Company registration number 13073300 (England and Wales)
HDN SERVICES LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
HDN SERVICES LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
HDN SERVICES LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
as restated
Notes
£
£
£
£
Fixed assets
Tangible assets
4
723,224
255,034
Current assets
Debtors
5
257,590
7,011
Cash at bank and in hand
40
1,575
257,630
8,586
Creditors: amounts falling due within one year
6
(57,932)
(1,441)
Net current assets
199,698
7,145
Total assets less current liabilities
922,922
262,179
Creditors: amounts falling due after more than one year
7
(1,198,220)
(254,542)
Provisions for liabilities
(94,415)
Net (liabilities)/assets
(369,713)
7,637
Capital and reserves
Called up share capital
1
1
Profit and loss reserves
(369,714)
7,636
Total equity
(369,713)
7,637
HDN SERVICES 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 member has 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 13073300 (England and Wales)
HDN SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information
HDN Services 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
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:
Plant and equipment
25% Straight Line
Motor vehicles
25% Reducing Balance
Biological assets
None
Operational assets
10% Straight Line
As the biological assets have not yet reached production capacity, the directors have agreed depreciation will not be recognised until the biological assets are available for their intended use.
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.
1.3
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.
1.4
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.
1.5
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.
HDN SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
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.
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.
1.6
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.
1.7
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.
1.8
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.
HDN SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
1.9
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.
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
0
0
4
Tangible fixed assets
Plant and equipment
Motor vehicles
Biological assets
Operational assets
Total
£
£
£
£
£
Cost
At 1 January 2024
196,375
61,209
257,584
Additions
69,475
75,353
149,187
212,487
506,502
At 31 December 2024
69,475
75,353
345,562
273,696
764,086
Depreciation and impairment
At 1 January 2024
2,550
2,550
Depreciation charged in the year
9,833
6,026
22,453
38,312
At 31 December 2024
9,833
6,026
25,003
40,862
HDN SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
4
Tangible fixed assets
Plant and equipment
Motor vehicles
Biological assets
Operational assets
Total
£
£
£
£
£
(Continued)
- 6 -
Carrying amount
At 31 December 2024
59,642
69,327
345,562
248,693
723,224
At 31 December 2023
196,375
58,659
255,034
5
Debtors
2024
2023
Amounts falling due within one year:
£
£
Other debtors
43,594
7,011
Prepayments and accrued income
1,232
44,826
7,011
Deferred tax asset (note )
212,764
257,590
7,011
6
Creditors: amounts falling due within one year
2024
2023
£
£
Obligations under finance leases
17,825
Other borrowings
22,806
Other creditors
15,000
Accruals and deferred income
2,301
1,441
57,932
1,441
7
Creditors: amounts falling due after more than one year
2024
2023
£
£
Obligations under finance leases
27,110
Other borrowings
40,043
Amounts owed to group undertakings
1,131,067
254,542
1,198,220
254,542
HDN SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
8
Related party transactions
2024
2023
Amounts due to related parties
£
£
Other related parties
62,849
-
9
Parent company
The parent company is Hildon Limited, a company incorporated in England and Wales, whose registered office is Hildon Limited, Broughton, Stockbridge, Hampshire, England, SO20 8DQ.
HDN SERVICES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
10
Prior period adjustment
Reconciliation of changes in equity
1 January
31 December
2023
2023
£
£
Adjustments to prior year
Biological asset additions
-
196,375
Operational asset additions
-
61,209
Operational assets depreciation
-
(2,551)
Total adjustments
-
255,033
Equity as previously reported
(30,054)
(247,396)
Equity as adjusted
(30,054)
7,637
Analysis of the effect upon equity
Profit and loss reserves
-
255,033
Reconciliation of changes in (loss)/profit for the previous financial period
2023
£
Adjustments to prior year
Biological asset additions
196,375
Operational asset additions
61,209
Operational assets depreciation
(2,551)
Total adjustments
255,033
Loss as previously reported
(217,342)
Profit as adjusted
37,691
Notes to reconciliation
Biological assets and operational assets
Due to an accounting error in earlier periods, there biological and operational assets which were not recognised as fixed asset additions, these were originally recognised in the profit and loss account.
The errors have been identified during the 2024 accounts preparation and the 2023 profit and loss account and balance sheet has been restated accordingly.