Company registration number 11461157 (England and Wales)
BALLANWOOD ESTATES LTD
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
BALLANWOOD ESTATES LTD
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 7
BALLANWOOD ESTATES LTD
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Investment property
3
270,000
470,000
Investments
4
31
31
270,031
470,031
Current assets
Debtors
5
330,440
245,051
Cash at bank and in hand
1,809
6,366
332,249
251,417
Creditors: amounts falling due within one year
6
(561,233)
(554,014)
Net current liabilities
(228,984)
(302,597)
Total assets less current liabilities
41,047
167,434
Creditors: amounts falling due after more than one year
7
(193,381)
(247,355)
Provisions for liabilities
-
0
4,631
Net liabilities
(152,334)
(75,290)
Capital and reserves
Called up share capital
8
100
100
Revaluation reserve
-
0
51,611
Profit and loss reserves
(152,434)
(127,001)
Total equity
(152,334)
(75,290)

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 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.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The director of the company has elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved and signed by the director and authorised for issue on 29 September 2025
Mr M H Bowes
Director
Company registration number 11461157 (England and Wales)
BALLANWOOD ESTATES LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 January 2023
100
-
0
(168,437)
(168,337)
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
93,047
93,047
Transfers
-
51,611
(51,611)
-
Balance at 31 December 2023
100
51,611
(127,001)
(75,290)
Year ended 31 December 2024:
Loss and total comprehensive income
-
-
(25,433)
(25,433)
Transfers
-
(51,611)
-
0
(51,611)
Balance at 31 December 2024
100
-
0
(152,434)
(152,334)
BALLANWOOD ESTATES LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information

Ballanwood Estates Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 7 Bridge Street, Newport, Gwent, NP20 4AL.

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

Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.

 

When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.

1.3
Investment property

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.

1.4
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.

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.

BALLANWOOD ESTATES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.5
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.

 

Debtors and creditors with no stated interest rate an receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the profit and loss account in other administrative expenses.

1.6
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.

 

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.

1.7
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense.

 

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

1.8
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.

BALLANWOOD ESTATES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
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
Investment property
2024
£
Fair value
At 1 January 2024
470,000
Disposals
(200,000)
At 31 December 2024
270,000

The fair value of the investment property has been arrived at on the basis of a valuation carried out by the directors. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

4
Fixed asset investments
2024
2023
£
£
Shares in group undertakings and participating interests
31
31
5
Debtors
2024
2023
Amounts falling due within one year:
£
£
Amounts owed by group undertakings and undertakings in which the company has a participating interest
23,571
13,440
Other debtors
306,869
231,611
330,440
245,051
BALLANWOOD ESTATES LTD
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
17,796
66,051
Amounts owed to group undertakings
224,336
257,107
Corporation tax
3,893
-
0
Other creditors
315,208
230,856
561,233
554,014
7
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans and overdrafts
193,381
247,355
Creditors which fall due after five years are payable as follows:
Payable by instalments
122,197
247,356

£211,177 in bank loans are secured against investment properties.

8
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
BALLANWOOD ESTATES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
9
Related party transactions

During the year, the company loaned money to BW3 Estates Limited, a company with a common director. At the year end, the amount owed from BW3 Estates Limited was £8,318 (2023 - £1,000), This amount is included in debtors: amounts falling due within one year.

 

During the year, the company loaned money to Treadstone Estates Limited, a company with a common director. At the year end, the amount owed from Treadstone Estates Limited was £97,650 (2023 - £27,702), This amount is included in debtors: amounts falling due within one year.

 

During the year, the company loaned money to Tredegar Chambers Limited, a company with a common director. At the year end, the amount owed from Tredegar Chambers Limited was £11,058 (2023 - £11,058), This amount is included in debtors: amounts falling due within one year.

 

During the year, the company loaned money to Harvey Bowes Limited, a company with a common director and shareholder. At the year end, the amount owed from Harvey Bowes Limited was £5,107 (2023 - £5,107), This amount is included in debtors: amounts falling due within one year.

 

During the year, the company loaned money to Bonded Estates Limited, a company with a common director. At the year end, the amount owed from Bonded Estates Limited was £23,571 (2023 - £13,440), This amount is included in debtors: amounts owed by group undertakings and undertakings in which the company has a participating interest.

 

During the year, the company loaned money from Harvey Bowes Financial Services Limited, a company with a common director and shareholder. At the year end, the amount owed to Harvey Bowes Financial Services Limited was £120,173 (2023 - £115,863), This amount is included in creditors: amounts falling due within one year.

 

During the year, the company loaned money from Ballanwood Limited, a company with a common director and shareholder. At the year end, the amount owed to Ballanwood Limited was £8,700 (2023 - debtor £2,008), This amount is included in creditors: amounts falling due within one year.

 

During the year, the company loaned money from Harvey Bowes Group Limited, the parent company. At the year end, the amount owed to Harvey Bowes Group Limited was £224,336 (2023 - £257,107), This amount is included in creditors: amounts owed to group undertaking.

10
Parent company

Harvey Bowes Limited is wholly owned by Harvey Bowes Group Limited and its registered office is 7 Bridge Street, Newport, Gwent, United Kingdom, NP20 4AL.

2024-12-312024-01-01falsefalsefalse29 September 2025CCH SoftwareCCH Accounts Production 2025.100No description of principal activityMr M H Bowes114611572024-01-012024-12-31114611572024-12-31114611572023-12-3111461157core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3111461157core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3111461157core:ShareCapital2024-12-3111461157core:ShareCapital2023-12-3111461157core:RevaluationReserve2024-12-3111461157core:RevaluationReserve2023-12-3111461157core:RetainedEarningsAccumulatedLosses2024-12-3111461157core:RetainedEarningsAccumulatedLosses2023-12-3111461157core:ShareCapital2022-12-3111461157core:RevaluationReserve2022-12-3111461157core:RetainedEarningsAccumulatedLosses2022-12-3111461157core:ShareCapitalOrdinaryShareClass12024-12-3111461157core:ShareCapitalOrdinaryShareClass12023-12-3111461157bus:Director12024-01-012024-12-3111461157core:RetainedEarningsAccumulatedLosses2023-01-012023-12-31114611572023-01-012023-12-3111461157core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3111461157core:RevaluationReserve2023-01-012023-12-3111461157core:RevaluationReserve2024-01-012024-12-31114611572023-12-3111461157core:CurrentFinancialInstruments2023-12-3111461157core:WithinOneYear2024-12-3111461157core:WithinOneYear2023-12-3111461157core:CurrentFinancialInstruments2024-12-3111461157core:Non-currentFinancialInstruments2024-12-3111461157core:Non-currentFinancialInstruments2023-12-3111461157bus:OrdinaryShareClass12024-01-012024-12-3111461157bus:OrdinaryShareClass12024-12-3111461157bus:OrdinaryShareClass12023-12-3111461157bus:PrivateLimitedCompanyLtd2024-01-012024-12-3111461157bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3111461157bus:FRS1022024-01-012024-12-3111461157bus:AuditExemptWithAccountantsReport2024-01-012024-12-3111461157bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP