Company Registration No. 11793028 (England and Wales)
Jadeplant Forest Ltd
Annual report and unaudited financial statements
for the year ended 31 January 2025
Jadeplant Forest Ltd
Company information
Director
Joshua Harrison
Company number
11793028
Registered office
Whitchurch House 2nd Floor
2-4 Albert Street
Maidenhead
Berkshire
SL6 1PR
Accountants
Saffery LLP
St John's Court
Easton Street
High Wycombe
HP11 1JX
Jadeplant Forest Ltd
Contents
Page
Director's report
1
Accountants' report
2
Income statement
3
Statement of financial position
4 - 5
Statement of changes in equity
6
Notes to the financial statements
7 - 12
Jadeplant Forest Ltd
Director's report
For the year ended 31 January 2025
1
The director presents his annual report and financial statements for the year ended 31 January 2025.
Principal activities
The principal activity of the company is that of holding and development of investment property.
Fair review of the business
This financial year comprised several positive achievements for our company despite a high interest rate environment and volatility in the planning system. Careful capital allocation and active asset management helped to maintain our strong foundations, and we are well positioned for further growth.
We continue to pursue the redevelopment of a highly sustainable site in Wiltshire utilising a strategy which aligns with our risk appetite and exposure.
Our Buckinghamshire landholding benefited significantly from changes in the 2024 National Planning Policy Framework, which among other matters, introduced the concept of ‘Grey Belt’, loosened Footnote 7 constraints and materially strengthens our case irrespective of the site’s existing merits. The effort expended on technical flood modelling across the principal town also resulted in the reclassification of over one acre of land from Flood Zones 2 and 3 into Flood Zone 1 – this demonstrated our ability to consistently mitigate risk through a layered approach which is not limited to public planning matters. Consequently, we intensified work on an alternative scheme and have received expressions of interest from multiple parties, some of which are being explored as potential routes forward.
Looking ahead, we are confident that favourable planning policy tailwinds, continued engagement with local authorities, our expertise within the planning sector and continued collaboration with partners will bear fruit as we move through 2025, into 2026.
We remain committed to identifying opportunities in line with our established approach, delivering long-term benefits for our stakeholders and the communities in which we operate.
Director
The director who held office during the year and up to the date of signature of the financial statements was as follows:
Joshua Harrison
Small companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.
On behalf of the board
Joshua Harrison
Director
2 October 2025
Jadeplant Forest Ltd
Accountants' report to the Director on the preparation of the unaudited statutory financial statements of Jadeplant Forest Ltd for the year ended 31 January 2025
2
In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Jadeplant Forest Ltd for the year ended 31 January 2025 set out on pages 3 to 12 from the company’s accounting records and from information and explanations you have given us.
As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at https://www.icaew.com/regulation.
This report is made solely to the Board of Directors of Jadeplant Forest Ltd, as a body, in accordance with the terms of our engagement letter dated 20 September 2021. Our work has been undertaken solely to prepare for your approval the financial statements of Jadeplant Forest Ltd and state those matters that we have agreed to state to the Board of Directors of Jadeplant Forest Ltd, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Jadeplant Forest Ltd and its Board of Directors as a body, for our work or for this report.
It is your duty to ensure that Jadeplant Forest Ltd has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and loss of Jadeplant Forest Ltd. You consider that Jadeplant Forest Ltd is exempt from the statutory audit requirement for the year.
We have not been instructed to carry out an audit or a review of the financial statements of Jadeplant Forest Ltd. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.
Saffery LLP
2 October 2025
St John's Court
Easton Street
High Wycombe
HP11 1JX
Jadeplant Forest Ltd
Income statement
For the year ended 31 January 2025
3
2025
2024
Notes
£
£
Turnover
48,419
48,013
Direct costs
(15,338)
(15,497)
Gross profit
33,081
32,516
Administrative expenses
(50,758)
(35,246)
Operating loss
(17,677)
(2,730)
Interest receivable and similar income
782
Interest payable and similar expenses
(26,850)
(26,991)
Other gains and losses
3
-
(106,446)
Loss before taxation
(44,527)
(135,385)
Tax on loss
4
10,406
36,144
Loss for the financial year
(34,121)
(99,241)
Jadeplant Forest Ltd
Statement of financial position
As at 31 January 2025
4
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
5
518
300
Investment property
6
1,839,437
1,813,394
1,839,955
1,813,694
Current assets
Debtors
7
2,378
Cash at bank and in hand
260,883
430,923
263,261
430,923
Creditors: amounts falling due within one year
8
(154,256)
(237,607)
Net current assets
109,005
193,316
Total assets less current liabilities
1,948,960
2,007,010
Creditors: amounts falling due after more than one year
9
(979,207)
(992,730)
Provisions for liabilities
10
(240,778)
(251,184)
Net assets
728,975
763,096
Capital and reserves
Called up share capital
11
50
50
Revaluation reserve
746,449
736,043
Profit and loss reserves
(17,524)
27,003
Total equity
728,975
763,096
For the financial year ended 31 January 2025 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 member has 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 in accordance with the provisions applicable to companies subject to the small companies regime.
Jadeplant Forest Ltd
Statement of financial position (continued)
As at 31 January 2025
5
The financial statements were approved and signed by the director and authorised for issue on 2 October 2025.
Joshua Harrison
Director
Company Registration No. 11793028
Jadeplant Forest Ltd
Statement of changes in equity
For the year ended 31 January 2025
6
Share capital
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 February 2023
50
988,085
(123,798)
864,337
Year ended 31 January 2024:
Loss and total comprehensive income
-
-
(99,241)
(99,241)
Dividends
-
-
(2,000)
(2,000)
Transfers
-
(252,042)
252,042
-
Balance at 31 January 2024
50
736,043
27,003
763,096
Year ended 31 January 2025:
Loss and total comprehensive income
-
-
(34,121)
(34,121)
Transfers
-
10,406
(10,406)
-
Balance at 31 January 2025
50
746,449
(17,524)
728,975
Jadeplant Forest Ltd
Notes to the financial statements
For the year ended 31 January 2025
7
1
Accounting policies
Company information
Jadeplant Forest Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Whitchurch House 2nd Floor, 2-4 Albert Street, Maidenhead, Berkshire, SL6 1PR.
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.
1.2
Turnover
Turnover represents rents receivable from investment property recognised in accordance with the lease term.
1.3
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:
Office equipment
33.33% straight line
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.
1.4
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. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.
1.5
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.
Jadeplant Forest Ltd
Notes to the financial statements (continued)
For the year ended 31 January 2025
1
Accounting policies (continued)
8
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.
Financial instruments are recognised in the company's statement of financial position 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, 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 and bank loans 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.
1.7
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.8
Taxation
The tax expense represents deferred tax.
Jadeplant Forest Ltd
Notes to the financial statements (continued)
For the year ended 31 January 2025
1
Accounting policies (continued)
9
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.
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
3
Other gains and losses
2025
2024
£
£
Fair value gains/(losses)
Gain/(loss) on investment properties
-
(106,446)
4
Taxation
2025
2024
£
£
Deferred tax
Origination and reversal of timing differences
(10,406)
(36,144)
Jadeplant Forest Ltd
Notes to the financial statements (continued)
For the year ended 31 January 2025
10
5
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 February 2024
5,579
Additions
718
At 31 January 2025
6,297
Depreciation and impairment
At 1 February 2024
5,279
Depreciation charged in the year
500
At 31 January 2025
5,779
Carrying amount
At 31 January 2025
518
At 31 January 2024
300
6
Investment property
2025
£
Fair value
At 1 February 2024
1,813,394
Additions
26,043
At 31 January 2025
1,839,437
The fair value of the investment properties has been arrived at on the basis of a valuation carried out at 31 January 2025 by Joshua Harrison, a director and shareholder of the company. The valuation was made on an open market value basis by reference to market evidence of transaction prices of similar properties.
7
Debtors
2025
2024
Amounts falling due within one year:
£
£
Other debtors
2,378
Jadeplant Forest Ltd
Notes to the financial statements (continued)
For the year ended 31 January 2025
11
8
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
6,351
6,351
Trade creditors
4,285
8,205
Other creditors
143,620
223,051
154,256
237,607
9
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
685,243
691,594
Other creditors
293,964
301,136
979,207
992,730
The long-term bank loans are secured by fixed charges over 214E Gloucester Terrace, London, W2 6HU.
10
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2025
2024
Balances:
£
£
Revaluations
240,778
251,184
2025
Movements in the year:
£
Liability at 1 February 2024
251,184
Credit to profit or loss
(10,406)
Liability at 31 January 2025
240,778
The deferred tax liability set out above relates to the revaluation movement on the investment property.
The net deferred tax liability expected to reverse in the next accounting period is £nil. No reversal is anticipated as the investment property is not expected to be sold within the next 12 months.
Jadeplant Forest Ltd
Notes to the financial statements (continued)
For the year ended 31 January 2025
12
11
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
50
50
50
50
Full rights to receive notice of, attend and vote at general meetings, one share carries one vote, and full rights to dividends and capital distributions (including upon winding up).
12
Operating lease commitments
Lessor
At the reporting end date the company had contracted with tenants for the following minimum lease payments:
2025
2024
£
£
85,764
137,907
13
Events after the reporting date
On 26 August 2025, Jadeplant Forest Ltd acquired 100% of the issued share capital of JPF 01C Ltd, a newly incorporated entity registered in England and Wales on the same date. This acquisition occurred after the reporting date and does not affect the financial position as at 31 January 2025.
14
Related party transactions
Transactions with related parties
During the year the company entered into the following transactions with related parties:
Sales
Sales
Purchases
Purchases
2025
2024
2025
2024
£
£
£
£
Related company
6,000
3,669
720
10,800
At 31 January 2025, the company owed £112,084 (2024: £159,474) to companies with common directorship.
Included within other creditors is £937 (2024: £4,261) owing to the Director.
2025-01-312024-02-01falsefalsefalseCCH SoftwareCCH Accounts Production 2024.301Joshua Harrison117930282024-02-012025-01-3111793028bus:Director12024-02-012025-01-3111793028bus:RegisteredOffice2024-02-012025-01-31117930282025-01-31117930282023-02-012024-01-3111793028core:RetainedEarningsAccumulatedLosses2023-02-012024-01-3111793028core:RetainedEarningsAccumulatedLosses2024-02-012025-01-31117930282024-01-3111793028core:OtherPropertyPlantEquipment2025-01-3111793028core:OtherPropertyPlantEquipment2024-01-3111793028core:CurrentFinancialInstrumentscore:WithinOneYear2025-01-3111793028core:CurrentFinancialInstrumentscore:WithinOneYear2024-01-3111793028core:Non-currentFinancialInstrumentscore:AfterOneYear2025-01-3111793028core:Non-currentFinancialInstrumentscore:AfterOneYear2024-01-3111793028core:CurrentFinancialInstruments2025-01-3111793028core:CurrentFinancialInstruments2024-01-3111793028core:Non-currentFinancialInstruments2025-01-3111793028core:Non-currentFinancialInstruments2024-01-3111793028core:ShareCapital2025-01-3111793028core:ShareCapital2024-01-3111793028core:RevaluationReserve2025-01-3111793028core:RevaluationReserve2024-01-3111793028core:RetainedEarningsAccumulatedLosses2025-01-3111793028core:RetainedEarningsAccumulatedLosses2024-01-3111793028core:ShareCapital2023-01-3111793028core:RevaluationReserve2023-01-3111793028core:RetainedEarningsAccumulatedLosses2023-01-3111793028core:RevaluationReserve2023-02-012024-01-3111793028core:RevaluationReserve2024-02-012025-01-3111793028core:PlantMachinery2024-02-012025-01-3111793028core:OtherPropertyPlantEquipment2024-01-3111793028core:OtherPropertyPlantEquipment2024-02-012025-01-31117930282024-01-3111793028core:WithinOneYear2025-01-3111793028core:WithinOneYear2024-01-3111793028bus:PrivateLimitedCompanyLtd2024-02-012025-01-3111793028bus:FRS1022024-02-012025-01-3111793028bus:AuditExemptWithAccountantsReport2024-02-012025-01-3111793028bus:FullAccounts2024-02-012025-01-31xbrli:purexbrli:sharesiso4217:GBP