Company registration number 07307392 (England and Wales)
WILLOWDALE LODGE LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
WILLOWDALE LODGE LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 6
WILLOWDALE LODGE LIMITED
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
105
140
Investment property
4
4,755,107
4,730,527
4,755,212
4,730,667
Current assets
Debtors
5
19,371
17,970
Cash at bank and in hand
10,804
14,115
30,175
32,085
Creditors: amounts falling due within one year
6
(203,050)
(180,245)
Net current liabilities
(172,875)
(148,160)
Total assets less current liabilities
4,582,337
4,582,507
Creditors: amounts falling due after more than one year
7
(2,398,831)
(2,414,034)
Net assets
2,183,506
2,168,473
Capital and reserves
Called up share capital
9
787,003
787,003
Share premium account
28,900
28,900
Revaluation reserve
850,509
850,509
Profit and loss reserves
517,094
502,061
Total equity
2,183,506
2,168,473
WILLOWDALE LODGE LIMITED
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 director acknowledges his 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 director of the company has elected not to include a copy of the profit and loss account within the financial statements.true
The financial statements were approved and signed by the director and authorised for issue on 6 December 2025
Mr Jayesh Patel
Director
Company registration number 07307392 (England and Wales)
WILLOWDALE LODGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
1
Accounting policies
Company information
Willowdale Lodge Limited is a private company limited by shares incorporated in England and Wales. The registered office is 483 Green Lanes, London, N13 4BS.
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
Turnover
Turnover represents amounts for rent receivable from the investment property.
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:
Computer equipment
25% Reducing Balance Method
1.4
Investment properties
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.
1.5
Cash at bank and in hand
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.
Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.
1.6
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.
WILLOWDALE LODGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 4 -
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
3
3
3
Tangible fixed assets
Computer equipment
£
Cost
At 1 April 2024 and 31 March 2025
1,837
Depreciation and impairment
At 1 April 2024
1,697
Depreciation charged in the year
35
At 31 March 2025
1,732
Carrying amount
At 31 March 2025
105
At 31 March 2024
140
WILLOWDALE LODGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 5 -
4
Investment property
2025
£
Fair value
At 1 April 2024
4,730,527
Additions
24,580
At 31 March 2025
4,755,107
Investment property is valued at it's estimated open market value by registered Valuer.
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
290
4,076
Other debtors
19,081
13,894
19,371
17,970
6
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
27,225
1,305
Corporation tax
3,447
2,232
Other creditors
169,978
174,708
Accruals and deferred income
2,400
2,000
203,050
180,245
7
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Bank loans and overdrafts
8
1,963,831
1,979,034
Other borrowings
8
435,000
435,000
2,398,831
2,414,034
WILLOWDALE LODGE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 6 -
8
Loans and overdrafts
2025
2024
£
£
Bank loans
1,963,831
1,979,034
Other loans
435,000
435,000
2,398,831
2,414,034
Payable after one year
2,398,831
2,414,034
The long-term loans are secured by fixed charges over the assets of the company.
9
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
'A' Ordinary Shares of £1 each
202,000
202,000
202,000
202,000
'B' Ordinary Shares of £1 each
155,000
155,000
155,000
155,000
'C' Ordinary Shares of £1 each
3
3
3
3
'D' Ordinary Shares of £1 each
430,000
430,000
430,000
430,000
787,003
787,003
787,003
787,003
10
Control
No party has control over the company.