Caseware UK (AP4) 2024.0.164 2024.0.164 The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.2024-01-01false02truetrue 10186568 2024-01-01 2024-12-31 10186568 2023-01-01 2023-12-31 10186568 2024-12-31 10186568 2023-12-31 10186568 c:Director3 2024-01-01 2024-12-31 10186568 d:Buildings 2024-01-01 2024-12-31 10186568 d:Buildings 2024-12-31 10186568 d:Buildings 2023-12-31 10186568 d:Buildings d:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 10186568 d:PlantMachinery 2024-01-01 2024-12-31 10186568 d:PlantMachinery 2024-12-31 10186568 d:PlantMachinery 2023-12-31 10186568 d:PlantMachinery d:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 10186568 d:MotorVehicles 2024-01-01 2024-12-31 10186568 d:MotorVehicles 2024-12-31 10186568 d:MotorVehicles 2023-12-31 10186568 d:MotorVehicles d:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 10186568 d:FurnitureFittings 2024-01-01 2024-12-31 10186568 d:FurnitureFittings 2024-12-31 10186568 d:FurnitureFittings 2023-12-31 10186568 d:FurnitureFittings d:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 10186568 d:ComputerEquipment 2024-01-01 2024-12-31 10186568 d:OtherPropertyPlantEquipment 2024-01-01 2024-12-31 10186568 d:OtherPropertyPlantEquipment 2024-12-31 10186568 d:OtherPropertyPlantEquipment 2023-12-31 10186568 d:OtherPropertyPlantEquipment d:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 10186568 d:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 10186568 d:CurrentFinancialInstruments 2024-12-31 10186568 d:CurrentFinancialInstruments 2023-12-31 10186568 d:Non-currentFinancialInstruments 2024-12-31 10186568 d:Non-currentFinancialInstruments 2023-12-31 10186568 d:CurrentFinancialInstruments d:WithinOneYear 2024-12-31 10186568 d:CurrentFinancialInstruments d:WithinOneYear 2023-12-31 10186568 d:Non-currentFinancialInstruments d:AfterOneYear 2024-12-31 10186568 d:Non-currentFinancialInstruments d:AfterOneYear 2023-12-31 10186568 d:ShareCapital 2024-12-31 10186568 d:ShareCapital 2023-12-31 10186568 d:RetainedEarningsAccumulatedLosses 2024-12-31 10186568 d:RetainedEarningsAccumulatedLosses 2023-12-31 10186568 c:OrdinaryShareClass1 2024-01-01 2024-12-31 10186568 c:OrdinaryShareClass1 2024-12-31 10186568 c:OrdinaryShareClass1 2023-12-31 10186568 c:FRS102 2024-01-01 2024-12-31 10186568 c:AuditExempt-NoAccountantsReport 2024-01-01 2024-12-31 10186568 c:FullAccounts 2024-01-01 2024-12-31 10186568 c:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 10186568 6 2024-01-01 2024-12-31 10186568 e:PoundSterling 2024-01-01 2024-12-31 iso4217:GBP xbrli:shares xbrli:pure
Registered number: 10186568













Wainstones Estates Limited

Financial statements
Information for filing with the registrar

31 December 2024




 
Wainstones Estates Limited


Balance sheet
At 31 December 2024

2024
2023
Note
£
£

Fixed assets
  

Tangible assets
 4 
1,599,318
1,585,626

Investments
  
1
1

  
1,599,319
1,585,627

Current assets
  

Debtors
 6 
1,638,543
1,560,437

Bank and cash in hand
  
946
46,440

  
1,639,489
1,606,877

Creditors: amounts falling due within one year
 7 
(4,233,915)
(4,100,598)

Net current liabilities
  
 
 
(2,594,426)
 
 
(2,493,721)

Total assets less current liabilities
  
(995,107)
(908,094)

Creditors: amounts falling due after more than one year
 8 
(25,326)
(29,520)

Provisions for liabilities
  

Deferred tax
  
(23,016)
(18,339)

Net liabilities
  
(1,043,449)
(955,953)


Capital and reserves
  

Called up share capital 
 9 
100
100

Profit and loss account
  
(1,043,549)
(956,053)

Shareholders' deficit
  
(1,043,449)
(955,953)


1

 
Wainstones Estates Limited

    
Balance sheet (continued)
At 31 December 2024

The directors consider that the company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

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

The company has opted not to file the statement of comprehensive income in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf on 26 September 2025.




S J Pickup
Director

Company registered number: 10186568
The notes on pages 3 to 8 form part of these financial statements. 

2

 
Wainstones Estates Limited
 
 

Notes to the financial statements
Year ended 31 December 2024

1.


General information

Wainstones Estates Limited is a private company limited by shares incorporated and domiciled in England and Wales. The registered office is 26 Ellerbeck Court, Stokesley, Middlesbrough, TS9 5PT.

2.Accounting policies

 
2.1

Statement of compliance

The financial statements have been prepared in accordance with Section 1A of the Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the United Kingdom and the Republic of Ireland' (FRS 102) and the Companies Act 2006.

 
2.2

Going concern

The company is under the continuing support of its fellow group companies. On this basis the directors consider it appropriate to prepare the accounts on a going concern basis.

  
2.3

Turnover

Rent received is recognised excluding VAT on a straight-line basis over the terms of the individual leases.

 
2.4

Leased assets: the company as lessee

Assets obtained under finance leases are capitalised as tangible fixed assets. Assets acquired by finance lease are depreciated over the shorter of the lease term and their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to profit or loss so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.

 
2.5

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

3

 
Wainstones Estates Limited
 

 
Notes to the financial statements
Year ended 31 December 2024

2.Accounting policies (continued)

 
2.6

Current and deferred taxation

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

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

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

4

 
Wainstones Estates Limited
 

 
Notes to the financial statements
Year ended 31 December 2024

2.Accounting policies (continued)

 
2.7

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

At each reporting date the company assesses whether there is any indication of impairment. If such indication exists, the recoverable amount of the asset is determined which is the higher of its fair value less costs to sell and its value in use. An impairment loss is recognised where the carrying amount exceeds the recoverable amount.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, following:.

Depreciation is provided on the following basis:

Plant and machinery
-
15%
reducing balance
Motor vehicles
-
25%
reducing balance
Fixtures and fittings
-
15%
reducing balance
Computer equipment
-
33%
straight line
Leased assets
-
20%
straight line (duration of the lease term)

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

  
2.8

Freehold property

Freehold property is carried at fair value determined annually by the directors and derived from the current market rents and property yields for comparable real estate, adjusted if necessary for any difference in the nature, location or condition of the specific asset. No depreciation is provided. Changes in fair value are recognised in profit or loss.

 
2.9

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

 
2.10

Provisions for liabilities

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.
Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Increases in provisions are generally charged as an expense to profit or loss.

5

 
Wainstones Estates Limited
 
 

Notes to the financial statements
Year ended 31 December 2024

3.


Employees

Excluding the directors, who did not receive any remuneration, the average monthly number of employees during the year was 1 (2023 : 1).



4.


Tangible fixed assets





Freehold property
Plant and machinery
Motor vehicles
Fixtures and fittings
Leased assets
Total

£
£
£
£
£
£



Cost or valuation


At 1 January 2024
1,505,427
22,735
58,333
47,927
38,714
1,673,136


Additions
-
23,795
-
8,349
-
32,144



At 31 December 2024

1,505,427
46,530
58,333
56,276
38,714
1,705,280



Depreciation


At 1 January 2024
-
10,428
44,338
28,228
4,517
87,511


Charge for the year
-
4,254
3,499
2,955
7,743
18,451



At 31 December 2024

-
14,682
47,837
31,183
12,260
105,962



Net book value



At 31 December 2024
1,505,427
31,848
10,496
25,093
26,454
1,599,318



At 31 December 2023
1,505,427
12,307
13,996
19,699
34,197
1,585,626


5.


Fixed asset investments





Investments in subsidiary companies

£



Cost


At 1 January 2024
1



At 31 December 2024
1




6

 
Wainstones Estates Limited
 
 

Notes to the financial statements
Year ended 31 December 2024

6.


Debtors

2024
2023
£
£


Trade debtors
-
861

Amounts owed by group undertakings
1,560,948
1,428,549

Other debtors
74,278
117,523

Prepayments and accrued income
3,317
13,504

1,638,543
1,560,437



7.


Creditors: amounts falling due within one year

2024
2023
£
£

Trade creditors
24,271
14,894

Amounts owed to group undertakings
4,156,946
4,056,772

Other taxation and social security
2,109
1,781

Obligations under finance lease and hire purchase contracts
5,868
5,868

Other creditors
41,909
18,483

Accruals and deferred income
2,812
2,800

4,233,915
4,100,598



8.


Creditors: amounts falling due after more than one year

2024
2023
£
£

Obligations under finance leases and hire purchase contracts
25,326
29,520

25,326
29,520



9.


Share capital

2024
2023
£
£
Allotted, called up and fully paid



100 (2023 - 100) ordinary shares of £1.00 each
100
100


7

 
Wainstones Estates Limited
 
 

Notes to the financial statements
Year ended 31 December 2024

10.


Parent company

The company is a subsidiary of Carlton Investments (Holdings) Limited by virtue of it holding all share capital.
The ultimate controlling entity is Carlton Energy Limited.
The registered office of Carlton Energy Limited is 26 Ellerbeck Court, Stokesley, Middlesbrough, England, TS9 5PT.

 
8