Company registration number 01199265 (England and Wales)
CLEARBROOK GROUP PLC
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025
CLEARBROOK GROUP PLC
COMPANY INFORMATION
Directors
Mrs Daphne Allen
Mr John Isabel
Secretary
Mr John Isabel
Company number
01199265
Registered office
Brook House
South Street
Brentwood
Essex
United Kingdom
CM14 4BJ
Auditor
Xeinadin Audit Ltd
2 Beacon End Courtyard
London Road
Stanway
Colchester
Essex
England
CO3 ONU
CLEARBROOK GROUP PLC
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Statement of cash flows
11
Notes to the financial statements
12 - 18
CLEARBROOK GROUP PLC
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MAY 2025
- 1 -
The directors present the strategic report for the year ended 31 May 2025.
REVIEW OF THE BUSINESS AND FUTURE DEVELOPMENTS
The company has interests in land in Thurrock. The Thurrock site is for a new village to include a supermarket, about 750 new dwellings, a new Primary School and recreation facilities. In addition an Eco' Park and about 20 acres of light industrial space are being planned for. The Local Authority appear to be in favour of the development proposals. CBG Plc control the access to the site through binding options in favour of the company and have arrangements with the other main landowner for the company to lead the effort to obtain planning permission for the proposals.
However CBG Plc are keeping the above under review in light of the current national financial situation.
Principal risks and uncertainties
Initially a negative response was received from Thurrock Pre Planning Team, subsequently encouragement has been received from the Thurrock Forward Planning Team, who are responsible for the emerging Thurrock local plan. Indicating that the site may be included in the emerging Thurrock local plan.
DEVELOPMENT AND PERFORMANCE OF THE BUSINESS IN THE YEAR
As a result of the considerable work that has been undertaken, planning application is being considered. No projects have been committed to as at 31 May 2025.
Key performance indicators
Consideration and analysis of development opportunities.
CLEARBROOK GROUP PLC
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 2 -
SECTION 172(1) STATEMENT
The Directors are fully aware of their duties under s172(1) of the Companies Act 2006 to promote the success of the Company for the benefit of members as a whole.
The Company’s ongoing success is dependent upon its relationships with all our stakeholders. Building positive relationships with stakeholders is very important and assists in delivering long-term sustainable success.
Section 172 considerations form part of the decision making process throughout the business.
The Directors make decisions with a long-term view in mind and with the highest standards of conduct. In order to fulfil their duties, the Director’s take care to have regard to the likely consequences on all stakeholders of the decisions and actions taken. Where possible, decisions are carefully discussed with affected groups and are therefore fully understood and supported when taken.
The Company commits to being open and honest with all of its stakeholder groups. The Directors of the business are well informed about the views of stakeholders and are committed to maintaining a two-way dialogue with all of our stakeholder groups. The primary stakeholder groups are detailed below.
Shareholders
When taking decisions, the Directors look to act in the interests of shareholders as a whole and to ensure all shareholders are fairly treated. The Directors act in accordance with the duties codified in law, which include the duty to act in the way in which they consider, in good faith, would be most likely to promote the success of the Company for the benefit of its members as a whole, having regard to the stakeholders and matters set out in section 172(1) of the Companies Act 2006.
Suppliers
We build strong relationships with our suppliers to develop mutually beneficial and lasting partnerships. Engagement with suppliers is primarily through a series of regular interactions.
Communities
We engage with the communities in which we operate to build trust and understand the local issues that are important to them.
Government and regulators
We engage with the government and regulators wherever it may be required. The Directors keep abreast of legal and regulatory developments and takes these into account when considering future actions.
Mr John Isabel
Director
24 November 2025
CLEARBROOK GROUP PLC
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MAY 2025
- 3 -
The directors present their annual report and financial statements for the year ended 31 May 2025.
Principal activities
The principal activity of the company in the year under review was that of provision of services to assist in the acquisition of planning for development opportunities.
Results and dividends
No dividends will be distributed for the year ended 31 May 2025.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mrs Daphne Allen
Mr John Isabel
DISCLOSURE IN THE STRATEGIC REPORT
The company has chosen to set out in the strategic report information required in the directors report such as:
- Principle risks and uncertainties
- Future developments
Streamline energy and carbon report
As the company has consumed less than 40,000kWh of energy in the UK during the year it is exempt from the requirements to disclose information in respect of its energy usage.
Statement of directors' responsibilities
The directors are responsible for preparing the annual report and the 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 United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). 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 of the profit or loss of the company for that period.
In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company 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 enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
CLEARBROOK GROUP PLC
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 4 -
Auditors
The auditors, Xeinadin Audit Ltd, will be proposed for re-appointment at the forthcoming Annual General Meeting.
On behalf of the board
Mr John Isabel
Director
24 November 2025
CLEARBROOK GROUP PLC
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF CLEARBROOK GROUP PLC
- 5 -
Opinion
We have audited the financial statements of Clearbrook Group Plc (the 'company') for the year ended 31 May 2025 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The 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 company's affairs as at 31 May 2025 and of its loss 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.
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 company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’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 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.
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 report. Our 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.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the 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 strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
CLEARBROOK GROUP PLC
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF CLEARBROOK GROUP PLC (CONTINUED)
- 6 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and 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, or returns adequate for our audit have not been received from branches not visited by us; or
the 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; or
the directors were not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies' exemption in preparing the directors' report.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, 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 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 company or to cease operations, or have no realistic alternative but to do so.
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 financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
We gained an understanding of the legal and regulatory framework applicable to the company and the industry in which it operates, and considered the risk of acts by the company that were contrary to applicable laws and regulations, including fraud. We designed audit procedures to respond to the risk, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.
We focussed on laws and regulations which could give rise to a material misstatement in the financial statements, including, but not limited to, the Companies Act 2006 and UK tax legislation. Our tests included agreeing the financial statement disclosures to underlying supporting documentation, enquiries with management and enquiries of legal counsel. There are inherent limitations in the audit procedures described above and, the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. We did not identify any key audit matters relating to irregularities, including fraud. As in all our audits, we also addressed the risk of management override of internal controls, including testing journals and evaluating whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
CLEARBROOK GROUP PLC
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF CLEARBROOK GROUP PLC (CONTINUED)
- 7 -
This report is made solely to the company's member in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's member those matters we are required to state to the member 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 member, for our audit work, for this report, or for the opinions we have formed.
Simon Medcalf (Senior Statutory Auditor)
For and on behalf of Xeinadin Audit Ltd, Statutory Auditor
Chartered Accountants
2 Beacon End Courtyard
London Road
Stanway
Colchester
Essex
CO3 ONU
England
24 November 2025
CLEARBROOK GROUP PLC
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MAY 2025
- 8 -
2025
2024
Notes
£
£
Turnover
-
-
Cost of sales
(26,178)
(31,092)
Gross loss
(26,178)
(31,092)
Administrative expenses
(85,589)
(86,301)
Other operating income
5,805
7,853
Loss before taxation
(105,962)
(109,540)
Tax on loss
5
Loss for the financial year
(105,962)
(109,540)
The profit and loss account has been prepared on the basis that all operations are continuing operations.
CLEARBROOK GROUP PLC
BALANCE SHEET
- 9 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
6
763
1,279
Investments
7
100
100
863
1,379
Current assets
Stocks
9
48,000
43,000
Debtors
10
1,011,489
1,010,175
Cash at bank and in hand
2,723
1,059,489
1,055,898
Creditors: amounts falling due within one year
11
(1,451,380)
(1,342,343)
Net current liabilities
(391,891)
(286,445)
Net liabilities
(391,028)
(285,066)
Capital and reserves
Called up share capital
13
50,000
50,000
Profit and loss reserves
14
(441,028)
(335,066)
Total equity
(391,028)
(285,066)
The financial statements were approved by the board of directors and authorised for issue on 24 November 2025 and are signed on its behalf by:
Mr John Isabel
Director
Company registration number 01199265 (England and Wales)
CLEARBROOK GROUP PLC
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MAY 2025
- 10 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 June 2023
50,000
(225,526)
(175,526)
Year ended 31 May 2024:
Loss and total comprehensive income
-
(109,540)
(109,540)
Balance at 31 May 2024
50,000
(335,066)
(285,066)
Year ended 31 May 2025:
Loss and total comprehensive income
-
(105,962)
(105,962)
Balance at 31 May 2025
50,000
(441,028)
(391,028)
CLEARBROOK GROUP PLC
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MAY 2025
- 11 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash absorbed by operations
19
(111,104)
(127,388)
Investing activities
Purchase of tangible fixed assets
(986)
Net cash used in investing activities
-
(986)
Financing activities
Proceeds from borrowings
107,338
130,565
Net cash generated from financing activities
107,338
130,565
Net (decrease)/increase in cash and cash equivalents
(3,766)
2,191
Cash and cash equivalents at beginning of year
2,723
532
Cash and cash equivalents at end of year
(1,043)
2,723
Relating to:
Cash at bank and in hand
2,723
Bank overdrafts included in creditors payable within one year
(1,043)
CLEARBROOK GROUP PLC
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025
- 12 -
1
Accounting policies
Company information
Clearbrook Group Plc is a private company limited by shares incorporated in England and Wales. The registered office is Brook House, South Street, Brentwood, Essex, United Kingdom, CM14 4BJ.
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.
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 the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. The principal accounting policies adopted are set out below.
1.2
Going concern
While the company has continued to be loss making, the directors have a reasonable expectation that thetrue
company will, through the confirmed support of its directors, have sufficient funds to enable payments to
creditors to be made as they fall due for a period of at least one year from the date of the Directors' approval of the financial statements. As such, the financial statements have been prepared on a going concern basis.
Other income
Other operating income is in respect of rental income and recharges of property expenditure and is recognised to the extent that the economic benefit will flow to the company and the revenue can be reliably measured as the fair value of the consideration received or receivable, excluding value added taxes.
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:
Fixtures and fittings
25% on cost
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
Fixed asset investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
1.5
Stocks
Stocks are stated at the lower of cost and net realisable value, after making allowance for impairment. Cost comprises direct attributable expenditure.
CLEARBROOK GROUP PLC
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 13 -
1.6
Financial instruments
The company only enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in ordinary shares.
Debt instruments (other than those wholly payable or receivable within one year) including loans and other accounts receivable and payable, are initially measured at present value of the future cashflows and subsequently at amortised cost using the effective interest rate method. Debt instruments that are payable or receivable within one year, typical trade debtors and creditors, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration to be expected to be paid or received. However if the arrangements of a short-term instrument constitutes a financing transaction, like the payment of a trade debt deferred beyond normal business terms or in the case of an outright short term loan that is not at market value, the financial asset or liability is measured, initially at present value of future cashflow discounted at a market rate of interest for a similar debt instrument and subsequently at amortised cost.
Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment, if found, the impairment loss is taken to the income statement.
Financial assets and liabilities are offset, and the net amount reported on the balance sheet when there is an 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 individually.
1.7
As a wholly owned subsidiary the company has taken advantage of the exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with its parent company.
2
Operating loss
2025
2024
Operating loss for the year is stated after charging:
£
£
Depreciation of owned tangible fixed assets
516
516
3
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
5,150
4,690
For other services
Audit-related assurance services
4,526
3,694
CLEARBROOK GROUP PLC
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 14 -
4
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
0
0
There were no staff costs for the current of previous period, the average number of employees for the current and previous period was Nil.
The director's were not paid any remuneration in the current or previous period.
5
Taxation
The actual charge for the year can be reconciled to the expected credit for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
Loss before taxation
(105,962)
(109,540)
Expected tax credit based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
(26,491)
(27,385)
Tax effect of expenses that are not deductible in determining taxable profit
164
174
Unutilised tax losses carried forward
26,327
27,458
Permanent capital allowances in excess of depreciation
(247)
Taxation charge for the year
-
-
Analysis of the tax charge
No liability to UK corporation tax arose for the year ended 31 May 2025 nor for the year ended 31 May 2024.
Unrelieved tax losses not recognised held at year end totalled £911,738 (2024: £806,430).
6
Tangible fixed assets
Fixtures and fittings
£
Cost
At 1 June 2024 and 31 May 2025
9,669
Depreciation and impairment
At 1 June 2024
8,390
Depreciation charged in the year
516
At 31 May 2025
8,906
CLEARBROOK GROUP PLC
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
6
Tangible fixed assets
Fixtures and fittings
£
(Continued)
- 15 -
Carrying amount
At 31 May 2025
763
At 31 May 2024
1,279
7
Fixed asset investments
2025
2024
£
£
Unlisted investments
100
100
8
Subsidiaries
The company's investments at the Balance Sheet date in the share capital of companies include the following:
Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Southfields Village Development Company Limited
Brook House, South Street, Brentwood, Essex, CM14 4RH
Dormant
Ordinary
100.00
The aggregate capital and reserves and the result for the year of the subsidiaries noted above was as follows:
Name of undertaking
Capital and Reserves
Profit/(Loss)
£
£
Southfields Village Development Company Limited
70
9
Stocks
2025
2024
£
£
Development Options
48,000
43,000
10
Debtors
2025
2024
Amounts falling due within one year:
£
£
Amounts owed by group undertakings
1,000,000
1,000,000
Other debtors
11,425
9,726
Prepayments and accrued income
64
449
1,011,489
1,010,175
CLEARBROOK GROUP PLC
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 16 -
11
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Bank loans and overdrafts
12
1,043
Other creditors
1,442,129
1,335,766
Accruals and deferred income
8,208
6,577
1,451,380
1,342,343
12
Loans and overdrafts
2025
2024
£
£
Bank overdrafts
1,043
Payable within one year
1,043
13
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
50,000
50,000
50,000
50,000
14
Profit and loss reserves
2025
2024
£
£
At the beginning of the year
(335,066)
(225,526)
Adjusted balance
(335,066)
(225,526)
Loss for the year
(105,962)
(109,540)
At the end of the year
(441,028)
(335,066)
15
Operating lease commitments
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:.
2025
2024
£
£
Within 1 year
3,896
4,250
After 5 years
3,896
3,896
8,146
CLEARBROOK GROUP PLC
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
15
Operating lease commitments
(Continued)
- 17 -
During the year the company paid £4,250 (2024: £4,250) in regards to operating leases.
16
Related party transactions
At the year end the company was owed £1,526 (2024: credit £973) by entity under common control.
17
Directors' transactions
Dividends totalling £0 (2024 - £0) were paid in the year in respect of shares held by the company's directors.
Description
% Rate
Opening balance
Amounts advanced
Closing balance
£
£
£
Director loan
-
1,334,791
107,338
1,442,129
1,334,791
107,338
1,442,129
The loan from the director is interest free and repayable on demand.
18
Ultimate controlling party
Clearbrook Holdings Limited, the immediate parent and smallest group is regarded by the directors as being the company's ultimate parent company.
The financial statements for Clearbrook Holdings Limited, a company incorporated in England, are available upon request at Brook House, South Street, Brentwood, Essex, CM14 4BJ.
The ultimate controlling party is the John Isabel Family Trust.
19
Cash (absorbed by)/generated from operations
2025
2024
£
£
Loss after taxation
(105,962)
(109,540)
Adjustments for:
Depreciation and impairment of tangible fixed assets
516
516
Movements in working capital:
Increase in stocks
(5,000)
(20,000)
(Increase)/decrease in debtors
(1,314)
934
Increase in creditors
656
131,267
Cash (absorbed by)/generated from operations
(111,104)
3,177
CLEARBROOK GROUP PLC
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 18 -
20
Analysis of changes in net funds/(debt)
1 June 2024
Cash flows
31 May 2025
£
£
£
Cash and cash equivalents
2,723
(2,723)
-
Bank overdrafts
(1,043)
(1,043)
2,723
(3,766)
(1,043)
2025-05-312024-06-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.300Mrs Daphne AllenMr J R IsabelMr John Isabel011992652024-06-012025-05-3101199265bus:Director12024-06-012025-05-3101199265bus:CompanySecretaryDirector12024-06-012025-05-3101199265bus:CompanySecretary12024-06-012025-05-3101199265bus:Director22024-06-012025-05-3101199265bus:RegisteredOffice2024-06-012025-05-31011992652025-05-31011992652023-06-012024-05-3101199265core:RetainedEarningsAccumulatedLosses2023-06-012024-05-3101199265core:RetainedEarningsAccumulatedLosses2024-06-012025-05-31011992652024-05-3101199265core:FurnitureFittings2025-05-3101199265core:FurnitureFittings2024-05-3101199265core:WithinOneYear2025-05-3101199265core:WithinOneYear2024-05-3101199265core:CurrentFinancialInstruments2025-05-3101199265core:CurrentFinancialInstruments2024-05-3101199265core:ShareCapital2025-05-3101199265core:ShareCapital2024-05-3101199265core:RetainedEarningsAccumulatedLosses2025-05-3101199265core:RetainedEarningsAccumulatedLosses2024-05-3101199265core:ShareCapital2023-05-3101199265core:RetainedEarningsAccumulatedLosses2023-05-3101199265core:ShareCapitalOrdinaryShareClass12025-05-3101199265core:ShareCapitalOrdinaryShareClass12024-05-3101199265core:RetainedEarningsAccumulatedLosses2024-05-3101199265core:FurnitureFittings2024-06-012025-05-3101199265core:UKTax2024-06-012025-05-3101199265core:UKTax2023-06-012024-05-3101199265core:FurnitureFittings2024-05-3101199265core:Non-currentFinancialInstrumentscore:UnlistedNon-exchangeTraded2025-05-3101199265core:Non-currentFinancialInstrumentscore:UnlistedNon-exchangeTraded2024-05-3101199265core:Subsidiary12024-06-012025-05-3101199265core:Subsidiary112024-06-012025-05-3101199265core:Subsidiary12025-05-3101199265bus:OrdinaryShareClass12024-06-012025-05-3101199265bus:OrdinaryShareClass12025-05-3101199265bus:OrdinaryShareClass12024-05-3101199265core:MoreThanFiveYears2025-05-3101199265core:MoreThanFiveYears2024-05-3101199265bus:PrivateLimitedCompanyLtd2024-06-012025-05-3101199265bus:FRS1022024-06-012025-05-3101199265bus:Audited2024-06-012025-05-3101199265bus:FullAccounts2024-06-012025-05-31xbrli:purexbrli:sharesiso4217:GBP