Caseware UK (AP4) 2024.0.164 2024.0.164 2025-05-312025-05-312025-05-310false2024-06-01falseConstruction of domestic buildings0falsefalse 02575047 2024-06-01 2025-05-31 02575047 2023-06-01 2024-05-31 02575047 2025-05-31 02575047 2024-05-31 02575047 2023-06-01 02575047 c:CompanySecretary1 2024-06-01 2025-05-31 02575047 c:Director1 2024-06-01 2025-05-31 02575047 c:Director2 2024-06-01 2025-05-31 02575047 c:Director3 2024-06-01 2025-05-31 02575047 c:Director4 2024-06-01 2025-05-31 02575047 c:Director5 2024-06-01 2025-05-31 02575047 c:Director5 2025-05-31 02575047 c:Director7 2024-06-01 2025-05-31 02575047 c:Director8 2024-06-01 2025-05-31 02575047 c:Director8 2025-05-31 02575047 c:RegisteredOffice 2024-06-01 2025-05-31 02575047 d:Buildings d:LongLeaseholdAssets 2024-06-01 2025-05-31 02575047 d:PlantMachinery 2024-06-01 2025-05-31 02575047 d:PlantMachinery 2025-05-31 02575047 d:PlantMachinery 2024-05-31 02575047 d:PlantMachinery d:OwnedOrFreeholdAssets 2024-06-01 2025-05-31 02575047 d:MotorVehicles 2024-06-01 2025-05-31 02575047 d:MotorVehicles 2025-05-31 02575047 d:MotorVehicles 2024-05-31 02575047 d:MotorVehicles d:OwnedOrFreeholdAssets 2024-06-01 2025-05-31 02575047 d:FurnitureFittings 2024-06-01 2025-05-31 02575047 d:FurnitureFittings 2025-05-31 02575047 d:FurnitureFittings 2024-05-31 02575047 d:FurnitureFittings d:OwnedOrFreeholdAssets 2024-06-01 2025-05-31 02575047 d:OwnedOrFreeholdAssets 2024-06-01 2025-05-31 02575047 d:CurrentFinancialInstruments 2025-05-31 02575047 d:CurrentFinancialInstruments 2024-05-31 02575047 d:Non-currentFinancialInstruments 2025-05-31 02575047 d:Non-currentFinancialInstruments 2024-05-31 02575047 d:CurrentFinancialInstruments d:WithinOneYear 2025-05-31 02575047 d:CurrentFinancialInstruments d:WithinOneYear 2024-05-31 02575047 d:Non-currentFinancialInstruments d:AfterOneYear 2025-05-31 02575047 d:Non-currentFinancialInstruments d:AfterOneYear 2024-05-31 02575047 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2025-05-31 02575047 d:Non-currentFinancialInstruments d:BetweenOneTwoYears 2024-05-31 02575047 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2025-05-31 02575047 d:Non-currentFinancialInstruments d:BetweenTwoFiveYears 2024-05-31 02575047 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2025-05-31 02575047 d:Non-currentFinancialInstruments d:MoreThanFiveYears 2024-05-31 02575047 d:ShareCapital 2025-05-31 02575047 d:ShareCapital 2024-05-31 02575047 d:ShareCapital 2023-06-01 02575047 d:SharePremium 2024-06-01 2025-05-31 02575047 d:SharePremium 2025-05-31 02575047 d:SharePremium 2024-05-31 02575047 d:SharePremium 2023-06-01 02575047 d:CapitalRedemptionReserve 2025-05-31 02575047 d:CapitalRedemptionReserve 2024-05-31 02575047 d:CapitalRedemptionReserve 2023-06-01 02575047 d:RetainedEarningsAccumulatedLosses 2024-06-01 2025-05-31 02575047 d:RetainedEarningsAccumulatedLosses 2025-05-31 02575047 d:RetainedEarningsAccumulatedLosses 2023-06-01 2024-05-31 02575047 d:RetainedEarningsAccumulatedLosses 2024-05-31 02575047 d:RetainedEarningsAccumulatedLosses 2023-06-01 02575047 d:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2025-05-31 02575047 d:FinancialAssetsDesignatedFairValueThroughProfitOrLoss 2024-05-31 02575047 d:FinancialLiabilitiesFairValueThroughProfitOrLoss d:ListedExchangeTraded 2025-05-31 02575047 d:FinancialLiabilitiesFairValueThroughProfitOrLoss d:ListedExchangeTraded 2024-05-31 02575047 d:AcceleratedTaxDepreciationDeferredTax 2025-05-31 02575047 d:AcceleratedTaxDepreciationDeferredTax 2024-05-31 02575047 c:OrdinaryShareClass1 2024-06-01 2025-05-31 02575047 c:OrdinaryShareClass1 2025-05-31 02575047 c:OrdinaryShareClass1 2024-05-31 02575047 c:OrdinaryShareClass2 2024-06-01 2025-05-31 02575047 c:OrdinaryShareClass2 2025-05-31 02575047 c:OrdinaryShareClass2 2024-05-31 02575047 c:FRS102 2024-06-01 2025-05-31 02575047 c:Audited 2024-06-01 2025-05-31 02575047 c:FullAccounts 2024-06-01 2025-05-31 02575047 c:PrivateLimitedCompanyLtd 2024-06-01 2025-05-31 02575047 d:Subsidiary1 2024-06-01 2025-05-31 02575047 d:Subsidiary1 1 2024-06-01 2025-05-31 02575047 d:Subsidiary2 2024-06-01 2025-05-31 02575047 d:Subsidiary2 1 2024-06-01 2025-05-31 02575047 d:WithinOneYear 2025-05-31 02575047 d:WithinOneYear 2024-05-31 02575047 d:BetweenOneFiveYears 2025-05-31 02575047 d:BetweenOneFiveYears 2024-05-31 02575047 d:PlantEquipmentOtherAssetsUnderOperatingLeases 2025-05-31 02575047 d:PlantEquipmentOtherAssetsUnderOperatingLeases 2024-05-31 02575047 d:PlantEquipmentOtherAssetsUnderOperatingLeases d:WithinOneYear 2025-05-31 02575047 d:PlantEquipmentOtherAssetsUnderOperatingLeases d:WithinOneYear 2024-05-31 02575047 d:PlantEquipmentOtherAssetsUnderOperatingLeases d:BetweenOneFiveYears 2025-05-31 02575047 d:PlantEquipmentOtherAssetsUnderOperatingLeases d:BetweenOneFiveYears 2024-05-31 02575047 c:Consolidated 2025-05-31 02575047 c:ConsolidatedGroupCompanyAccounts 2024-06-01 2025-05-31 02575047 6 2024-06-01 2025-05-31 02575047 e:PoundSterling 2024-06-01 2025-05-31 iso4217:GBP xbrli:shares xbrli:pure

Registered number: 02575047










RECTORY HOMES LIMITED










ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 MAY 2025

 
RECTORY HOMES LIMITED
 

COMPANY INFORMATION


Directors
S P Vickers 
S G Vickers 
C Bethell-Vickers 
N A Lee-Robinson 
J C Blake (appointed 1 July 2024)
S Fegan 
G W Oliver (appointed 20 January 2025)




Company secretary
J C Blake



Registered number
02575047



Registered office
Rectory House
Thame Road

Haddenham

Aylesbury

Buckinghamshire

HP17 8DA




Independent auditor
James Cowper Kreston Audit
Chartered Accountants and Statutory Auditor

Apex

Forbury Road

Reading

Berkshire

RG1 1AX





 
RECTORY HOMES LIMITED
 

CONTENTS



Page
Group strategic report
1 - 3
Directors' report
4 - 5
Independent auditor's report
6 - 9
Consolidated statement of comprehensive income
10
Consolidated balance sheet
11
Company balance sheet
12
Consolidated statement of changes in equity
13
Company statement of changes in equity
14
Consolidated statement of cash flows
15
Notes to the financial statements
16 - 32


 
RECTORY HOMES LIMITED
 

GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31 MAY 2025

Introduction
 
The directors present their strategic report together with the audited financial statements for the year ended 31 May 2025.
Rectory Homes “Rectory” has been building high quality new homes for over 25 years, establishing a reputation for selecting the very best sites throughout the Western Home Counties and building homes of outstanding quality and superior specification.
Rectory does not aspire to be a volume house builder but instead focuses on select developments, taking pride in the quality of the homes we build and our standards of customer service.  Each development is unique, planned and designed according to the specific site, using bespoke house designs which both complement and enhance each location and suit the needs and desires or our prospective home buyers.
At the heart of everything we do is the creation of beautiful homes tailored to their surroundings in great locations which keep our customers as the central focus.
Development and performance of the business
Another solid set of results was delivered in the year ended 31 May 2025 with turnover of £30.4m (2024: £29.0m) producing a gross profit of £8.1m (2024: £8m).  Operating profit for the year was £4.7m (2024: £4.3m).

We entered the period actively selling across seven sites being: 
The Nurseries - Haddenham (Bucks),
Winkfield Manor - Winkfield (Berks), 
Rectory Woods - Ickford (Bucks), 
Montague Grove - Long Hanborough (Oxon) – Now all sold.
Townend - Steeple Aston (Oxon) – Now all sold.
Darnell Place – Woodcote (Oxon) – Now all sold.
Wickham Field - Wingrave (Bucks) – Now all sold.

In addition to the above, we introduced two new sites which began to sell during the period being Rectory Fields - Wilstone (Herts) and The Crescent - Thame (Oxon).
We commenced construction of four new developments during the year which will provide revenue from FY26, these are: 
Borlase Meadow - Bockmer End (Berks),
Newton Reach - Long Crendon (Bucks)
Outfields - Cuddington (Bucks), 
Dinckley Court- Burcot (Oxon).

We will therefore be selling across nine developments in FY26. These developments will provide revenue opportunities across a range of locations, markets and price-points. 
 












 
Page 1

 
RECTORY HOMES LIMITED
 

GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025

Key performance indicators are:
 

2025
2024
Change since 2024
New homes sold
42
39
7.7%
Sales £'000
£30,379
£28,998
4.8%
Gross profit £'000
£8,078
£8,023
0.7%
Gross margin %
26.6%
27.7%
(3.9%)
Operating profit pre donations £'000
£5,047
£4,595
9.8%
Operating margin %
16.6%
15.8%
4.8%
Operating profit £'000
£4,697
£4,311
9.0%
Operating margin %
15.5%
14.9%
4.0%
Profit before tax £'000
£2,004
£1,164
72.2%
Net assets £'000
£23,429
£22,127
5.9%
Land bank # plots
1,165
1,193
(2.3%)
Headcount
42
49
(14.3%)

 
Land strategy
In 2024/25 the company continued with its strategy of sourcing land through options and conditional contracts.  In September 2025, we currently have six live applications for 304 units and are preparing a further four applications for a total of 269 units. 

In addition to the 269 units being actively prepared for submission, it is anticipated that an additional wave of planning applications will be submitted during 2026.

Rectory’s expertise in sourcing and converting options and conditional contracts into development sites capitalises on our in-depth local knowledge and a strong reputation in the market. We continue to strengthen our activity and resources in this part of the business to both augment our current market strength and expand our geographic reach. We believe the current planning framework, with a diminution of direct competitors in our mid-market space, will provide a favourable environment for us to continue to capitalise on the market opportunities we are currently seeing and expect to see for the foreseeable future.   
 
Charitable giving and community support

A cornerstone of our philosophy is to give back to the communities in which we operate. We aim therefore  to donate at least 10% of our pre-tax profits to local charitable and not for profit community organisations. In recent years this minimum percentage has been exceeded. This year we have donated £350,672 (2024: £284,060), which equates to 14.9% (2024: 19.6%). 
In respect of charitable donations, this is done through the Rectory Foundation in conjunction with advice and regulatory compliance with the Heart of Bucks Foundation who are a registered charity.
We also provide directly from Rectory donations to not for profit community activities that also meet our criteria of improving the community, enhancing the local environment and tending to the physical and mental  wellbeing of youth and the underprivileged members of our local society.

Page 2

 
RECTORY HOMES LIMITED
 

GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025

Principal risks and uncertainties
 
Management of risk is a key operating component of the Company.  Rectory has identified and put in place strategies to mitigate the principal risks and uncertainties faced by the business.

The directors consider that the most significant risks and uncertainties for the Company relate to conditions in the UK economy and the subsequent impact on the housing market.  Other risks include delays in the planning system in the UK.

Following the financial year end, the Company has put in place a revolving credit facility which is committed until May 2028.  The directors monitor and manage cashflows in detail to ensure that sufficient capacity is available in the Company’ credit facility to finance the Company’s growth plans.

Rectory is very active in the land market to ensure that sufficient land is acquired to satisfy the growth objectives.  Authorisation of land acquisitions is required by the Board, supported by rigorous acquisition appraisals for all potential land purchases.

Rectory’s reputation is pivotal to our business.  To maintain our brand, we focus on the quality of our developments both in terms of design and build, incorporating environmental performance, recycling, ecology and employing renewable energy technology.  We only use high quality and reliable subcontractors and traditional materials for construction and always use our own experienced staff to manage developments on the ground.  

Financial risks
 
Credit risk

The group is not exposed to credit-based sales.  Credit risk does arise from cash deposits held with financial institutions.  The board mitigates this risk by ensuing cash deposits are made with financial institutions with a minimum of an ‘A’ rating and that deposits are split between at least two financial intuitions.  As of 31 May 2025, cash deposits totalling £3.7m were made with Allied Irish Bank, Coutts and Handelsbanken.

Liquidity risk

Liquidity risk arises from the Group’s management of working capital and the finance charges and principal payments on its debt instruments.  It is the risk that the Group will encounter difficulty in meeting its financial obligations as they fall due.

The board regularly reviews cash flows over both the short term (13 weeks) and medium term (52 weeks and moreto ensure the business has sufficient liquidity for its foreseeable requirements. .  


This report was approved by the board and signed on its behalf.



S P Vickers
Director
Date: 30 October 2025

Page 3

 
RECTORY HOMES LIMITED
 

 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MAY 2025

The directors present their report and the financial statements for the year ended 31 May 2025.

Directors

The directors who served during the year were:

S P Vickers 
S G Vickers 
C Bethell-Vickers 
N A Lee-Robinson 
J C Blake (appointed 1 July 2024)
S Fegan 
G W Oliver (appointed 20 January 2025)

Directors' responsibilities statement

The directors are responsible for preparing the Group strategic report, the Directors' report and the consolidated financial statements in accordance with applicable law and regulations.
 
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Company and the Group and of the profit or loss of the Group for that period.

 In preparing these financial statements, the directors are required to:


select suitable accounting policies for the Group's financial statements and then apply them consistently;

make judgments and accounting estimates that are reasonable and prudent;

prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Group will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the Company's transactions and disclose with reasonable accuracy at any time the financial position of the Company and the Group and to enable them to ensure that the financial statements comply with the Companies Act 2006They are also responsible for safeguarding the assets of the Company and the Group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Results and dividends

The profit for the year, after taxation, amounted to £1,302,158 (2024 - £900,341).

The directors do not propose any dividends for the year.

Disclosure of information to auditor

Each of the persons who are directors at the time when this Directors' report is approved has confirmed that:
 
so far as the director is aware, there is no relevant audit information of which the Company and the Group's auditor is unaware, and

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company and the Group's auditor is aware of that information.

Page 4

 
RECTORY HOMES LIMITED
 

 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025

Auditor

The auditor, James Cowper Kreston Auditwill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

This report was approved by the board and signed on its behalf.
 



S P Vickers
Director
Date: 30 October 2025

Page 5

 
RECTORY HOMES LIMITED
 

 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF RECTORY HOMES LIMITED
 

Opinion


We have audited the financial statements of Rectory Homes Limited (the 'parent Company') and its subsidiaries (the 'Group') for the year ended 31 May 2025, which comprise the Consolidated statement of comprehensive income, the Consolidated Balance Sheet, the Company Balance Sheet, the Consolidated Statement of Cash Flows, the Consolidated Statement of Changes in Equity, the Company Statement of Changes in Equity and the related notes, including a summary of significant accounting policiesThe financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).


In our opinion the financial statements:


give a true and fair view of the state of the Group's and of the parent Company's affairs as at 31 May 2025 and of the Group's profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.


Basis for opinion


We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the Group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council's Ethical Standard and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.


Conclusions relating to going concern


In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.


Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the Group's or the parent Company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.


Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.


Page 6

 
RECTORY HOMES LIMITED
 

 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF RECTORY HOMES LIMITED (CONTINUED)


Other information


The other information comprises the information included in the Annual Report other than the financial statements and our Auditor's report thereon. The directors are responsible for the other information contained within the Annual ReportOur opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.


We have nothing to report in this regard.


Opinion on other matters prescribed by the Companies Act 2006
 

In our opinion, based on the work undertaken in the course of the audit:


the information given in the Group strategic report and the Directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the Group strategic report and the Directors' report have been prepared in accordance with applicable legal requirements.


Matters on which we are required to report by exception
 

In the light of the knowledge and understanding of the Group and the parent Company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group strategic report or the Directors' report.


We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:


adequate accounting records have not been kept by the parent Company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent Company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.


Responsibilities of directors
 

As explained more fully in the Directors' responsibilities statement set out on page 4, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.


In preparing the financial statements, the directors are responsible for assessing the Group's and the parent Company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the Group or the parent Company or to cease operations, or have no realistic alternative but to do so.


Page 7

 
RECTORY HOMES LIMITED
 

 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF RECTORY HOMES LIMITED (CONTINUED)


Auditor's responsibilities for the audit of the financial statements
 

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an Auditor's report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these Group financial statements.


Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance.
The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.  

The specific procedures for this engagement that we designed and performed to detect material misstatements in respect of irregularities, including fraud, were as follows:
 
Enquiry of management and those charged with governance around actual and potential litigation and claims;
Enquiry of management and those charged with governance to identify any material instances of non-compliance with laws and regulations;
Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations;
Performing audit work to address the risk of irregularities due to management override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for evidence of bias.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditor's report.


Page 8

 
RECTORY HOMES LIMITED
 

 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF RECTORY HOMES LIMITED (CONTINUED)


Use of our report
 

This report is made solely to the Company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006Our audit work has been undertaken so that we might state to the Company's members those matters we are required to state to them in an Auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company and the Company's members, as a body, for our audit work, for this report, or for the opinions we have formed.





Alan Poole BA (Hons) FCA (Senior Statutory Auditor)
  
for and on behalf of
James Cowper Kreston Audit
 
Chartered Accountants and Statutory Auditor
  
Apex
Forbury Road
Reading
Berkshire
RG1 1AX

3 November 2025
Page 9

 
RECTORY HOMES LIMITED
 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MAY 2025

2025
2024
Note
£
£

  

Turnover
 4 
30,379,054
28,997,830

Cost of sales
  
(22,300,621)
(20,974,798)

Gross profit
  
8,078,433
8,023,032

Administrative expenses
  
(3,031,094)
(3,428,084)

Operating profit before donations to charitable and not for profit organisations
 5 
5,047,339
4,594,948

Donations to charitable and not for profit organisations
  
(350,672)
(284,060)

Operating profit
  
4,696,667
4,310,888

Interest payable and similar expenses
 8 
(2,692,211)
(3,146,954)

Profit before taxation
  
2,004,456
1,163,934

Tax on profit
 9 
(702,298)
(263,593)

Profit for the financial year
  
1,302,158
900,341

  

  

There was no other comprehensive income for 2025 (2024:£NIL).

The notes on pages 16 to 32 form part of these financial statements.

Page 10

 
RECTORY HOMES LIMITED
REGISTERED NUMBER: 02575047

CONSOLIDATED BALANCE SHEET
AS AT 31 MAY 2025

2025
2024
Note
£
£

Fixed assets
  

Tangible assets
 10 
2,314,161
2,460,392

Investments
 11 
369,618
357,518

  
2,683,779
2,817,910

Current assets
  

Stocks
 12 
54,847,206
62,027,309

Debtors: amounts falling due within one year
 13 
597,690
760,301

Cash at bank and in hand
 14 
3,654,913
137,060

  
59,099,809
62,924,670

Creditors: amounts falling due within one year
 15 
(19,827,673)
(19,528,608)

Net current assets
  
 
 
39,272,136
 
 
43,396,062

Total assets less current liabilities
  
41,955,915
46,213,972

Creditors: amounts falling due after more than one year
 16 
(18,472,165)
(23,999,094)

Provisions for liabilities
  

Deferred taxation
 19 
(54,950)
(88,236)

  
 
 
(54,950)
 
 
(88,236)

Net assets
  
23,428,800
22,126,642


Capital and reserves
  

Called up share capital 
 20 
390
390

Share premium account
 21 
1,300
1,300

Capital redemption reserve
 21 
40
40

Profit and loss account
 21 
23,427,070
22,124,912

  
23,428,800
22,126,642


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




S P Vickers
Director
Date: 30 October 2025

The notes on pages 16 to 32 form part of these financial statements.

Page 11

 
RECTORY HOMES LIMITED
REGISTERED NUMBER: 02575047

COMPANY BALANCE SHEET
AS AT 31 MAY 2025

2025
2024
Note
£
£

Fixed assets
  

Tangible assets
 10 
320,614
448,864

Investments
 11 
475,171
463,071

  
795,785
911,935

Current assets
  

Stocks
 12 
54,847,206
62,027,309

Debtors: amounts falling due within one year
 13 
668,877
797,960

Cash at bank and in hand
 14 
3,633,035
120,919

  
59,149,118
62,946,188

Creditors: amounts falling due within one year
 15 
(21,185,498)
(20,914,297)

Net current assets
  
 
 
37,963,620
 
 
42,031,891

Total assets less current liabilities
  
38,759,405
42,943,826

  

Creditors: amounts falling due after more than one year
 16 
(17,191,411)
(22,620,065)

  

Net assets
  
21,567,994
20,323,761


Capital and reserves
  

Called up share capital 
 20 
390
390

Share premium account
 21 
1,300
1,300

Capital redemption reserve
 21 
40
40

Profit and loss account
 21 
21,566,264
20,322,031

  
21,567,994
20,323,761


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




S P Vickers
Director
Date: 30 October 2025

The notes on pages 16 to 32 form part of these financial statements.

Page 12

 
RECTORY HOMES LIMITED
 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MAY 2025


Called up share capital
Share premium account
Capital redemption reserve
Profit and loss account
Total equity

£
£
£
£
£

At 1 June 2024
390
1,300
40
22,124,912
22,126,642



Profit for the year
-
-
-
1,302,158
1,302,158


At 31 May 2025
390
1,300
40
23,427,070
23,428,800


The notes on pages 16 to 32 form part of these financial statements.


CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MAY 2024


Called up share capital
Share premium account
Capital redemption reserve
Profit and loss account
Total equity

£
£
£
£
£

At 1 June 2023
390
1,300
40
21,224,571
21,226,301



Profit for the year
-
-
-
900,341
900,341


At 31 May 2024
390
1,300
40
22,124,912
22,126,642


The notes on pages 16 to 32 form part of these financial statements.

Page 13

 
RECTORY HOMES LIMITED
 

COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MAY 2025


Called up share capital
Share premium account
Capital redemption reserve
Profit and loss account
Total equity

£
£
£
£
£

At 1 June 2024
390
1,300
40
20,322,031
20,323,761



Profit for the year
-
-
-
1,244,233
1,244,233


At 31 May 2025
390
1,300
40
21,566,264
21,567,994


The notes on pages 16 to 32 form part of these financial statements.


COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MAY 2024


Called up share capital
Share premium account
Capital redemption reserve
Profit and loss account
Total equity

£
£
£
£
£

At 1 June 2023
390
1,300
40
19,443,038
19,444,768



Profit for the year
-
-
-
878,993
878,993


At 31 May 2024
390
1,300
40
20,322,031
20,323,761


The notes on pages 16 to 32 form part of these financial statements.

Page 14

 
RECTORY HOMES LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MAY 2025

2025
2024
£
£

Cash flows from operating activities

Profit for the financial year
1,302,158
900,341

Adjustments for:

Depreciation of tangible assets
121,447
169,560

Loss on disposal of tangible assets
52,017
(1,060)

Net interest expense
2,692,211
3,146,954

Taxation charge
702,298
263,593

Decrease/(increase) in stocks
7,180,103
(3,358,147)

Decrease in debtors
162,611
1,061,396

(Decrease) in creditors
(409,488)
(3,749,876)

Corporation tax (paid)
(201,850)
(18,057)

Net cash generated from operating activities

11,601,507
(1,585,296)


Cash flows from investing activities

Purchase of tangible fixed assets
(27,233)
(22,497)

Sale of tangible fixed assets
-
30,001

Purchase of unlisted and other investments
(12,100)
-

Net cash from investing activities

(39,333)
7,504

Cash flows from financing activities

New bank loans
-
3,786,229

Repayment of loans
(5,352,110)
-

Interest paid
(2,692,211)
(3,146,954)

Net cash used in financing activities
(8,044,321)
639,275

Net increase/(decrease) in cash and cash equivalents
3,517,853
(938,517)

Cash and cash equivalents at beginning of year
137,060
1,075,577

Cash and cash equivalents at the end of year
3,654,913
137,060


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
3,654,913
137,060

3,654,913
137,060


The notes on pages 16 to 32 form part of these financial statements.

Page 15

 
RECTORY HOMES LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025

1.


General information

Rectory Homes Limited is a private company limited by shares and incorporated in England and Wales under the Companies Act 2006. The address of the registered office is given on the company information page and the nature of the company's operations and its principal activity are set out in the strategic report.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires Group management to exercise judgment in applying the Group's accounting policies (see note 3).

The Company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Statement of comprehensive income in these financial statements.

The following principal accounting policies have been applied:

  
2.2

Basis of consolidation

The consolidated financial statements present the results of the Company and its own subsidiaries ("the Group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.
The consolidated financial statements incorporate the results of business combinations using the purchase method. In the Balance sheet, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the Consolidated statement of comprehensive income from the date on which control is obtained. They are deconsolidated from the date control ceases.

  
2.3

Parent company disclosure exemptions

In preparing the separate financial statements of the parent company, advantage has been taken of the following disclosure exemplions available in FRS 102:
 
Only one reconciliation of the number of shares outstanding at the beginning and end of the period has been presented as the reconciliations for the group and the parent company would be identical; 
 
No statement of cash flows has been presented for the parent company:
 
Disclosures in respect of the parent company's financial instruments have not been presented as equivalent disclosures have been provided in respect of the company as a whole; and
 
No disclosures have been given for the aggregate remuneration of the key management personnel of the parent company as their remuneration is included in the totals for the company as a whole.
 

Page 16

 
RECTORY HOMES LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025

2.Accounting policies (continued)

 
2.4

Turnover

Turnover primarily comprises amounts receivable from the sale of new houses and land legally completed in the year. Turnover is recognised as the fair value of consideration received or receivable on transfer of the significant risks and rewards of ownership to the buyer. This is usually at the point of legal completion of development units.
The purchase of a part exchange house is regarded as an incentive for the sale of a new house.
Accordingly, the subsequent sale of a part exchange house is excluded from turnover and the profit or loss arising is included within cost of sales.
Also included within turnover is rental income from operating leases, which is recognised in profit or loss on a straight-line basis over the lease term.

 
2.5

Operating leases: the Group as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
2.6

Leased assets: the Group as lessee

Assets obtained under hire purchase contracts and 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. Assets acquired by hire purchase are depreciated over 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.

 
2.7

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.

 
2.8

Pensions

Defined contribution pension plan

The Group operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Group pays fixed contributions into a separate entity. Once the contributions have been paid the Group has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the Group in independently administered funds.

Page 17

 
RECTORY HOMES LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025

2.Accounting policies (continued)

 
2.9

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 and the Group operate and generate 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;
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met; and
Where they relate to timing differences in respect of interests in subsidiaries, associates, branches and joint ventures and the Group can control the reversal of the timing differences and such reversal is not considered probable in the foreseeable future.

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.


Page 18

 
RECTORY HOMES LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025

2.Accounting policies (continued)

 
2.10

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.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Freehold land and buildings
-
50 years on a straight-line basis
Plant and machinery
-
10 years on a straight-line basis
Motor vehicles
-
3 years on a straight-line basis
Fixtures, fittings and computer equipment
-
4,10,12 or 25 years on a straight-line basis

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.

  
2.11

Investment property

Investment property is carried at fair value determined annually by external valuers and derived from the current market rents and investment 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.

 
2.12

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

Other investments are carried at fair value where this can be reliably estimated.

 
2.13

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase basis. Work in progress and finished goods include labour and attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.14

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

Page 19

 
RECTORY HOMES LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025

2.Accounting policies (continued)

 
2.15

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

In the Consolidated statement of cash flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the Group's cash management.

 
2.16

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.17

Financial instruments

Basic 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 Group after the deduction of all its liabilities.

Basic financial liabilities, which include trade and other creditors, bank loans, other loans and loans due to fellow group companies are initially measured at their transaction price (adjusting for transaction costs except in the initial measurement of financial liabilities that are subsequently measured at fair value through profit and loss). When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future payments discounted at a market rate of interest, discounting is omitted where the effect of discounting is immaterial.

Debt instruments are subsequently carried at their amortised cost using the effective interest rate method.

Trade creditors are obligations to pay for goods and services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the payment is due within one year. If not, they represent non-current liabilities. Trade creditors are initially recognised at their transaction price and subsequently are measured at amortised cost using the effective interest method. Discounting is omitted where the effect of discounting is immaterial.

Page 20

 
RECTORY HOMES LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025

3.


Judgments in applying accounting policies and key sources of estimation uncertainty

Management are required to make certain judgements and estimates in applying the accounting policies.  The directors do not consider any judgements to be critical to the financial statements.  The most significant estimates are outlined below:
 
Valuation of investment property
 
Investment property is revalued with sufficient frequency to ensure that the carrying value at the balance sheet date is not materially different to the open market (fair) value.  Market value is estimated by the directors using their knowledge of the local property market.
 
Stock valuation
 
Stocks, which include development land and work in progress, are valued at the lower of cost and net realisable value.  Management are required to estimate costs to complete and to allocate site-wide costs across units in determining the amount of development cost that should be carried forward rather than expensed to cost of sales in respect of sites where construction is ongoing at the balance sheet date.  Management also have to consider whether any impairment costs need to be recognised in respect of land which may not be able to be developed profitably, for example where planning permission may not be granted for the intended purposed.  The directors and the wider management team have great expertise in the markets in which they operate and, whilst final outcomes will differ from the estimates, the directors consider it unlikely that material differences will occur.


4.


Turnover

All turnover arose within the United Kingdom.


5.


Operating profit

The operating profit is stated after charging:

2025
2024
£
£

Profit/loss on sale of intangible assets
-
(1,060)

Operating leases
280,949
281,574

Depreciation of leased assets
33,518
87,057

Depreciation of owned assets
87,929
64,522

Audit of group financial statements
26,250
25,500

Taxation compliance and advisory
7,550
7,350

Page 21

 
RECTORY HOMES LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025

6.


Employees

Staff costs, including directors' remuneration, were as follows:


Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£


Wages and salaries
2,231,460
2,466,375
2,231,460
2,466,375

Social security costs
266,229
304,396
266,229
304,396

Staff pensions
185,163
245,812
185,163
245,812

2,682,852
3,016,583
2,682,852
3,016,583


The average monthly number of employees, including the directors, during the year was as follows:


        2025
        2024
            No.
            No.







Employees
42
49


7.


Directors' remuneration

2025
2024
£
£

Directors' emoluments
479,754
389,218

Directors national insurance
61,068
104,051

Group contributions to defined contribution pension schemes
37,034
39,043

577,856
532,312



8.


Interest payable and similar expenses

2025
2024
£
£


Bank interest payable
2,692,211
3,146,954

2,692,211
3,146,954

Page 22

 
RECTORY HOMES LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025

9.


Taxation


2025
2024
£
£

Corporation tax


Current tax on profits for the year
738,698
333,246

Adjustments in respect of previous periods
(3,114)
(53,650)


735,584
279,596


Total current tax
735,584
279,596

Deferred tax


Origination and reversal of timing differences
(33,286)
(16,003)

Total deferred tax
(33,286)
(16,003)


702,298
263,593

Factors affecting tax charge for the year

The tax assessed for the year is the same as (2024 - the same as) the standard rate of corporation tax in the UK of 25% (2024 - 25%) as set out below:

2025
2024
£
£


Profit on ordinary activities before tax
2,004,456
1,163,934


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2024 - 25%)
501,114
290,984

Effects of:


Expenses not deductable for tax purposes
204,298
46,097

Adjustments to tax charge in respect of prior periods
(3,114)
(53,650)

Adjustments to tax charge in respect of prior periods - deferred tax
-
(19,838)

Total tax charge for the year
702,298
263,593


Factors that may affect future tax charges

There were no factors that may affect future tax charges.

Page 23

 
RECTORY HOMES LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025

10.


Tangible fixed assets

Group






Investment property
Freehold land and buildings
Plant and machinery
Motor vehicles
Fixtures, fittings and computer equipment
Total

£
£
£
£
£
£



Cost or valuation


At 1 June 2024
1,337,227
899,050
439,839
481,477
1,270,828
4,428,421


Additions
-
-
-
-
27,233
27,233


Disposals
-
-
-
(109,904)
-
(109,904)



At 31 May 2025

1,337,227
899,050
439,839
371,573
1,298,061
4,345,750



Depreciation


At 1 June 2024
-
224,749
300,963
277,118
1,165,199
1,968,029


Charge for the year 
-
17,981
22,049
57,024
24,393
121,447


Disposals
-
-
-
(57,887)
-
(57,887)



At 31 May 2025

-
242,730
323,012
276,255
1,189,592
2,031,589



Net book value



At 31 May 2025
1,337,227
656,320
116,827
95,318
108,469
2,314,161



At 31 May 2024
1,337,227
674,301
138,876
204,359
105,629
2,460,392

The investment property has been valued by the directors at the year end. The historical cost of the investment property and freehold land and buildings is £1,609,056 (2024 - 1,609,056).

Page 24

 
RECTORY HOMES LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025

           10.Tangible fixed assets (continued)


Company






Plant and machinery
Motor vehicles
Fixtures, fittings and computer equipment
Total

£
£
£
£

Cost or valuation


At 1 June 2024
439,839
481,477
786,843
1,708,159


Additions
-
-
27,233
27,233


Disposals
-
(109,904)
-
(109,904)



At 31 May 2025

439,839
371,573
814,076
1,625,488



Depreciation


At 1 June 2024
300,963
277,118
681,214
1,259,295


Charge for the year 
22,049
57,024
24,393
103,466


Disposals
-
(57,887)
-
(57,887)



At 31 May 2025

323,012
276,255
705,607
1,304,874



Net book value



At 31 May 2025
116,827
95,318
108,469
320,614



At 31 May 2024
138,876
204,359
105,629
448,864






Leased assets
Included within the net book value of tangible fixed assets is £75,051 (2024 - £175,927) in respect of assets held under finance leases and similar hire purchase contracts. Depreciation for the year on these assets was £33,518 (2024 - £87,057).

Page 25

 
RECTORY HOMES LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025

11.


Fixed asset investments

Company





Investments in subsidiary companies
Other fixed asset investments
Total

£
£
£



Cost and net book value


At 1 June 2024
105,553
357,518
463,071


Additions
-
12,100
12,100



At 31 May 2025
105,553
369,618
475,171





Subsidiary undertakings


The following were subsidiary undertakings of the Company:

Name

Principal activity

Class of shares

Holding

Cardinal Homes Limited
Property investment
Ordinary
100%
Rectory (Aston Clinton) Ltd
Non trading
Ordinary
100%

Cardinal Homes Limited and Rectory (Aston Clinton) Ltd have taken advantage of the exemption from a statutory audit under the parent company guarantees as per the Companies Act 479A.


12.


Stocks

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Work in progress
54,847,206
62,027,309
54,847,206
62,027,309

54,847,206
62,027,309
54,847,206
62,027,309


Page 26

 
RECTORY HOMES LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025

13.


Debtors

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£


Trade debtors
18,714
36,947
18,714
36,947

Amounts owed by group undertakings
-
-
18,974
18,974

Other debtors
367,281
304,545
367,281
304,443

Prepayments and accrued income
211,695
418,809
211,695
418,809

Deferred taxation
-
-
52,213
18,787

597,690
760,301
668,877
797,960



14.


Cash and cash equivalents

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Cash at bank and in hand
3,654,913
137,060
3,633,035
120,919

3,654,913
137,060
3,633,035
120,919



15.


Creditors: Amounts falling due within one year

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Trade creditors
4,227,833
4,010,112
4,227,833
4,010,112

Bank loans
12,542,850
12,330,259
12,464,357
12,271,112

Obligations under finance lease and hire purchase contracts
94,578
132,350
94,578
132,350

Other taxation and social security
82,915
65,380
82,915
65,380

Corporation tax
768,283
234,549
718,232
196,311

Other creditors
1,303,363
1,787,719
1,282,878
1,767,132

Accruals and deferred income
807,851
968,239
788,110
942,790

Amounts owed to group undertakings
-
-
1,526,595
1,529,110

19,827,673
19,528,608
21,185,498
20,914,297


Page 27

 
RECTORY HOMES LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025

16.


Creditors: Amounts falling due after more than one year

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Bank loans
18,237,470
23,669,821
16,956,716
22,290,792

Net obligations under finance leases and hire purchase contracts
234,695
329,273
234,695
329,273

18,472,165
23,999,094
17,191,411
22,620,065


The bank loans and overdrafts are secured by a fixed and floating charge over the assets of the company and specific charges on the properties held in stock and fixed assets. Bank and other loans are shown net of unamortised arrangement fees. 


17.


Loans


Analysis of the maturity of loans is given below:


Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Amounts falling due within one year

Bank loans
12,542,850
12,330,259
12,464,357
12,271,112


12,542,850
12,330,259
12,464,357
12,271,112

Amounts falling due 1-2 years

Bank and other loans
15,542,131
21,249,938
15,456,716
21,190,792


15,542,131
21,249,938
15,456,716
21,190,792

Amounts falling due 2-5 years

Bank and other loans
1,793,574
1,277,439
1,500,000
1,100,000


1,793,574
1,277,439
1,500,000
1,100,000

Amounts falling due after more than 5 years

Bank loans
901,765
1,142,444
-
-

901,765
1,142,444
-
-

30,780,320
36,000,080
29,421,073
34,561,904


Page 28

 
RECTORY HOMES LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025

18.


Financial instruments

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Financial assets

Loans and receivables at amortised cost
385,955
341,392
404,969
341,392

Cash and cash equivalents
3,654,913
137,060
3,633,035
144,583

4,040,868
478,452
4,038,004
485,975


Financial liabilities

Financial Liabilities measured at amortised cost
37,448,640
43,227,773
36,049,167
41,743,561


Financial assets measured at amortised cost or loss comprise of trade debtors, other debtors, amounts due from joint ventures and directors' current account. 


Financial Liabilities measured at amortised cost comprise of bank loans and overdrafts, trade creditors and accruals. 


Information regarding the group's exposure to and management of credit risk, liquidity risk, market risk, cashflow interest rate risk, and foreign exchange risk is included in the directors report. 

Page 29

 
RECTORY HOMES LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025

19.


Deferred taxation


Group



2025
2024


£

£






At beginning of year
(88,236)
(104,239)


Charged to profit or loss
33,286
16,003



At end of year
(54,950)
(88,236)

Company


2025
2024


£

£






At beginning of year
18,787
2,612


Charged to profit or loss
33,426
16,175



At end of year
52,213
18,787

The provision for deferred taxation is made up as follows:

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Accelerated capital allowances
(54,950)
(88,236)
52,213
18,787

(54,950)
(88,236)
52,213
18,787


20.


Share capital

2025
2024
£
£
Allotted, called up and fully paid



39,000 (2024 - 39,000) Ordinary A shares of £0.01 each
390
390
3 (2024 - 3) Ordinary E shares of £0.01 each
-
-

390

390


Page 30

 
RECTORY HOMES LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025

21.


Reserves

Called up share capital

Called up share capital represents the nominal value of the shares issued.

Profit and loss account

The profit and loss account represents cumlative profits or losses, net of dividends paid and other adjustments.


22.


Pension commitments

The companies operates a defined contributions pension scheme. The assets of the scheme are held separately from those of a company in an independently administered fund. The pension cost charge represents contributions payable by the company to the fund and amounted to £183,452 (2024: £245,812).


23.


Commitments under operating leases

At 31 May 2025 the Group and the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:


Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Not later than 1 year
109,181
109,181
109,181
109,181

Later than 1 year and not later than 5 years
216,555
325,736
325,736
325,736

325,736
434,917
434,917
434,917

Lessor
The group and company leases out the investment properties under non-cancellable operating leases for the following future minimum lease receipts. There are no contingent rents.

Group
Group
Company
Company
2025
2024
2025
2024
£
£
£
£

Not later than 1 year
30,450
33,503
33,503
33,503

Later than 1 year and not later than 5 years
81,667
154,167
154,167
154,167

112,117
187,670
187,670
187,670

Page 31

 
RECTORY HOMES LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025

24.

Related party transactions

Transactions with directors, shareholders and their families
The company leases two buildings from the Vickers Family Suntrust Scheme, of which SP Vickers (a director and majority shareholder) is the only member.  Rent charged during the year was £109,181 (2024 - £109,181) with no balance outstanding at the balance sheet date (2024 - £nil).  
The balance outstanding to SP and S Vickers after entering a contract to purchase land is £900,000 (2024: £1,642,000).

The company has received loans from certain directors and other related parties with balances outstanding as follows: 

2025
2024
        £
        £
SP and S Vickers (directors and majority shareholders)

(48,352)

(98,024)
 
N Lee-Robinson (director and shareholder)

1,500,000

1,000,000
 
S and M Simpkins (family relatives of SP and S Vickers)

100,000

100,000
 
L Dean (family relatives of SP & S Vickers)

-

190,000
 

1,551,648

1,191,976
 

Interest was charged on these loans at commercial rates with total interest payable of £105,000 (2024 - £116,234).
Transactions with other related parties
During the year the company provided sponsorship to Chinnor Rugby Club totalling £172,790 (2024 - £165,091). It also gave a donation to Chinnor Rugby Club of £nil (2024 - £40,000). £6,900 (2024 £nil) was owed to Chinnor rugby club for sponsorship provided. A loan to Chinnor rugby club was bought forward into the year of £161,380 and £36,000 was added to this loan during the year (March 2025), bringing the loan at the year end to £197,380. No interest is charged on this loan.  Chinnor Rugby Club is a related party because SP Vickers is the Club’s Director. 
Key management remuneration
Key management personnel are considered to be the directors of the company.  Their remuneration is disclosed in note 7.


25.


Controlling party

The company is controlled by SP Vickers who is the majority shareholder.

Page 32