Registration number: 06339419

Manor Farm Dairy Limited

Contents

Abridged Balance Sheet	1
Notes to the Unaudited Abridged Financial Statements	2 to 5

Manor Farm Dairy Limited

(Registration number: 06339419)
Abridged Balance Sheet as at 31 July 2025

	Note	2025 £	2024 £
Fixed assets
Tangible assets	4	2,237,073	2,580,933
Current assets
Stocks		218,500	496,518
Debtors		1,328,842	266,708
		1,547,342	763,226
Creditors: Amounts falling due within one year	5	(1,204,356)	(1,010,658)
Net current assets/(liabilities)		342,986	(247,432)
Total assets less current liabilities		2,580,059	2,333,501
Creditors: Amounts falling due after more than one year	6	(2,010,602)	(2,064,583)
Provisions for liabilities		(37,841)	(49,940)
Net assets		531,616	218,978
Capital and reserves
Called up share capital		50	50
Profit and loss account		531,566	218,928
Total equity		531,616	218,978

For the financial year ending 31 July 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 accounts for the year in question in accordance with section 476; and
	The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

All of the company’s members have consented to the preparation of an Abridged Balance Sheet in accordance with Section 444(2A) of the Companies Act 2006.

Approved and authorised by the Board on 1 December 2025 and signed on its behalf by:
 

Mr D T Vickery Director Mr S J Vickery Director

Mr A R Vickery Director

Mrs S Vickery Director

Manor Farm Dairy Limited

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 July 2025

1	General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Manor Farm
Hilfield
Dorchester
Dorset
DT2 7BA

These financial statements were authorised for issue by the Board on 1 December 2025.

2	Accounting policies

Statement of compliance

These abridged financial statements were prepared in accordance with Financial Reporting Standard 102 Section 1A 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These abridged financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Deferred income tax is recognised on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the company. Deferred income tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

Manor Farm Dairy Limited

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 July 2025

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class	Depreciation method and rate
Freehold property	Straight line over the useful life of the asset
Plant and machinery	15% reducing balance
Motor vehicles	25% reducing balance

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class	Amortisation method and rate
BPS entitlements	8 years straight line

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Biological assets

Biological assets, living plants and animals are included at the lower of cost and estimated selling price less costs to sell.

3	Staff numbers

The average number of persons employed by the company (including directors) during the year, was 8 (2024 - 8).

Manor Farm Dairy Limited

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 July 2025

4	Tangible assets

	Total £
Cost or valuation
At 1 August 2024	3,262,351
Additions	63,472
Disposals	(693,795)
At 31 July 2025	2,632,028
Depreciation
At 1 August 2024	681,418
Charge for the year	55,883
Eliminated on disposal	(342,346)
At 31 July 2025	394,955
Carrying amount
At 31 July 2025	2,237,073
At 31 July 2024	2,580,933

5	Creditors: amounts falling due within one year

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £270,589 (2024 - £222,791).

6	Creditors: amounts falling due after more than one year

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £2,010,602 (2024 - £2,064,584).

7	Related party transactions

Advances to directors

Mr D T Vickery During the period Mr D T Vickery went overdrawn on their director's loan account. The maximum overdrawn balance during the year was £28,808 (2024 - £25,688). At the year end the amount outstanding from Mr D T Vickery was £Nil (2024 - £20). Interest has been charged at the commercial rate.

Mrs S Vickery During the period Mrs S Vickery went overdrawn on their director's loan account. The maximum overdrawn balance during the year was £4,325 (2024 - £15,236). At the year end the amount outstanding from Mrs S Vickery was £Nil (2024 - £-). Interest has been charged at the commercial rate.

Manor Farm Dairy Limited

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 July 2025

Summary of transactions with other related parties

Manor Farm Dairy Limited has provided funds to an associated company of £56,361 (2024: £43,574). No interest has been charged on the balance and the total amount is repayable on demand.

Manor Farm Dairy Limited has provided funds to an associated company of £91,187 (2024: £54,187). No interest has been charged on the balance and the total amount is repayable on demand.

Manor Farm Dairy Limited has provided funds to an associated company of £70,647. No interest has been charged on the balance and the total amount is repayable on demand.

An associated company has provided a loan to the company of £245,950 (2024: £243,142). No interest has been charged on the balance and the loan is repayable on demand.
 

8	Parent and ultimate parent undertaking

The company's immediate parent is Vickery Holdings Limited, incorporated in England & Wales.

  These financial statements are available upon request from Manor Farm, Hilfield, Dorchester, Dorset, DT2 7BA