Company registration number 10804368 (England and Wales)
PARAGON FARM LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
PARAGON FARM LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 6
PARAGON FARM LTD
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
20,895
27,650
Investment property
4
1,285,740
1,285,740
1,306,635
1,313,390
Current assets
Stocks
2,100
2,100
Debtors
5
5,839
24,561
Cash at bank and in hand
18,602
8,286
26,541
34,947
Creditors: amounts falling due within one year
6
(502,732)
(911,301)
Net current liabilities
(476,191)
(876,354)
Total assets less current liabilities
830,444
437,036
Creditors: amounts falling due after more than one year
7
(744,433)
(377,838)
Net assets
86,011
59,198
Capital and reserves
Called up share capital
8
100
100
Profit and loss reserves
85,911
59,098
Total equity
86,011
59,198
PARAGON FARM LTD
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2025
31 March 2025
- 2 -

For the financial year ended 31 March 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 2 December 2025 and are signed on its behalf by:
David Kirk
Director
Company registration number 10804368 (England and Wales)
PARAGON FARM LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
1
Accounting policies
Company information

Paragon Farm Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Dowlais Farm Lower Strode Road, Clevedon, United Kingdom, BS21 6UU. Dowlais Farm, Lower Strode Road, Clevedon, BS21 6UU.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, [modified to include 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

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.

 

When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.

The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that are recoverable.

1.4
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.

PARAGON FARM LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 4 -

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:

Plant and equipment
25% on reducing balance method
Computers
33% 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.

1.5
Investment property

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.7
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.8
Leases
As lessor
PARAGON FARM LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 5 -

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2025
2024
Number
Number
Total
4
4
3
Tangible fixed assets
Plant and equipment
Computers
Total
£
£
£
Cost
At 1 April 2024
55,537
2,491
58,028
Additions
-
0
179
179
At 31 March 2025
55,537
2,670
58,207
Depreciation and impairment
At 1 April 2024
27,887
2,491
30,378
Depreciation charged in the year
6,912
22
6,934
At 31 March 2025
34,799
2,513
37,312
Carrying amount
At 31 March 2025
20,738
157
20,895
At 31 March 2024
27,650
-
0
27,650
4
Investment property
2025
£
Fair value
At 1 April 2024 and 31 March 2025
1,285,740
PARAGON FARM LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 6 -
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
2,079
2,654
Amounts owed by group undertakings
1,696
19,196
Other debtors
2,064
2,711
5,839
24,561
6
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
34,040
34,044
Trade creditors
-
0
1,586
Taxation and social security
7,874
1,045
Other creditors
460,818
874,626
502,732
911,301
7
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
744,433
377,838
8
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
of £1 each
100
100
100
100
9
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

 

The company receives rent from an associated company, Paragon Garden Design Limited (company no. 07866751) for the use of a trading premises at Dowlais Farm, Lower Strode Road, Clevedon BS21 6UU, which is owned by the company. Paragon Garden Design Limited is majority owned and controlled by Mr D Kirk and Mr J Fellows. During the period these rental charges amounted to £30,000 (2024: £30,000) and as at the balance sheet date the company was owed £26,696 (2024: £19,196) by Paragon Garden Design Limited, payable in the ordinary course of business. The directors confirm that the rental charges are levied on a commercial basis and at arms length.

 

The company also rents a residential building to Mr & Mrs Kirk, who are directors and shareholders of the company. During the period the company charged £18,000 (2024: £18,000) under this arrangement. This is regarded by both the company and directors as a fair market rate of rent, conducted at arms length.

2025-03-312024-04-01falsefalsefalse02 December 2025CCH SoftwareCCH Accounts Production 2025.300No description of principal activityJ FellowsDavid KirkK KirkLucy Sampson108043682024-04-012025-03-31108043682025-03-31108043682024-03-3110804368core:PlantMachinery2025-03-3110804368core:ComputerEquipment2025-03-3110804368core:PlantMachinery2024-03-3110804368core:ComputerEquipment2024-03-3110804368core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3110804368core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3110804368core:WithinOneYear2025-03-3110804368core:WithinOneYear2024-03-3110804368core:AfterOneYear2025-03-3110804368core:AfterOneYear2024-03-3110804368core:CurrentFinancialInstruments2025-03-3110804368core:CurrentFinancialInstruments2024-03-3110804368core:ShareCapital2025-03-3110804368core:ShareCapital2024-03-3110804368core:RetainedEarningsAccumulatedLosses2025-03-3110804368core:RetainedEarningsAccumulatedLosses2024-03-3110804368core:ShareCapitalOrdinaryShareClass12025-03-3110804368core:ShareCapitalOrdinaryShareClass12024-03-3110804368bus:Director22024-04-012025-03-3110804368core:PlantMachinery2024-04-012025-03-3110804368core:ComputerEquipment2024-04-012025-03-31108043682023-04-012024-03-3110804368core:PlantMachinery2024-03-3110804368core:ComputerEquipment2024-03-31108043682024-03-3110804368core:Non-currentFinancialInstruments2025-03-3110804368core:Non-currentFinancialInstruments2024-03-3110804368bus:OrdinaryShareClass12024-04-012025-03-3110804368bus:OrdinaryShareClass12025-03-3110804368bus:OrdinaryShareClass12024-03-3110804368bus:PrivateLimitedCompanyLtd2024-04-012025-03-3110804368bus:SmallCompaniesRegimeForAccounts2024-04-012025-03-3110804368bus:FRS1022024-04-012025-03-3110804368bus:AuditExemptWithAccountantsReport2024-04-012025-03-3110804368bus:Director12024-04-012025-03-3110804368bus:Director32024-04-012025-03-3110804368bus:Director42024-04-012025-03-3110804368bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP