Company registration number 01866557 (England and Wales)
HILDON LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
HILDON LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 9
HILDON LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
as restated
Notes
£
£
£
£
Fixed assets
Tangible assets
4
6,441,534
5,625,722
Investments
5
1
1
6,441,535
5,625,723
Current assets
Stocks
666,258
998,657
Debtors
6
4,075,899
3,363,914
Cash at bank and in hand
340,004
361,877
5,082,161
4,724,448
Creditors: amounts falling due within one year
7
(1,857,711)
(3,904,870)
Net current assets
3,224,450
819,578
Total assets less current liabilities
9,665,985
6,445,301
Creditors: amounts falling due after more than one year
8
(6,118,882)
(3,971,212)
Provisions for liabilities
(981,448)
(726,327)
Net assets
2,565,655
1,747,762
Capital and reserves
Called up share capital
2,667,692
2,667,692
Capital redemption reserve
1,749,999
1,749,999
Non-distributable profits reserve
9
1,037,705
987,617
Distributable profit and loss reserves
(2,889,741)
(3,657,546)
Total equity
2,565,655
1,747,762
HILDON LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2024
31 December 2024
- 2 -
For the financial year ended 31 December 2024 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 10 December 2025 and are signed on its behalf by:
Mr A D Sklut
Director
Company registration number 01866557 (England and Wales)
HILDON LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information
Hildon Limited is a private company limited by shares incorporated in England and Wales. The registered office is Hildon Ltd, Broughton, Stockbridge, Hampshire, England, SO20 8DQ.
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
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.
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.
1.3
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:
Leasehold land and buildings
Reducing balance basis over the term of the lease
Plant and equipment
6% Straight line
Computers
25% Reducing balance
Motor vehicles
25% Reducing balance
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.
1.4
Fixed asset investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
HILDON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
1.5
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible assets. A provision is made for any impairment loss and taken to the profit and loss account.
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
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.
1.8
Financial instruments
The company only enters into Basic financial instrument transactions.
Financial instruments are recognised in the company's balance sheet 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 debtors and cash and bank balances, 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.
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.
HILDON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
Basic financial liabilities
Basic financial liabilities, including creditors, 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.
1.9
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.10
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period.
Deferred tax
Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in the tax assessments.
Unrelieved tax losses and other 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.
The company's liability for current and deferred tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
1.11
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.12
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.13
Leases
As lessee
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
HILDON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 6 -
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Total
40
40
4
Tangible fixed assets
Leasehold land and buildings
Plant and equipment
Computers
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2024
3,454,868
8,209,933
864,630
359,252
12,888,683
Additions
889,416
445
470,030
1,359,891
Disposals
(92)
(242,688)
(242,780)
At 31 December 2024
3,454,868
9,099,349
864,983
586,594
14,005,794
Depreciation and impairment
At 1 January 2024
1,461,255
4,649,844
836,728
315,134
7,262,961
Depreciation charged in the year
64,401
391,921
7,064
65,165
528,551
Eliminated in respect of disposals
(227,252)
(227,252)
At 31 December 2024
1,525,656
5,041,765
843,792
153,047
7,564,260
Carrying amount
At 31 December 2024
1,929,212
4,057,584
21,191
433,547
6,441,534
At 31 December 2023
1,993,613
3,560,089
27,902
44,118
5,625,722
HILDON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
5
Fixed asset investments
2024
2023
£
£
Shares in group undertakings and participating interests
1
1
6
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
1,135,658
982,118
Amounts owed by group undertakings
1,289,947
700,026
Prepayments and accrued income
70,398
80,263
2,496,003
1,762,407
2024
2023
Amounts falling due after more than one year:
£
£
Deferred tax asset
1,579,896
1,601,507
Total debtors
4,075,899
3,363,914
7
Creditors: amounts falling due within one year
2024
2023
£
£
Obligations under finance leases
127,702
Trade creditors
760,150
1,661,161
Amounts owed to group undertakings
46,453
1,377,757
Taxation and social security
245,155
131,858
Other creditors
695,024
525,675
Accruals and deferred income
110,929
80,717
1,857,711
3,904,870
8
Creditors: amounts falling due after more than one year
2024
2023
£
£
Other borrowings
6,118,882
3,971,212
HILDON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
9
Non-distributable profits reserve
2024
2023
£
£
At the beginning of the year
987,617
242,321
Non distributable profits in the year
50,088
745,296
At the end of the year
1,037,705
987,617
10
Operating lease commitments
As lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:
2024
2023
£
£
Total commitments
70,128
89,117
11
Related party transactions
Transactions with related parties
During the year the company entered into the following transactions with related parties:
Related party transactions
At 31 December 2024 there was a loan balance due to Hildon House Limited of £1,500,000 (2023: £1,500,000). This loan is interest free and repayable by 31 December 2028. The loan has been presented in accordance with the requirements of FRS 102. It is measured at the present value of the future repayments discounted at a market rate of interest for a similar debt instrument and included in amounts owed to group undertakings at an amount of £1,282,500 (2023:£1,377,758).
At 31 December 2024 there was a loan balance due to BH Holdings Ltd of £5,656,586 (2023: £4,831,586). This loan is interest free and repayable by 31 December 2028. The loan has been presented in accordance with the requirements of FRS 102. It is measured at the present value of the future repayments discounted at a market rate of interest for a similar debt instrument and included in amounts owed to group undertakings at an amount of £4,836,382 (2023: £3,971,212).
2024
2023
Amounts due to related parties
£
£
Entities with control, joint control or significant influence over the company
6,165,335
5,348,969
Other related parties
833,850
517,000
HILDON LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
11
Related party transactions
(Continued)
- 9 -
The following amounts were outstanding at the reporting end date:
2024
2023
Amounts due from related parties
£
£
Entities with control, joint control or significant influence over the company
1,289,487
700,026
12
Parent company
The parent company is BH Holdings Limited, a company incorporated in Gibraltar, whose registered office is Madison Building, Midtown, Queensway, Gibraltar, GX11 1AA.
13
Prior period adjustment
Reconciliation of changes in equity
1 January
31 December
2023
2023
Notes
£
£
Adjustments to prior year
Deferred tax
1
-
875,180
Equity as previously reported
360,777
872,582
Equity as adjusted
360,777
1,747,762
Analysis of the effect upon equity
Profit and loss reserves
-
875,180
Reconciliation of changes in (loss)/profit for the previous financial period
2023
Notes
£
Adjustments to prior year
Deferred tax
1
875,180
Loss as previously reported
(348,569)
Profit as adjusted
526,611
Notes to reconciliation
Deferred Tax
The company has not previously recognised deferred tax assets arising on accumulated losses. As the company expects to continue to make profits, an adjustment has been made to recognise historic deferred tax assets.
Similarly, deferred tax liabilities have not been recognised previously. An adjustment has been made to recognise historic deferred tax liabilities arising on accelerate capital allowances.
2024-12-312024-01-01falsefalsefalse11 December 2025CCH SoftwareCCH Accounts Production 2025.300No description of principal activityMr A D SklutMr K Springer018665572024-01-012024-12-31018665572024-12-31018665572023-12-3101866557core:PlantMachinery2024-12-3101866557core:ComputerEquipment2024-12-3101866557core:MotorVehicles2024-12-3101866557core:LandBuildings2023-12-3101866557core:PlantMachinery2023-12-3101866557core:ComputerEquipment2023-12-3101866557core:MotorVehicles2023-12-3101866557core:WithinOneYear2024-12-3101866557core:WithinOneYear2023-12-3101866557core:AfterOneYear2024-12-3101866557core:AfterOneYear2023-12-3101866557core:CurrentFinancialInstruments2024-12-3101866557core:CurrentFinancialInstruments2023-12-3101866557core:ShareCapital2024-12-3101866557core:ShareCapital2023-12-3101866557core:CapitalRedemptionReserve2024-12-3101866557core:CapitalRedemptionReserve2023-12-3101866557core:FurtherSpecificReserve1ComponentTotalEquity2024-12-3101866557core:FurtherSpecificReserve1ComponentTotalEquity2023-12-3101866557core:RetainedEarningsAccumulatedLosses2024-12-3101866557core:RetainedEarningsAccumulatedLosses2023-12-3101866557bus:Director12024-01-012024-12-3101866557core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3101866557core:PlantMachinery2024-01-012024-12-3101866557core:ComputerEquipment2024-01-012024-12-3101866557core:MotorVehicles2024-01-012024-12-31018665572023-01-012023-12-3101866557core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3101866557core:PlantMachinery2023-12-3101866557core:ComputerEquipment2023-12-3101866557core:MotorVehicles2023-12-31018665572023-12-3101866557core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3101866557core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-01-012024-12-3101866557core:Non-currentFinancialInstruments2024-12-3101866557core:Non-currentFinancialInstruments2023-12-3101866557core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity2024-12-3101866557bus:PrivateLimitedCompanyLtd2024-01-012024-12-3101866557bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3101866557bus:FRS1022024-01-012024-12-3101866557bus:AuditExemptWithAccountantsReport2024-01-012024-12-3101866557bus:Director22024-01-012024-12-3101866557bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP