LILLIBROOKE MANOR LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
LILLIBROOKE MANOR LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 7
LILLIBROOKE MANOR LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
4
4,753,717
4,757,326
Current assets
Debtors falling due after more than one year
5
1,091,718
909,185
Debtors falling due within one year
5
128,830
182,549
Cash at bank and in hand
114,018
345,891
1,334,566
1,437,625
Creditors: amounts falling due within one year
6
(1,111,090)
(1,297,715)
Net current assets
223,476
139,910
Total assets less current liabilities
4,977,193
4,897,236
Creditors: amounts falling due after more than one year
7
(4,913,021)
(4,617,820)
Provisions for liabilities
-
0
(37,337)
Net assets
64,172
242,079
Capital and reserves
Called up share capital
8
1,000
1,000
Profit and loss reserves
63,172
241,079
Total equity
64,172
242,079

The notes on pages pages 3 to 7 form an integral part of these financial statements.

LILLIBROOKE MANOR LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2024
31 December 2024
- 2 -

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 30 September 2025
D Alberto
Director
Company registration number 09391115 (England and Wales)
LILLIBROOKE MANOR LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information

Lillibrooke Manor Limited is a private company limited by shares incorporated in England and Wales. The registered office is Lillibrooke Manor, Ockwells Road, Maidenhead, Berkshire, SL6 3LP.

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
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. Thus the director continues 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 for services provided in the normal course of business.

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:

Building alterations
10% straight line basis
Plant and equipment
25% straight line basis

Freehold land is not depreciated.

No depreciation has been provided on freehold property. In the opinion of the directors, the policy is warranted, given the continual repair and refurbishment of the property. They are of the opinion that the carrying value reflects the residual value of the property. When determining the residual value, the directors have assessed the amount that the Company would currently obtain for the disposal of the asset, if it were already of the condition expected at the end of its useful life.

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.

LILLIBROOKE MANOR LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
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.

1.6
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.

 

A financial instrument is a contract giving rise to a financial asset (such as trade and other debtors, cash and bank balances) or a financial liability (such as trade and other creditors, bank and other loans, hire purchase and lease creditors) or an equity instrument (such as ordinary or preference shares).

 

Financial instruments are recognised in the company's balance sheet when the company becomes a party to the contractual provisions of the instrument.

 

All the company's financial instruments are basic financial instruments including the discounted loan agreement and are recognised at amortised cost using the effective interest method.

 

Amortised cost: the original transaction value, less amounts settled, less any adjustment for impairment.

 

Effective interest method: where a financial instrument falls due more than 12 months after the balance sheet date and is subject to a rate of interest which is below a market rate, the original transaction value is discounted using a market rate of interest to give the net present value of future cash flows.

 

Discounted loan agreement: the difference between the gross obligation and the issue price is amortised using the effective interest method over the life of the loan.

Derecognition of financial assets

Financial assets cease to be recognised only when the contractual rights to the cash flows expire, or when substantially all the risks and rewards of ownership are transferred to another entity.

 

Financial liabilities cease to be recognised when and only when the company's obligations are discharged, cancelled, or they expire.

1.7
Taxation

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

Current tax

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.

 

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 reserves, in which case the deferred tax is also dealt with in reserves.

LILLIBROOKE MANOR LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
1.8
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.

1.9
Retirement benefits

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

2
Employees

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

2024
2023
Number
Number
Total
2
2
3
Interest payable and similar expenses
2024
2023
£
£
Interest on bank overdrafts and loans
86,484
86,262
Discounted loan
185,131
172,804
271,615
259,066
4
Tangible fixed assets
Freehold land and buildings
Building alterations
Plant and equipment
Total
£
£
£
£
Cost
At 1 January 2024
2,963,786
2,321,178
58,567
5,343,531
Additions
-
0
235,200
4,308
239,508
At 31 December 2024
2,963,786
2,556,378
62,875
5,583,039
Depreciation and impairment
At 1 January 2024
-
0
552,310
33,895
586,205
Depreciation charged in the year
-
0
229,510
13,607
243,117
At 31 December 2024
-
0
781,820
47,502
829,322
Carrying amount
At 31 December 2024
2,963,786
1,774,558
15,373
4,753,717
At 31 December 2023
2,963,786
1,768,868
24,672
4,757,326
LILLIBROOKE MANOR LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
5
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
100,393
165,939
Other debtors
10,599
-
0
Prepayments and accrued income
17,838
16,610
128,830
182,549
2024
2023
Amounts falling due after more than one year:
£
£
Other debtors
1,091,718
909,185
Total debtors
1,220,548
1,091,734
6
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans
86,673
77,606
Trade creditors
363
2,657
Taxation and social security
-
0
31,333
Deferred income
583,575
742,000
Other creditors
246,328
250,341
Accruals and deferred income
194,151
193,778
1,111,090
1,297,715

Creditors include two bank loans of £86,673 (2023: £77,606), which are secured by a first legal charge and a debenture over the company's property.

LILLIBROOKE MANOR LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
7
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans
2,132,700
2,022,630
Other loans
2,780,321
2,595,190
4,913,021
4,617,820

Creditors include two bank loans of £2,132,700 (2023: £2,022,630), which are secured by a first legal charge and a debenture on the company's property. The bank loans are repayable by instalments, of which £1,746,007 (2023: £1,712,208) are due after more than five years.

 

A discounted loan agreement with a gross obligation of £3,208,965 and an issue price of £1,981,000 with an effective rate of interest of 7.14% and a repayment date of December 2026 was taken out in a previous year.

 

The carrying value at 31 December 2024, including an effective interest expense, is £2,780,321 (2023: £2,595,190).

8
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
1,000
1,000
1,000
1,000
2024-12-312024-01-01falsefalsefalse30 September 2025CCH SoftwareCCH Accounts Production 2025.100No description of principal activityD Alberto093911152024-01-012024-12-31093911152024-12-31093911152023-12-3109391115core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3109391115core:LeaseholdImprovements2024-12-3109391115core:PlantMachinery2024-12-3109391115core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3109391115core:LeaseholdImprovements2023-12-3109391115core:PlantMachinery2023-12-3109391115core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3109391115core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3109391115core:CurrentFinancialInstruments2024-12-3109391115core:CurrentFinancialInstruments2023-12-3109391115core:Non-currentFinancialInstruments2024-12-3109391115core:Non-currentFinancialInstruments2023-12-3109391115core:ShareCapital2024-12-3109391115core:ShareCapital2023-12-3109391115core:RetainedEarningsAccumulatedLosses2024-12-3109391115core:RetainedEarningsAccumulatedLosses2023-12-3109391115core:ShareCapitalOrdinaryShareClass12024-12-3109391115core:ShareCapitalOrdinaryShareClass12023-12-3109391115bus:Director12024-01-012024-12-3109391115core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-01-012024-12-3109391115core:PlantMachinery2024-01-012024-12-31093911152023-01-012023-12-3109391115core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3109391115core:LeaseholdImprovements2023-12-3109391115core:PlantMachinery2023-12-31093911152023-12-3109391115core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3109391115core:LeaseholdImprovements2024-01-012024-12-3109391115core:CurrentFinancialInstruments2024-01-012024-12-3109391115core:Non-currentFinancialInstruments2024-01-012024-12-3109391115core:Non-currentFinancialInstruments12024-12-3109391115core:Non-currentFinancialInstruments12023-12-3109391115bus:OrdinaryShareClass12024-01-012024-12-3109391115bus:OrdinaryShareClass12024-12-3109391115bus:OrdinaryShareClass12023-12-3109391115bus:PrivateLimitedCompanyLtd2024-01-012024-12-3109391115bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3109391115bus:FRS1022024-01-012024-12-3109391115bus:AuditExemptWithAccountantsReport2024-01-012024-12-3109391115bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP