Company registration number 00555400 (England and Wales)
R.W.FRANKLIN & SON LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
R.W.FRANKLIN & SON LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
R.W.FRANKLIN & SON LIMITED
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
5
305,821
330,410
Current assets
Stocks
229,422
268,734
Debtors
6
70,384
43,138
Cash at bank and in hand
100,853
299,806
412,725
Creditors: amounts falling due within one year
7
(160,501)
(207,579)
Net current assets
139,305
205,146
Total assets less current liabilities
445,126
535,556
Creditors: amounts falling due after more than one year
8
(152,833)
(207,453)
Provisions for liabilities
(67,281)
(72,690)
Net assets
225,012
255,413
Capital and reserves
Called up share capital
13,567
13,567
Profit and loss reserves
211,445
241,846
Total equity
225,012
255,413
R.W.FRANKLIN & SON LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2025
31 March 2025
- 2 -
For the financial year ended 31 March 2025 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 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.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
The financial statements were approved by the board of directors and authorised for issue on 10 October 2025 and are signed on its behalf by:
Mrs K J M Franklin
Director
Company registration number 00555400 (England and Wales)
R.W.FRANKLIN & SON LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
1
Accounting policies
Company information
R.W.Franklin & Son Limited is a private company limited by shares incorporated in England and Wales. The registered office is Ley Rectory Farm, Little Abington, Cambridge, CB21 6BP.
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
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for farm sales and agricultural contracting work undertaken in the normal course of business, and is shown net of VAT.
Revenue from the sale of farm produce is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
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:
Leasehold improvements
10% per annum on cost
Plant and machinery
15%, 20%, or 25% reducing balance
Fixtures, fittings & equipment
25% per annum reducing balance
Motor vehicles
25% per annum reducing balance
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
Stocks
Farm stock and tillages are valued by a professional valuer at the lower of cost or net realisable value.
Cost is defined as the expenditure incurred in the normal course of business in bringing the product to its resent location and condition. The cost of cultivations and other operations includes depreciation.
Net realisable value is defined as the actual or estimated selling price less all further costs to completion and all costs to be incurred in marketing, selling and distributing the produce.
R.W.FRANKLIN & SON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 4 -
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.
1.6
Financial instruments
The company only has financial assets and financial liabilities of a kind that qualify as basic financial instruments. Basic financial instruments are initially recognised at transaction value and subsequently measured at their settlement value. The company has no bank loans or other more complex financial instruments that require measurement 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 the sum of the tax currently payable and deferred tax.
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.
R.W.FRANKLIN & SON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 5 -
1.10
Retirement benefits
The company contributes to money purchase pension schemes for the company's directors. The pension costs charged against profits represent the amount of the contributions payable to the scheme in respect of the accounting period.
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.
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are 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.
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
4
4
4
Directors' remuneration and dividends
2025
2024
£
£
Remuneration paid to directors
16,654
16,654
Dividends paid to directors
52,002
32,154
R.W.FRANKLIN & SON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 6 -
5
Tangible fixed assets
Leasehold improvements
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 April 2024
247,071
899,814
7,037
23,350
1,177,272
Additions
570
34,000
34,570
Disposals
(2,537)
(2,537)
At 31 March 2025
247,071
897,847
7,037
57,350
1,209,305
Depreciation and impairment
At 1 April 2024
247,071
577,307
6,522
15,962
846,862
Depreciation charged in the year
48,422
129
10,347
58,898
Eliminated in respect of disposals
(2,276)
(2,276)
At 31 March 2025
247,071
623,453
6,651
26,309
903,484
Carrying amount
At 31 March 2025
274,394
386
31,041
305,821
At 31 March 2024
322,507
515
7,388
330,410
6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
14,737
Other debtors
55,647
43,138
70,384
43,138
7
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans and overdrafts
25,804
8,000
Trade creditors
69,267
117,916
Corporation tax
10,901
27,495
Other taxation and social security
2,456
2,091
Other creditors
52,073
52,077
160,501
207,579
R.W.FRANKLIN & SON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
8
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
152,833
160,833
Other creditors
46,620
152,833
207,453
The long-term loans are secured by way of a charge over 301.56 acres of land at Ley Rectory Farm, Little Abington, Cambridgeshire, which is land owned by the company's directors, and which is occupied by the company under an agricultural tenancy agreement.
9
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
67,281
72,690
2025
Movements in the year:
£
Liability at 1 April 2024
72,690
Credit to profit or loss
(5,409)
Liability at 31 March 2025
67,281
The deferred tax liability set out above is expected to reverse over the next few years and relates to accelerated capital allowances that are expected to mature within the same period.
10
Directors' transactions
Dividends totalling £52,002 (2024 - £32,154) were paid in the year in respect of shares held by the company's directors.
Loans have been advanced to directors of the company as follows:
R.W.FRANKLIN & SON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
10
Directors' transactions
(Continued)
- 8 -
Loans
% Rate
Opening balance
Amounts advanced
Interest charged
Amounts repaid
Closing balance
£
£
£
£
£
Director's loan
2.25
22,715
-
383
(23,098)
-
Director's loan
2.25
-
20,503
298
-
20,801
22,715
20,503
681
(23,098)
20,801
11
Controlling Party
Throughout the current and preceding years, the company was controlled by Mr & Mrs S Franklin, who are the both directors and who control 100% of the company's issued share capital.