2 false false false false false false false false false false true false false false false false false No description of principal activity 2024-07-01 Sage Accounts Production Advanced 2024 - FRS102_2024 xbrli:pure xbrli:shares iso4217:GBP 00923509 2024-07-01 2025-06-30 00923509 2025-06-30 00923509 2024-06-30 00923509 2023-07-01 2024-06-30 00923509 2024-06-30 00923509 2023-06-30 00923509 core:FurnitureFittings 2024-07-01 2025-06-30 00923509 core:MotorVehicles 2024-07-01 2025-06-30 00923509 bus:Director1 2024-07-01 2025-06-30 00923509 core:FurnitureFittings 2024-06-30 00923509 core:MotorVehicles 2024-06-30 00923509 core:FurnitureFittings 2025-06-30 00923509 core:MotorVehicles 2025-06-30 00923509 core:WithinOneYear 2025-06-30 00923509 core:WithinOneYear 2024-06-30 00923509 core:AfterOneYear 2025-06-30 00923509 core:AfterOneYear 2024-06-30 00923509 core:ShareCapital 2025-06-30 00923509 core:ShareCapital 2024-06-30 00923509 core:RetainedEarningsAccumulatedLosses 2025-06-30 00923509 core:RetainedEarningsAccumulatedLosses 2024-06-30 00923509 core:CostValuation core:Non-currentFinancialInstruments 2024-06-30 00923509 core:AdditionsToInvestments core:Non-currentFinancialInstruments 2025-06-30 00923509 core:CostValuation core:Non-currentFinancialInstruments 2025-06-30 00923509 core:Non-currentFinancialInstruments 2025-06-30 00923509 core:Non-currentFinancialInstruments 2024-06-30 00923509 core:FurnitureFittings 2024-06-30 00923509 core:MotorVehicles 2024-06-30 00923509 bus:SmallEntities 2024-07-01 2025-06-30 00923509 bus:AuditExempt-NoAccountantsReport 2024-07-01 2025-06-30 00923509 bus:SmallCompaniesRegimeForAccounts 2024-07-01 2025-06-30 00923509 bus:PrivateLimitedCompanyLtd 2024-07-01 2025-06-30 00923509 bus:FullAccounts 2024-07-01 2025-06-30 00923509 core:AllAssociates 2024-07-01 2025-06-30
COMPANY REGISTRATION NUMBER: 00923509

Ember Estates Limited

Filleted Unaudited Financial Statements

30 June 2025

Ember Estates Limited

Statement of Financial Position

30 June 2025

| 2025 | 2024
Note | £ | £ | £

Fixed assets

Tangible assets | 5 |  | 37,897 | 47,887
Investments | 6 |  | 2,161,736 | 1,879,014
|  | ------------ | ------------
|  | 2,199,633 | 1,926,901

Current assets

Stocks | 442,784 |  | 389,880
Debtors | 7 | 4,079 |  | 4,104
Cash at bank and in hand | 1,477,352 |  | 1,956,195
| ------------ |  | ------------
| 1,924,215 |  | 2,350,179

Creditors: amounts falling due within one year | 8 | 860,651 |  | 849,308
| ------------ |  | ------------
Net current assets |  | 1,063,564 | 1,500,871
|  | ------------ | ------------
Total assets less current liabilities |  | 3,263,197 | 3,427,772

Creditors: amounts falling due after more than one year | 9 |  | 834,453 | 804,453
|  | ------------ | ------------
Net assets |  | 2,428,744 | 2,623,319
|  | ------------ | ------------

Capital and reserves

Called up share capital |  | 100 | 100
Profit and loss account |  | 2,428,644 | 2,623,219
|  | ------------ | ------------
Shareholders funds |  | 2,428,744 | 2,623,319
|  | ------------ | ------------

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the income statement has not been delivered.
For the year ending 30 June 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
Directors' responsibilities:
- 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 Act with respect to accounting records and the preparation of financial statements .

Ember Estates Limited

Statement of Financial Position (continued)

30 June 2025
These financial statements were approved by the board of directors and authorised for issue on 18 November 2025 , and are signed on behalf of the board by:

Mr J M Hickman
Director

Company registration number: 00923509

Ember Estates Limited

Notes to the Financial Statements

Year ended 30 June 2025
1. General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is 2 Castle Business Village, Station Road, Hampton, Middlesex, TW12 2BX.
2. Statement of compliance
These financial statements have been prepared in compliance with Section 1A of FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'.
3. Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Income tax
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, tax is recognised in other comprehensive income or directly in equity, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.
Tangible assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in equity, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:

| Fixtures & Fittings | - | 25% reducing balance
| Motor Vehicles | - | 25% reducing balance

Investments
Fixed asset investments are initially recorded at cost, and subsequently stated at cost less any accumulated impairment losses.
Listed investments are measured at fair value with changes in fair value being recognised in profit or loss.
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stock to its present location and condition.
4. Employee numbers
The average number of persons employed by the company during the year amounted to 2 (2024: 2 ).
5. Tangible assets

| Fixtures and fittings | Motor vehicles | Total
| £ | £ | £
Cost |  |  |
At 1 July 2024 and 30 June 2025 | 15,562 | 60,070 | 75,632
| -------- | -------- | --------
Depreciation |  |  |
At 1 July 2024 | 15,230 | 12,515 | 27,745
Charge for the year | 83 | 9,907 | 9,990
| -------- | -------- | --------
At 30 June 2025 | 15,313 | 22,422 | 37,735
| -------- | -------- | --------
Carrying amount |  |  |
At 30 June 2025 | 249 | 37,648 | 37,897
| -------- | -------- | --------
At 30 June 2024 | 332 | 47,555 | 47,887
| -------- | -------- | --------

6. Investments

| Shares in group undertakings | Loans to group undertakings | Shares in participating interests | Total
| £ | £ | £ | £
Cost |  |  |  |
At 1 July 2024 | 1,468,747 | 401,327 | 8,940 | 1,879,014
Additions | – | 359,800 | ( 77,078) | 282,722
| ------------ | --------- | -------- | ------------
At 30 June 2025 | 1,468,747 | 761,127 | ( 68,138) | 2,161,736
| ------------ | --------- | -------- | ------------
Impairment |  |  |  |
At 1 July 2024 and 30 June 2025 | – | – | – | –
| ------------ | --------- | -------- | ------------

Carrying amount |  |  |  |
At 30 June 2025 | 1,468,747 | 761,127 | ( 68,138) | 2,161,736
| ------------ | --------- | -------- | ------------
At 30 June 2024 | 1,468,747 | 401,327 | 8,940 | 1,879,014
| ------------ | --------- | -------- | ------------

99% of Share Capital of Chalford Property Company Limited (a company incorporated in England and Wales) was acquired during a previous period.
Group Accounts have not been prepared as the Group qualifies as a Small Group under Section 398 of the Companies Act 2006.
The net profit after tax of the subsidiary for the year to 30 June 2025 was £196,474 (2024 - £95,375) and the capital and reserves at that date amounted to £7,278,687 (2024 - £7,082,213).
Included within other operating income is the company's share of profits from its participating interest in Emberden LLP for the year ended 31 March 2025. The following year's accounts of the LLP have not yet been completed and any profits/losses for that year will be included in the results of this company for the year ended 30 June 2026.
7. Debtors

| 2025 | 2024
| £ | £
Other debtors | 4,079 | 4,104
| ------- | -------

8. Creditors: amounts falling due within one year

| 2025 | 2024
| £ | £
Trade creditors | 4,540 | 7,336
Amounts owed to group undertakings and undertakings in which the company has a participating interest | 18,000 | –
Corporation tax | – | 8
Unsecured Loan - Director | 392,733 | 284,681
Other creditors | 445,378 | 557,283
| --------- | ---------
| 860,651 | 849,308
| --------- | ---------

9. Creditors: amounts falling due after more than one year

| 2025 | 2024
| £ | £
Unsecured Loan - Cox & Readman Developments Limited | 834,453 | 804,453
| --------- | ---------

10. Related party transactions
The company was under the control of Mr J M Hickman throughout the current and previous year. Mr J M Hickman is a director and the majority shareholder. The unsecured loans from Mr J M Hickman and Mr M Hickman, directors of the company are referred to in Note 9. At 30 June 2025 and during the year then ended Mr M Hickman was interested as a shareholder in Cox & Readman Developments Limited. The unsecured loan from that company is referred to in Note 10. During a previous year the company acquired 99% of the Share Capital of Chalford Property Company Limited from Mr M Hickman. Part of the consideration for the purchase was the issue to Mr M Hickman of £1,161,437 Floating Rate Unsecured Loan Notes 2013. The outstanding amount is shown under Other Creditors in Note 9. These Loan Notes carry interest at the rate of 3% over Base Rate.