Company Registration No. 05822240 (England and Wales)
Lonsdale Settled Estates Limited
Unaudited financial statements
for the year ended 31 March 2025
Pages for filing with the registrar
Lonsdale Settled Estates Limited
Contents
Page
Statement of financial position
1
Notes to the financial statements
2 - 7
Lonsdale Settled Estates Limited
Statement of financial position
As at 31 March 2025
1
2025
2024
Notes
£
£
£
£
Non-current assets
Property, plant and equipment
3
55,882
69,100
Investments
4
93,446
149,328
69,100
Current assets
Inventories
46,814
13,410
Trade and other receivables
5
113,940
956,782
Cash and cash equivalents
295,979
254,853
456,733
1,225,045
Current liabilities
6
(513,556)
(1,294,140)
Net current liabilities
(56,823)
(69,095)
Net assets
92,505
5
Equity
Called up share capital
7
5
5
Revaluation reserve
92,500
Total equity
92,505
5
The directors of the company have elected not to include a copy of the income statement within the financial statements.true
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 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.
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.
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The financial statements were approved by the board of directors and authorised for issue on 4 December 2025 and are signed on its behalf by:
The Honourable Philip Howard
Director
Company Registration No. 05822240
Lonsdale Settled Estates Limited
Notes to the financial statements
For the year ended 31 March 2025
2
1
Accounting policies
Company information
Lonsdale Settled Estates Limited is a private company limited by shares incorporated in England and Wales. The registered office is Glebe House, Lowther, Penrith, Cumbria, CA10 2HH.
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. The principal accounting policies adopted are set out below.
1.2
Revenue
Turnover represents amounts receivable for rental and sporting services stated net of Value Added Tax. Rental and sporting income billed in advance of the accounting period is treated as deferred income and included within creditors. Rental and sporting income recognised in advance of being billed for the accounting period is treated as accrued income and included within debtors.
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 it is probable will be recovered.
1.3
Property, plant and equipment
Property, plant and equipment 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:
Plant and machinery
20% - 33% straight line
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.
Lonsdale Settled Estates Limited
Notes to the financial statements (continued)
For the year ended 31 March 2025
1
Accounting policies (continued)
3
1.4
Impairment of non-current assets
At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
1.5
Inventories
Inventories are stated at the lower of cost and estimated selling price less costs to sell, which is equivalent to net realisable value.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of inventories 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.
1.6
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.7
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally 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 simultaneously.
Basic financial assets
Basic financial assets, which include trade and other receivables, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Classification of 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 company after deducting all of its liabilities.
Lonsdale Settled Estates Limited
Notes to the financial statements (continued)
For the year ended 31 March 2025
1
Accounting policies (continued)
4
Basic financial liabilities
Basic financial liabilities, including trade and other payables, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade payables are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
1.8
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 income statement 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. Where items recognised in other comprehensive income or equity are chargeable to or deductible for tax purposes, the resulting current or deferred tax expense or income is presented in the same component of comprehensive income or equity as the transaction or other event that resulted in the tax expense or income. 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
9
9
Lonsdale Settled Estates Limited
Notes to the financial statements (continued)
For the year ended 31 March 2025
5
3
Property, plant and equipment
Plant and machinery
£
Cost
At 1 April 2024
214,396
Additions
17,218
Disposals
(11,956)
At 31 March 2025
219,658
Depreciation and impairment
At 1 April 2024
145,296
Depreciation charged in the year
30,436
Eliminated in respect of disposals
(11,956)
At 31 March 2025
163,776
Carrying amount
At 31 March 2025
55,882
At 31 March 2024
69,100
4
Fixed asset investments
2025
2024
£
£
Other investments other than loans
93,446
Movements in non-current investments
Investments
£
Cost or valuation
At 1 April 2024
-
Capital introduced
92,500
Profit share for period
946
At 31 March 2025
93,446
Carrying amount
At 31 March 2025
93,446
At 31 March 2024
-
Lonsdale Settled Estates Limited
Notes to the financial statements (continued)
For the year ended 31 March 2025
6
5
Trade and other receivables
2025
2024
Amounts falling due within one year:
£
£
Trade receivables
80,092
141,493
Other receivables
33,848
815,289
113,940
956,782
6
Current liabilities
2025
2024
£
£
Trade payables
10,300
16,514
Taxation and social security
14,223
16,438
Other payables
202,332
189,243
Accruals and deferred income
286,701
1,071,945
513,556
1,294,140
7
Called up share capital
2025
2024
£
£
Ordinary share capital
Issued and fully paid
2 Ordinary shares of £1 each
2
2
1 Independent Director's share of £1 each
1
1
1 Life Tenant share of £1 each
1
1
1 Reversioner's share of £1 each
1
1
5
5
The Ordinary shares are non-voting shares but the holders are entitled to dividends or a return of capital on winding up.
