024
2023
Number
Number
Total
0
0
4
Investment property
2024
£
Fair value
At 1 January 2024 and 31 December 2024
55,419

The fair value of the investment property has been determined by the directors of the company, on an open market value for existing use basis. The valuation has been based on the directors' knowledge of the portfolio of investment properties taking account of the geographical locations and their estimated rental value.

 

The company's investment properties have not been revalued as the directors of the company believe that the fair value is equal to the original cost.

5
Fixed asset investments
Movements in fixed asset investments
Shares in
group undertakings
Cost or valuation
£
At 1 January 2024 & 31 December 2024
3,276,565
Provisions
At 1 January 2024 & 31 December 2024
3,276,565
Carrying amount
At 31 December 2024
-
At 31 December 2023
-
6
Subsidiaries

Details of the company's subsidiaries at 31 December 2024 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Hurstwood Estates (Midlands) Limited
40 Peter Street, Manchester, England, M2 5GP
Ordinary
100.00
Hurstwood Fitness Centres Limited
40 Peter Street, Manchester, England, M2 5GP
Ordinary
100.00
Hurstwood Living Limited
40 Peter Street, Manchester, England, M2 5GP
Ordinary
90.00
Hurstwood Group 1 Limited
Notes to the financial statements (continued)
For the year ended 31 December 2024
6
Subsidiaries
(Continued)
- 7 -
The aggregate capital and reserves and the result for the year of the subsidiaries noted above was as follows:
Name of undertaking
Capital and Reserves
Profit/(Loss)
£
£
Hurstwood Estates (Midlands) Limited
(6,049)
0
Hurstwood Fitness Centres Limited
(2,773)
0
Hurstwood Living Limited
(3,362)
0
7
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
4,221
3,250
Amounts owed by group undertakings
1,610,199
1,610,199
Amounts owed by related undertakings
1,300,506
1,300,506
2,914,926
2,913,955
8
Creditors: amounts falling due within one year
2024
2023
£
£
Amounts owed to group undertakings
100,206
101,900
Corporation tax
-
0
200
100,206
102,100
9
Creditors: amounts falling due after more than one year
2024
2023
£
£
Other creditors
1,111,111
1,111,111

The balance of £1,111,111 consists of 1,111,111 non-cumulative 9% preference shares of £1 each held as debt. Further information is disclosed within called up share capital note of these accounts.

 

Amounts included above which fall due after five years, and payable other than by instalments, are £1,111,111 (2023:£1,111,111).

Hurstwood Group 1 Limited
Notes to the financial statements (continued)
For the year ended 31 December 2024
- 8 -
10
Provisions for liabilities
2024
2023
£
£
Unbilled rates
-
8,717

The provision related to the directors' best estimate of the company's obligation regarding unbilled rates relating to previous accounting periods. This has been settled and no provision is necessary at the year end.

Movements on provisions:
Unbilled rates
£
At 31 January 2024
8,717
Utilisation of provision
(8,717)
At 31 December 2024
-
11
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
44,887
44,887
44,887
44,887
2024
2023
2024
2023
Preference share capital
Number
Number
£
£
Issued and fully paid
Preference Shares-Non-voting, non-dividend, non-redeemable of £1 each
1,950,000
1,950,000
(1,950,000)
(1,950,000)
Preference shares classified as equity
(1,950,000)
(1,950,000)
Total equity share capital
1,994,887
1,994,887
Hurstwood Group 1 Limited
Notes to the financial statements (continued)
For the year ended 31 December 2024
11
Called up share capital
(Continued)
- 9 -

The holders of the non-cumulative 9% preference shares and the non-voting, non-dividend paying, non-redeemable preference shares have the right to receive notice of all General Meetings of the company but have no right to attend and vote at such meetings. The holders of the ordinary shares have the right to attend and vote at such meetings.    

            

The profits available for distribution in any accounting period are to be applied firstly in paying the holders of the non-cumulative 9% preference shares a fixed dividend of £0.09 per share and secondly distributing the balance of profits to the ordinary shareholders.

                

On a return of capital or liquidation the net assets of the company are to be applied first in paying the non-cumulative 9% preference shareholders and the non-voting, non-dividend paying, non-redeemable preference shareholders secondly and paying the ordinary shareholders £1 per share and finally the balance is to be distributed to the ordinary shareholders.

                

The non-cumulative 9% preference shares have been classified as financial liabilities in accordance with the requirements of the Financial Reporting Standard 102 (Section 1A).                

                

12
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

Senior Statutory Auditor:
Susan Redmond FCA
Statutory Auditor:
DJH Audit Limited
Date of audit report:
24 September 2025
13
Ultimate parent company

The company is a 100% owned subsidiary of Hurstwood Holdings Limited, which is the ultimate parent company. The ultimate parent company prepares consolidated financial statements as at 31 December 2024 and these financial statements may be obtained from 40 Peter Street, Manchester, M2 5GP.

2024-12-312024-01-01falsefalsefalse24 September 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr Stephen John AshworthMr Andrew Charles ParkMr A C Park047991002024-01-012024-12-31047991002024-12-31047991002023-12-3104799100core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3104799100core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3104799100core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3104799100core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3104799100core:CurrentFinancialInstruments2024-12-3104799100core:CurrentFinancialInstruments2023-12-3104799100core:ShareCapital2024-12-3104799100core:ShareCapital2023-12-3104799100core:RetainedEarningsAccumulatedLosses2024-12-3104799100core:RetainedEarningsAccumulatedLosses2023-12-3104799100core:AccountingPolicyChangeIncreaseDecrease2024-12-3104799100core:AccountingPolicyChangeIncreaseDecrease2023-12-3104799100core:ShareCapitalOrdinaryShareClass12024-12-3104799100core:ShareCapitalOrdinaryShareClass12023-12-3104799100core:ShareCapitalPreferenceShareClass12024-12-3104799100core:ShareCapitalPreferenceShareClass12023-12-3104799100bus:Director12024-01-012024-12-3104799100bus:CompanySecretaryDirector12024-01-012024-12-31047991002023-01-012023-12-31047991002023-12-3104799100core:Subsidiary12024-01-012024-12-3104799100core:Subsidiary22024-01-012024-12-3104799100core:Subsidiary32024-01-012024-12-3104799100core:Subsidiary112024-01-012024-12-3104799100core:Subsidiary222024-01-012024-12-3104799100core:Subsidiary332024-01-012024-12-3104799100core:Subsidiary12024-12-3104799100core:Subsidiary22024-12-3104799100core:Subsidiary32024-12-3104799100core:Non-currentFinancialInstruments2024-12-3104799100core:Non-currentFinancialInstruments2023-12-3104799100bus:OrdinaryShareClass12024-01-012024-12-3104799100bus:PreferenceShareClass12024-01-012024-12-3104799100bus:OrdinaryShareClass12024-12-3104799100bus:OrdinaryShareClass12023-12-3104799100bus:PreferenceShareClass12024-12-3104799100bus:PreferenceShareClass12023-12-3104799100bus:PrivateLimitedCompanyLtd2024-01-012024-12-3104799100bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3104799100bus:FRS1022024-01-012024-12-3104799100bus:Audited2024-01-012024-12-3104799100bus:Director22024-01-012024-12-3104799100bus:CompanySecretary12024-01-012024-12-3104799100bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP