Company registration number 11394774 (England and Wales)
CULTIVATE HOMES LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2025
PAGES FOR FILING WITH REGISTRAR
CULTIVATE HOMES LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 6
CULTIVATE HOMES LTD (REGISTERED NUMBER: 11394774)
BALANCE SHEET
AS AT
30 JUNE 2025
30 June 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
437
129
Investment property
4
430,000
402,000
430,437
402,129
Current assets
Cash at bank and in hand
8,475
4,425
Creditors: amounts falling due within one year
5
(171,331)
(165,667)
Net current liabilities
(162,856)
(161,242)
Total assets less current liabilities
267,581
240,887
Creditors: amounts falling due after more than one year
6
(248,060)
(248,120)
Provisions for liabilities
(4,221)
-
0
Net assets/(liabilities)
15,300
(7,233)
Capital and reserves
Called up share capital
100
100
Non-distributable profits reserve
7
85,482
61,689
Distributable profit and loss reserves
(70,282)
(69,022)
Total equity
15,300
(7,233)
CULTIVATE HOMES LTD (REGISTERED NUMBER: 11394774)
BALANCE SHEET (CONTINUED)
AS AT
30 JUNE 2025
30 June 2025
- 2 -

For the financial year ended 30 June 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 3 December 2025 and are signed on its behalf by:
Mr T Bagri
Director
CULTIVATE HOMES LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2025
- 3 -
1
Accounting policies
Company information

Cultivate Homes Ltd is a private company limited by shares incorporated in England and Wales. The registered office is 19-21 Swan Street, West Malling, Kent, United Kingdom, ME19 6JU.

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 £1.

The financial statements have been prepared under the historical cost convention, modified to include investment properties at fair value. The principal accounting policies adopted are set out below.

1.2
Going concern

These financial statements are prepared on the going concern basis. The directors have a reasonable expectation that the company will continue in operational existence for the foreseeable future.

1.3
Turnover

Turnover represents rental income received during the period which relates to the current accounting period.

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.

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 a straight line basis
Computers
25% reducing balance basis

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
Taxation

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

CULTIVATE HOMES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 4 -
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.

2
Employees

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

2025
2024
Number
Number
Total
2
2
3
Tangible fixed assets
Fixtures and fittings
Computers
Total
£
£
£
Cost
At 1 July 2024
4,631
244
4,875
Additions
429
-
0
429
At 30 June 2025
5,060
244
5,304
Depreciation and impairment
At 1 July 2024
4,631
115
4,746
Depreciation charged in the year
89
32
121
At 30 June 2025
4,720
147
4,867
CULTIVATE HOMES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
3
Tangible fixed assets
Fixtures and fittings
Computers
Total
£
£
£
(Continued)
- 5 -
Carrying amount
At 30 June 2025
340
97
437
At 30 June 2024
-
0
129
129
4
Investment property
2025
£
Fair value
At 1 July 2024
402,000
Revaluations
28,000
At 30 June 2025
430,000

Investment property comprises property at fair value of £430,000. The fair value of the investment property has been arrived at on the basis of a valuation carried out by the directors' best estimate. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

5
Creditors: amounts falling due within one year
2025
2024
£
£
Other creditors
171,331
165,667
6
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
248,060
248,120
Creditors which fall due after five years are payable as follows:
Payable by instalments
248,120
248,120

The bank loans are secured against the properties in the company's name by way of a fixed and floating charge.

CULTIVATE HOMES LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
- 6 -
7
Non-distributable profits reserve
2025
2024
£
£
At the beginning of the year
61,689
29,689
Non distributable profits in the year
23,793
32,000
At the end of the year
85,482
61,689
2025-06-302024-07-01falsefalsefalse03 December 2025CCH SoftwareCCH Accounts Production 2025.300No description of principal activityMr T BagriMrs S Bagri113947742024-07-012025-06-30113947742025-06-30113947742024-06-3011394774core:FurnitureFittings2025-06-3011394774core:ComputerEquipment2025-06-3011394774core:FurnitureFittings2024-06-3011394774core:ComputerEquipment2024-06-3011394774core:WithinOneYear2025-06-3011394774core:WithinOneYear2024-06-3011394774core:AfterOneYear2025-06-3011394774core:AfterOneYear2024-06-3011394774core:ShareCapital2025-06-3011394774core:ShareCapital2024-06-3011394774core:FurtherSpecificReserve1ComponentTotalEquity2025-06-3011394774core:FurtherSpecificReserve1ComponentTotalEquity2024-06-3011394774core:RetainedEarningsAccumulatedLosses2025-06-3011394774core:RetainedEarningsAccumulatedLosses2024-06-3011394774bus:Director12024-07-012025-06-3011394774core:FurnitureFittings2024-07-012025-06-3011394774core:ComputerEquipment2024-07-012025-06-30113947742023-07-012024-06-3011394774core:FurnitureFittings2024-06-3011394774core:ComputerEquipment2024-06-30113947742024-06-3011394774core:CurrentFinancialInstruments2025-06-3011394774core:CurrentFinancialInstruments2024-06-3011394774core:Non-currentFinancialInstruments2025-06-3011394774core:Non-currentFinancialInstruments2024-06-3011394774bus:PrivateLimitedCompanyLtd2024-07-012025-06-3011394774bus:SmallCompaniesRegimeForAccounts2024-07-012025-06-3011394774bus:FRS1022024-07-012025-06-3011394774bus:AuditExemptWithAccountantsReport2024-07-012025-06-3011394774bus:Director22024-07-012025-06-3011394774bus:FullAccounts2024-07-012025-06-30xbrli:purexbrli:sharesiso4217:GBP