The Independent Director, Life Tenant and Reversioner shares constitute separate classes of non-participating shares in the company which carry rights to vote but carry no entitlement to dividends or a return of capital on winding up.
Lonsdale Settled Estates Limited
Notes to the financial statements (continued)
For the year ended 31 March 2025
7
8
Related party relationships and transactions
The company has entered into the following related party transactions during the year (including VAT where applicable):
2025
2024
£
£
Lonsdale Settled Estate
Rent due by the company for the year
(516,616)
(397,424)
Certain rent paid by the company
180,000
180,000
Net rent due by the company
(336,616)
(217,424)
Fees paid by the company on the Trust's behalf
67,098
76,333
Mortgage payments paid by the company on the Trust's behalf
90,862
85,448
Transfer of work in progress from the company to the Trust
-
550,000
Countryside stewardship income due to the company
182,116
173,000
Lonsdale Estate Farming Partnership
Share of partnership profit due for the year
946
-
Net income and expenses collected by company for partnership
11,963
-
2025
2024
£
£
The balances due to/(from) related parties at the year-end were as follows:
Lonsdale Settled Estate
180,272
183,732
Lonsdale Estate Farming Partnership
11,963
-
The above balances are unsecured, interest free and repayable on demand.
Lonsdale Settled Estate is a related party as the trustees own shares in the company.
The company is a partner in the Lonsdale Estate Farming Partnership which was created on 9 May 2024.
2025-03-312024-04-01falsefalsefalse05 December 2025CCH SoftwareCCH Accounts Production 2024.301No description of principal activityNigel DavisThe Honourable Philip HowardJ TurnerThe Ninth Earl of LonsdaleMaxwell FloyddMargaret Irving058222402024-04-012025-03-31058222402025-03-31058222402024-03-3105822240core:OtherPropertyPlantEquipment2025-03-3105822240core:OtherPropertyPlantEquipment2024-03-3105822240core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3105822240core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3105822240core:Non-currentFinancialInstruments2025-03-3105822240core:CurrentFinancialInstruments2024-03-3105822240core:ShareCapital2025-03-3105822240core:ShareCapital2024-03-3105822240core:RevaluationReserve2025-03-3105822240core:RevaluationReserve2024-03-3105822240core:ShareCapitalOrdinaryShares2025-03-3105822240core:ShareCapitalOrdinaryShares2024-03-3105822240bus:Director22024-04-012025-03-3105822240core:PlantMachinery2024-04-012025-03-31058222402023-04-012024-03-3105822240core:OtherPropertyPlantEquipment2024-03-3105822240core:OtherPropertyPlantEquipment2024-04-012025-03-3105822240core:CurrentFinancialInstruments2025-03-3105822240core:WithinOneYear2025-03-3105822240core:WithinOneYear2024-03-3105822240bus:PrivateLimitedCompanyLtd2024-04-012025-03-3105822240bus:SmallCompaniesRegimeForAccounts2024-04-012025-03-3105822240bus:FRS1022024-04-012025-03-3105822240bus:AuditExemptWithAccountantsReport2024-04-012025-03-3105822240bus:Director12024-04-012025-03-3105822240bus:Director32024-04-012025-03-3105822240bus:Director42024-04-012025-03-3105822240bus:Director52024-04-012025-03-3105822240bus:CompanySecretary12024-04-012025-03-3105822240bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP