25 25 Hargan Estates Ltd 07684784 false 2024-01-01 2024-12-31 2024-12-31 The principal activity of the company is estate agency. Digita Accounts Production Advanced 6.30.9574.0 true false true true true 07684784 2024-01-01 2024-12-31 07684784 2024-12-31 07684784 bus:Director1 1 2024-12-31 07684784 bus:Director2 1 2024-12-31 07684784 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-12-31 07684784 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2024-12-31 07684784 core:CurrentFinancialInstruments 2024-12-31 07684784 core:CurrentFinancialInstruments core:WithinOneYear 2024-12-31 07684784 core:Non-currentFinancialInstruments 2024-12-31 07684784 core:Non-currentFinancialInstruments core:AfterOneYear 2024-12-31 07684784 core:FurnitureFittingsToolsEquipment 2024-12-31 07684784 core:LandBuildings 2024-12-31 07684784 core:MotorVehicles 2024-12-31 07684784 bus:SmallEntities 2024-01-01 2024-12-31 07684784 bus:AuditExemptWithAccountantsReport 2024-01-01 2024-12-31 07684784 bus:FilletedAccounts 2024-01-01 2024-12-31 07684784 bus:SmallCompaniesRegimeForAccounts 2024-01-01 2024-12-31 07684784 bus:RegisteredOffice 2024-01-01 2024-12-31 07684784 bus:Director1 2024-01-01 2024-12-31 07684784 bus:Director1 1 2024-01-01 2024-12-31 07684784 bus:Director2 2024-01-01 2024-12-31 07684784 bus:Director2 1 2024-01-01 2024-12-31 07684784 bus:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 07684784 core:FurnitureFittings 2024-01-01 2024-12-31 07684784 core:FurnitureFittingsToolsEquipment 2024-01-01 2024-12-31 07684784 core:LandBuildings 2024-01-01 2024-12-31 07684784 core:LeaseholdImprovements 2024-01-01 2024-12-31 07684784 core:MotorVehicles 2024-01-01 2024-12-31 07684784 core:OfficeEquipment 2024-01-01 2024-12-31 07684784 core:Subsidiary1 2024-01-01 2024-12-31 07684784 core:Subsidiary1 1 2024-01-01 2024-12-31 07684784 core:Subsidiary1 countries:England 2024-01-01 2024-12-31 07684784 core:Subsidiary2 2024-01-01 2024-12-31 07684784 core:Subsidiary2 1 2024-01-01 2024-12-31 07684784 core:Subsidiary2 countries:England 2024-01-01 2024-12-31 07684784 core:Subsidiary3 2024-01-01 2024-12-31 07684784 core:Subsidiary3 1 2024-01-01 2024-12-31 07684784 core:Subsidiary3 countries:England 2024-01-01 2024-12-31 07684784 countries:EnglandWales 2024-01-01 2024-12-31 07684784 2023-12-31 07684784 bus:Director1 1 2023-12-31 07684784 bus:Director2 1 2023-12-31 07684784 core:FurnitureFittingsToolsEquipment 2023-12-31 07684784 core:LandBuildings 2023-12-31 07684784 core:MotorVehicles 2023-12-31 07684784 2023-01-01 2023-12-31 07684784 2023-12-31 07684784 bus:Director1 1 2023-12-31 07684784 bus:Director2 1 2023-12-31 07684784 core:HirePurchaseContracts core:CurrentFinancialInstruments 2023-12-31 07684784 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2023-12-31 07684784 core:CurrentFinancialInstruments 2023-12-31 07684784 core:CurrentFinancialInstruments core:WithinOneYear 2023-12-31 07684784 core:Non-currentFinancialInstruments 2023-12-31 07684784 core:Non-currentFinancialInstruments core:AfterOneYear 2023-12-31 07684784 core:FurnitureFittingsToolsEquipment 2023-12-31 07684784 core:LandBuildings 2023-12-31 07684784 core:MotorVehicles 2023-12-31 07684784 bus:Director1 1 2023-01-01 2023-12-31 07684784 bus:Director2 1 2023-01-01 2023-12-31 07684784 core:Subsidiary1 1 2023-01-01 2023-12-31 07684784 core:Subsidiary2 1 2023-01-01 2023-12-31 07684784 core:Subsidiary3 1 2023-01-01 2023-12-31 07684784 bus:Director1 1 2022-12-31 07684784 bus:Director2 1 2022-12-31 xbrli:pure iso4217:GBP

Registration number: 07684784

Hargan Estates Ltd

Annual Report and Unaudited Financial Statements

for the year ended 31 December 2024

 

Hargan Estates Ltd

(Registration number: 07684784)
Statement of Financial Position
31 December 2024

Note

2024
£

2023
£

Fixed assets

 

Tangible assets

4

51,718

49,136

Investments

5

967

967

 

52,685

50,103

Current assets

 

Debtors

6

227,174

293,441

Cash at bank and in hand

 

211,644

48,314

 

438,818

341,755

Creditors: Amounts falling due within one year

7

(263,731)

(255,857)

Net current assets

 

175,087

85,898

Total assets less current liabilities

 

227,772

136,001

Creditors: Amounts falling due after more than one year

7

(180,192)

(21,495)

Provisions for liabilities

(4,828)

(5,519)

Net assets

 

42,752

108,987

Capital and reserves

 

Called up share capital

1,000

1,000

Retained earnings

41,752

107,987

Shareholders' funds

 

42,752

108,987

For the financial year ending 31 December 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

 

Hargan Estates Ltd

(Registration number: 07684784)
Statement of Financial Position
31 December 2024

Approved and authorised by the Board on 30 September 2025 and signed on its behalf by:
 

.........................................
R J Luff
Director

 

Hargan Estates Ltd

Notes to the Unaudited Financial Statements
for the year ended 31 December 2024

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Wiston House
1 Wiston Avenue
Worthing
West Sussex
BN14 7QL
United Kingdom

These financial statements were authorised for issue by the Board on 30 September 2025.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

 

Hargan Estates Ltd

Notes to the Unaudited Financial Statements
for the year ended 31 December 2024

Judgements

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

 

Hargan Estates Ltd

Notes to the Unaudited Financial Statements
for the year ended 31 December 2024

Asset class

Depreciation method and rate

Leasehold improvements

2% straight line

Fixtures and fittings

15% reducing balance

Equipment

20% straight line

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

 

Hargan Estates Ltd

Notes to the Unaudited Financial Statements
for the year ended 31 December 2024

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the statement of financial position as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

 

Hargan Estates Ltd

Notes to the Unaudited Financial Statements
for the year ended 31 December 2024

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 25 (2023 - 25).

4

Tangible assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Total
£

Cost or valuation

At 1 January 2024

40,091

69,434

-

109,525

Additions

-

1,310

10,100

11,410

At 31 December 2024

40,091

70,744

10,100

120,935

Depreciation

At 1 January 2024

14,176

46,213

-

60,389

Charge for the year

2,005

4,824

1,999

8,828

At 31 December 2024

16,181

51,037

1,999

69,217

Carrying amount

At 31 December 2024

23,910

19,707

8,101

51,718

At 31 December 2023

25,915

23,221

-

49,136

Included within the net book value of land and buildings above is £23,910 (2023 - £25,915) in respect of long leasehold land and buildings.
 

 

Hargan Estates Ltd

Notes to the Unaudited Financial Statements
for the year ended 31 December 2024

5

Investments

£

£

Cost or valuation

At 1 January 2024

967

967

Provision

Carrying amount

At 31 December 2024

967

967

At 31 December 2023

967

967

Details of undertakings

Details of the investments (including principal place of business of unincorporated entities) in which the company holds 20% or more of the nominal value of any class of share capital are as follows:

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

2024

2023

Subsidiary undertakings

Brutinellpres Limited

Wiston House
1 Wiston Avenue
Worthing
West Sussex
BN14 7QL

England

Ordinary A £1

90%

90%

Sawyers (Sussex) Limited

Wiston House
1 Wiston Avenue
Worthing
West Sussex
BN14 7QL

England

Ordinary A and Ordinary B 1p shares

100%

100%

Luff Holdings Hove Ltd

Wiston House
1 Wiston Avenue
Worthing
West Sussex
BN14 7QL

England

Ordinary A 10p

62.5%

62.5%

 

Hargan Estates Ltd

Notes to the Unaudited Financial Statements
for the year ended 31 December 2024

Subsidiary undertakings

Brutinellpres Limited

The principal activity of Brutinellpres Limited is Estate Agency. The profit for the financial period of Brutinellpres Limited was £26,210 and the aggregate amount of capital and reserves at the end of the period was £76,735.

Sawyers (Sussex) Limited

The principal activity of Sawyers (Sussex) Limited is Estate agency. The loss for the financial period of Sawyers (Sussex) Limited was £707 and the aggregate amount of capital and reserves at the end of the period was £(68,729).

Luff Holdings Hove Ltd

The principal activity of Luff Holdings Hove Ltd is Estate Agency. The profit for the financial period of Luff Holdings Hove Ltd was £83,207 and the aggregate amount of capital and reserves at the end of the period was £(14,256).

 

Hargan Estates Ltd

Notes to the Unaudited Financial Statements
for the year ended 31 December 2024

6

Debtors

Current

2024
£

2023
£

Trade debtors

41,446

62,744

Amounts owed by related parties

99,923

123,987

Prepayments

10,798

10,377

Other debtors

75,007

96,333

 

227,174

293,441

 

Hargan Estates Ltd

Notes to the Unaudited Financial Statements
for the year ended 31 December 2024

7

Creditors

Creditors: amounts falling due within one year

Note

2024
£

2023
£

Due within one year

 

Loans and borrowings

8

40,454

20,494

Trade creditors

 

23,954

19,483

Amounts owed to group undertakings and undertakings in which the company has a participating interest

64,169

66,396

Taxation and social security

 

128,264

132,016

Other creditors

 

6,890

17,468

 

263,731

255,857

Creditors: amounts falling due after more than one year

Note

2024
£

2023
£

Due after one year

 

Loans and borrowings

8

180,192

21,495

8

Loans and borrowings

Non-current loans and borrowings

2024
£

2023
£

Bank borrowings

176,303

21,495

Hire purchase contracts

3,889

-

180,192

21,495

Current loans and borrowings

 

Hargan Estates Ltd

Notes to the Unaudited Financial Statements
for the year ended 31 December 2024

2024
£

2023
£

Bank borrowings

37,722

20,494

Hire purchase contracts

2,732

-

40,454

20,494

10 Related party transactions

Transactions with directors

2024

At 1 January 2024
£

Advances to director
£

Repayments by director
£

At 31 December 2024
£

R J Luff

21,531

9,907

(33,766)

(2,328)

M Holding

14,798

10,125

(11,920)

13,003

2023

At 1 January 2023
£

Advances to director
£

Repayments by director
£

At 31 December 2023
£

R J Luff

70,816

-

(49,285)

21,531

M Holding

5,669

10,592

(1,463)

14,798