Company registration number 03222265 (England and Wales)
WILDBROOK INVESTMENTS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
WILDBROOK INVESTMENTS LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 11
WILDBROOK INVESTMENTS LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
4
85,289
119,574
Investment property
5
5,710,000
5,975,000
Investments
6
4
4
5,795,293
6,094,578
Current assets
Debtors
7
7,190,086
7,224,247
Cash at bank and in hand
60,626
151,405
7,250,712
7,375,652
Creditors: amounts falling due within one year
8
(693,877)
(689,638)
Net current assets
6,556,835
6,686,014
Total assets less current liabilities
12,352,128
12,780,592
Creditors: amounts falling due after more than one year
9
(4,710,042)
(4,784,225)
Provisions for liabilities
(297,195)
(371,813)
Net assets
7,344,891
7,624,554
Capital and reserves
Called up share capital
13
50
50
Capital redemption reserve
50
50
Profit and loss reserves
7,344,791
7,624,454
Total equity
7,344,891
7,624,554

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.

WILDBROOK INVESTMENTS LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2024
31 December 2024
- 2 -
The financial statements were approved and signed by the director and authorised for issue on 30 September 2025
Mr G Maber
Director
Company Registration No. 03222265
WILDBROOK INVESTMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information

Wildbrook Investments Limited is a private company limited by shares incorporated in England and Wales. The registered office is 4 Burraton Yard, Poundbury, Dorchester, Dorset, United Kingdom, DT1 3GR.

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 investment properties 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 director has a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Therefore, the director continues to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover represents rental income and management fees receivable, excluding value added tax.

 

Rental income is recognised on an accruals basis. Income arising on the sale of investment property is recognised on legal exchange of contracts.

1.4
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:

Plant and equipment
25% on reducing balance
Fixtures and fittings
8% on cost
Office equipment
25% on cost
Motor vehicles
25% on cost

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.

WILDBROOK INVESTMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
1.5
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. Investment property is shown at open market value. Any aggregate surplus or deficit arising from changes in market value is recognised in the income statement. Surpluses or deficits realised on the disposal of investment properties are recognised in the income statement.

1.6
Cash and cash equivalents

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.

1.7
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.

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 and loans from fellow group companies, 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.

1.8
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

WILDBROOK INVESTMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
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.

 

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.

1.9
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.

 

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.

1.10
Retirement benefits

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

1.11
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.

1.12

Investments in subsidiaries

Investments in subsidiary undertakings are recognised at cost.

1.13

Leasing commitments

Rentals received and paid under operating leases are charged to the income statement on a straight line basis over the period of the lease.

WILDBROOK INVESTMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the director is 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.

Critical judgements

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

Investment property

Investment property is shown at open market value with any aggregate surplus or deficit arising from changes in market value recognised in the income statement. Determining the market value of the investment property is considered a key judgement.

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
4
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Office equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2024 and 31 December 2024
24,645
19,190
11,207
114,338
169,380
Depreciation and impairment
At 1 January 2024
10,083
15,608
9,823
14,292
49,806
Depreciation charged in the year
3,641
1,513
546
28,585
34,285
At 31 December 2024
13,724
17,121
10,369
42,877
84,091
Carrying amount
At 31 December 2024
10,921
2,069
838
71,461
85,289
At 31 December 2023
14,562
3,582
1,384
100,046
119,574
WILDBROOK INVESTMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
5
Investment property
2024
£
Fair value
At 1 January 2024
5,975,000
Revaluations
(265,000)
At 31 December 2024
5,710,000

Investment property was valued on an open market basis on 31 December 2024 by the director.

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
4,750,731
4,750,731
Accumulated depreciation
-
-
Carrying amount
4,750,731
4,750,731
WILDBROOK INVESTMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
6
Fixed asset investments
2024
2023
£
£
Shares in group undertakings and participating interests
4
4
Movements in fixed asset investments
Shares in group undertakings
£
Cost
At 1 January 2024 & 31 December 2024
4
Carrying amount
At 31 December 2024
4
At 31 December 2023
4
7
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
34,837
24,006
Amounts owed by group undertakings
1,269,724
1,454,247
Other debtors
4,542,750
4,449,034
5,847,311
5,927,287
2024
2023
Amounts falling due after more than one year:
£
£
Other debtors
1,342,775
1,296,960
Total debtors
7,190,086
7,224,247
WILDBROOK INVESTMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
8
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans
161,056
130,083
Trade creditors
11,900
9,650
Amounts owed to group undertakings
2
2
Taxation and social security
403,900
429,869
Other creditors
117,019
120,034
693,877
689,638
9
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans
4,637,348
4,698,930
Other creditors
72,694
85,295
4,710,042
4,784,225
Creditors which fall due after five years are as follows:
2024
2023
£
£
Payable by instalments
290,405
378,599
Payable other than by instalments
3,800,000
3,800,000
4,090,405
4,178,599
10
Loans and overdrafts
2024
2023
£
£
Bank loans
4,798,404
4,829,013
Payable within one year
161,056
130,083
Payable after one year
4,637,348
4,698,930

The bank loans of £4,731,118 are secured by way of a cross guarantee in favour of Aldermore Bank PLC with the group companies Wildbrook Investments (Thornbury) Limited and Wildbrook Investments (Calne) Limited together with a fixed and floating charge on the properties to which the loan relates.

WILDBROOK INVESTMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
11
Finance lease obligations
2024
2023
Future minimum lease payments due under finance leases:
£
£
Within one year
12,601
7,455
In two to five years
72,694
85,295
85,295
92,750

The hire purchase liability is secured on the asset to which it relates.

12
Operating lease commitments

Minimum lease payments under non- cancellable operating leases fall due as follows:

2024
2023
£
£
14,083
500
13
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
50
50
50
50
14
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
57,378
65,746
Revaluations
239,817
306,067
297,195
371,813
15
Related party transactions

At the year end the company was owed £163,099 (2023 - £162,739) by a company under common control. This balance is fully provided against.

WILDBROOK INVESTMENTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
16
Directors' transactions

The following advances and credits to the director subsisted during the year ended 31 December 2024 and are included within other debtors falling due within one year:

Description
% Rate
Opening balance
Amounts advanced
Interest charged
Closing balance
£
£
£
£
Director's loan
2.50
4,332,320
109,978
25,772
4,468,070
4,332,320
109,978
25,772
4,468,070
2024-12-312024-01-01falsefalsefalse30 September 2025CCH SoftwareCCH Accounts Production 2025.100No description of principal activityMr G MaberMs T Dabbs032222652024-01-012024-12-31032222652024-12-31032222652023-12-3103222265core:PlantMachinery2024-12-3103222265core:FurnitureFittings2024-12-3103222265core:ComputerEquipment2024-12-3103222265core:MotorVehicles2024-12-3103222265core:PlantMachinery2023-12-3103222265core:FurnitureFittings2023-12-3103222265core:ComputerEquipment2023-12-3103222265core:MotorVehicles2023-12-3103222265core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3103222265core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3103222265core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3103222265core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3103222265core:CurrentFinancialInstruments2024-12-3103222265core:CurrentFinancialInstruments2023-12-3103222265core:Non-currentFinancialInstruments2024-12-3103222265core:Non-currentFinancialInstruments2023-12-3103222265core:Non-currentFinancialInstrumentscore:MoreThanFiveYears2024-12-3103222265core:Non-currentFinancialInstrumentscore:MoreThanFiveYears2023-12-3103222265core:ShareCapital2024-12-3103222265core:ShareCapital2023-12-3103222265core:CapitalRedemptionReserve2024-12-3103222265core:CapitalRedemptionReserve2023-12-3103222265core:RetainedEarningsAccumulatedLosses2024-12-3103222265core:RetainedEarningsAccumulatedLosses2023-12-3103222265core:ShareCapitalOrdinaryShareClass12024-12-3103222265core:ShareCapitalOrdinaryShareClass12023-12-3103222265bus:Director12024-01-012024-12-3103222265core:PlantMachinery2024-01-012024-12-3103222265core:FurnitureFittings2024-01-012024-12-3103222265core:ComputerEquipment2024-01-012024-12-3103222265core:MotorVehicles2024-01-012024-12-31032222652023-01-012023-12-3103222265core:PlantMachinery2023-12-3103222265core:FurnitureFittings2023-12-3103222265core:ComputerEquipment2023-12-3103222265core:MotorVehicles2023-12-31032222652023-12-3103222265core:WithinOneYear2024-12-3103222265core:WithinOneYear2023-12-3103222265core:AfterOneYear2024-12-3103222265core:AfterOneYear2023-12-3103222265core:BetweenTwoFiveYears2024-12-3103222265core:BetweenTwoFiveYears2023-12-3103222265bus:OrdinaryShareClass12024-01-012024-12-3103222265bus:OrdinaryShareClass12024-12-3103222265bus:OrdinaryShareClass12023-12-3103222265bus:PrivateLimitedCompanyLtd2024-01-012024-12-3103222265bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3103222265bus:FRS1022024-01-012024-12-3103222265bus:AuditExemptWithAccountantsReport2024-01-012024-12-3103222265bus:CompanySecretary12024-01-012024-12-3103222265bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP