Company registration number 02313742 (England and Wales)
HYDRA PARK PROPERTIES LTD
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
HYDRA PARK PROPERTIES LTD
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 10
HYDRA PARK PROPERTIES LTD
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
as restated
Notes
£
£
£
£
Fixed assets
Tangible assets
4
11,676,395
11,122,483
Investment property
5
6,580,000
6,133,500
18,256,395
17,255,983
Current assets
Stocks
952,699
754,389
Debtors
6
298,526
412,059
Cash at bank and in hand
40,637
94,390
1,291,862
1,260,838
Creditors: amounts falling due within one year
7
(4,963,654)
(4,896,731)
Net current liabilities
(3,671,792)
(3,635,893)
Total assets less current liabilities
14,584,603
13,620,090
Creditors: amounts falling due after more than one year
8
(6,583,989)
(6,994,356)
Provisions for liabilities
(1,417,500)
(1,211,100)
Net assets
6,583,114
5,414,634
Capital and reserves
Called up share capital
100
100
Revaluation reserve
1,585,625
1,222,664
Profit and loss reserves
4,997,389
4,191,870
Total equity
6,583,114
5,414,634

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 29 September 2025 and are signed on its behalf by:
D J Simpson
Director
Company registration number 02313742 (England and Wales)
HYDRA PARK PROPERTIES LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
£
£
£
£
As restated for the period ended 31 December 2023:
Balance at 1 January 2023
100
-
0
3,977,163
3,977,263
Year ended 31 December 2023:
Profit
-
-
214,707
214,707
Other comprehensive income:
Revaluation of tangible fixed assets
-
1,630,164
-
1,630,164
Tax relating to other comprehensive income
-
(407,500)
-
0
(407,500)
Total comprehensive income
-
1,222,664
214,707
1,437,371
Balance at 31 December 2023
100
1,222,664
4,191,870
5,414,634
Year ended 31 December 2024:
Profit
-
-
772,916
772,916
Other comprehensive income:
Revaluation of tangible fixed assets
-
527,419
-
527,419
Tax relating to other comprehensive income
-
(131,855)
-
0
(131,855)
Total comprehensive income
-
395,564
772,916
1,168,480
Transfers
-
(32,603)
32,603
-
Balance at 31 December 2024
100
1,585,625
4,997,389
6,583,114
HYDRA PARK PROPERTIES LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information

Hydra Park Properties Ltd is a private company, limited by shares and incorporated in England and Wales. The registered office is BHI House, Bessemer Way, Rotherham, S60 1FB.

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 investment properties. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover represents amounts receivable for rent and leases, along with the sale of residential properties 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 - Golf Club
2% straight line
Land and buildings - Bessemer Way
2% straight line
Plant and machinery
1 - 10 years straight line
Fixtures, fittings & equipment
1 - 5 years straight line
Motor vehicles
2 - 10 years straight line

Freehold land is not depreciated.

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. The surplus or deficit on revaluation is recognised in profit or loss.

1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

HYDRA PARK PROPERTIES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.6
Stocks

Work in progress is stated at cost price. Work in progress comprises of direct materials and direct labour relating to property development.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of work in progress 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
Cash at bank and in hand

Cash and cash equivalents 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. Bank overdrafts are shown within borrowings in current liabilities.

1.8
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.

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.

HYDRA PARK PROPERTIES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
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.

1.9
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.

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

1.10
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.

1.11
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.

 

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

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.12
Retirement benefits

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

HYDRA PARK PROPERTIES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 6 -
1.13
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.

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.

Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Investment property valuation

The valuation of investment property is a significant estimate and the valuation has been obtained from independent experts using information on the tenancy agreements in place and assuming that there is a reasonable marketing period of twelve months. The valuation basis is applying an expected yield on each property with comparison to similar property yields in the local area.

Freehold land and building valuation

The valuation of freehold land and buildings is a significant estimate and the valuation has been obtained from independent experts using local market property data and assuming a marketing period of twelve months. There is no like for like comparison of property sold in the local area and the value would depend on the availability of a suitable buyer at the time of sale, although the valuation in the accounts is a good indicator of value, there is significant judgement and uncertainty inherent in the valuation.

3
Employees

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

2024
2023
Number
Number
Total
2
2
HYDRA PARK PROPERTIES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
4
Tangible fixed assets
Land and buildings - Golf Club
Land and buildings - Bessemer Way
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost or valuation
At 1 January 2024
1,685,116
9,115,751
88,934
117,963
347,127
11,354,891
Additions
-
0
135,432
782
27,944
62,258
226,416
Disposals
-
0
-
0
(27,282)
(46,357)
(29,757)
(103,396)
Revaluation
-
0
408,817
-
0
-
0
-
0
408,817
At 31 December 2024
1,685,116
9,660,000
62,434
99,550
379,628
11,886,728
Depreciation and impairment
At 1 January 2024
-
0
-
0
76,602
45,132
110,674
232,408
Depreciation charged in the year
13,703
118,602
7,051
11,725
40,941
192,022
Eliminated in respect of disposals
-
0
-
0
(27,112)
(41,830)
(26,553)
(95,495)
Revaluation
-
0
(118,602)
-
0
-
0
-
0
(118,602)
At 31 December 2024
13,703
-
0
56,541
15,027
125,062
210,333
Carrying amount
At 31 December 2024
1,671,413
9,660,000
5,893
84,523
254,566
11,676,395
At 31 December 2023
1,685,116
9,115,751
12,332
72,831
236,453
11,122,483

Land and buildings with a carrying amount of £9,660,000 were revalued at 11 August 2025 by Eddisons, independent valuers not connected with the company on the basis of market value. The valuation conforms to International Valuation Standards and was based on recent market transactions on arm's length terms for similar properties.

 

The historic cost of the property is detailed below.

Land and buildings - Bessemar Way
2024
2023
£
£
Cost
7,621,019
7,485,587
Accumulated depreciation
(118,602)
-
Carrying value
7,502,417
7,485,587
HYDRA PARK PROPERTIES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
5
Investment property
2024
£
Fair value
At 1 January 2024
6,133,500
Transfers
(200,000)
Revaluations
646,500
At 31 December 2024
6,580,000

The valuations of £5,680,000 of investment properties were made as at 11 April 2023 by Eddisons, on an open market basis. These valuations have been assessed at the current year end date by the directors with reference to changes in local rental yields, the directors do not believe there has been a material change in valuation.

 

The valuation of £900,000 is a valuation of land for development, this was carried out by the directors with the assistance of a local estate agent, the valuation is based on the gross development value of the land.

 

On an historical cost basis investment property would have been included at an original cost of £2,531,329 (2023 - £2,531,329).

6
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
52,912
70,527
Amounts owed by group undertakings
115,649
-
0
Other debtors
4,916
200,000
Prepayments and accrued income
125,049
141,532
298,526
412,059
7
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans
9
403,032
531,195
Obligations under finance leases
52,836
25,273
Trade creditors
67,535
150,511
Amounts owed to group undertakings
3,969,240
3,952,781
Corporation tax
159,265
45,867
Other taxation and social security
47,205
32,431
Other creditors
194,647
42,637
Accruals and deferred income
69,894
116,036
4,963,654
4,896,731

Obligations under finance lease are secured against the assets to which they belong.

HYDRA PARK PROPERTIES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
8
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Bank loans and overdrafts
9
6,517,918
6,914,089
Obligations under finance leases
66,071
80,267
6,583,989
6,994,356

Obligations under finance lease are secured against the assets to which they belong.

Amounts included above which fall due after five years are as follows:
Payable by instalments
623,372
706,805
9
Loans and overdrafts
2024
2023
£
£
Bank loans
6,920,950
7,445,284
Payable within one year
403,032
531,195
Payable after one year
6,517,918
6,914,089

The bank loan is secured against the Hydra Business Park and Bessemer Way properties, these properties are included within Investment property and land and buildings in the financial statements.

 

10
Non-distributable profits reserve
2024
2023
£
£
At the beginning of the year
3,003,171
3,003,171
Non distributable profits in the year
359,562
-
At the end of the year
3,362,733
3,003,171

The non distributable reserves relates to revaluation of investment properties of £4,048,671 (2023: £3,602,171) with deferred tax provided of £531,245 (2023: £599,000).

HYDRA PARK PROPERTIES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
11
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 is unqualified and includes the following:

Opinion

In our opinion the financial statements:

Senior Statutory Auditor:
Tim Dawson
Statutory Auditor:
Hart Shaw LLP
Date of audit report:
29 September 2025
12
Parent company

The parent company of Hydra Park Properties Ltd is BHI Group Limited and its registered office is BHI House, Bessemer Way, Rotherham, S60 1FB.

13
Prior period adjustment
Changes to the balance sheet
As previously reported
Adjustment
As restated at 31 Dec 2023
£
£
£
Current assets
Stocks
1,081,189
(326,800)
754,389
Creditors due within one year
Other creditors
(4,588,765)
326,800
(4,261,965)
Net assets
5,414,634
-
5,414,634
Capital and reserves
Total equity
5,414,634
-
5,414,634

The prior year adjustment relates to the fact that the directors identified some land within the financial statements which the company did not possess the title for. This land has been reclassified from stock to a loan account with another group company.

2024-12-312024-01-01falsefalsefalse29 September 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityD J SimpsonS BranstonS Branston023137422024-01-012024-12-31023137422024-12-31023137422023-12-3102313742core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3102313742core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3102313742core:PlantMachinery2024-12-3102313742core:FurnitureFittings2024-12-3102313742core:MotorVehicles2024-12-3102313742core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3102313742core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3102313742core:PlantMachinery2023-12-3102313742core:FurnitureFittings2023-12-3102313742core:MotorVehicles2023-12-3102313742core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3102313742core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3102313742core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3102313742core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3102313742core:CurrentFinancialInstruments2024-12-3102313742core:CurrentFinancialInstruments2023-12-3102313742core:Non-currentFinancialInstruments2024-12-3102313742core:Non-currentFinancialInstruments2023-12-3102313742core:ShareCapital2024-12-3102313742core:ShareCapital2023-12-3102313742core:RevaluationReserve2024-12-3102313742core:RevaluationReserve2023-12-3102313742core:RetainedEarningsAccumulatedLosses2024-12-3102313742core:RetainedEarningsAccumulatedLosses2023-12-3102313742core:ShareCapital2022-12-3102313742core:RevaluationReserve2022-12-3102313742core:RetainedEarningsAccumulatedLosses2022-12-3102313742bus:Director12024-01-012024-12-3102313742core:RetainedEarningsAccumulatedLosses2023-01-012023-12-31023137422023-01-012023-12-3102313742core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3102313742core:RevaluationReserve2024-01-012024-12-3102313742core:RevaluationReserve2023-01-012023-12-3102313742core:RevenueReservesInvestmentFundsOnly2023-01-012023-12-3102313742core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3102313742core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-01-012024-12-3102313742core:PlantMachinery2024-01-012024-12-3102313742core:FurnitureFittings2024-01-012024-12-3102313742core:MotorVehicles2024-01-012024-12-3102313742core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3102313742core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3102313742core:PlantMachinery2023-12-3102313742core:FurnitureFittings2023-12-3102313742core:MotorVehicles2023-12-31023137422023-12-3102313742bus:PrivateLimitedCompanyLtd2024-01-012024-12-3102313742bus:FRS1022024-01-012024-12-3102313742bus:Audited2024-01-012024-12-3102313742bus:Director22024-01-012024-12-3102313742bus:CompanySecretary12024-01-012024-12-3102313742bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3102313742bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP