Company registration number 03005310 (England and Wales)
BROADGATE HOMES LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 5 APRIL 2025
BROADGATE HOMES LIMITED
COMPANY INFORMATION
Directors
S L Bissett-Clarke
A Szarawarski
(Appointed 1 April 2025)
Company number
03005310
Registered office
Broadgate House
Broadgate
Weston Hills
Spalding
Lincolnshire
PE12 6DB
Auditor
Moore
Rutland House
Minerva Business Park
Lynch Wood
Peterborough
PE2 6PZ
BROADGATE HOMES LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Statement of income and retained earnings
8
Balance sheet
9
Notes to the financial statements
10 - 23
BROADGATE HOMES LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 5 APRIL 2025
- 1 -
The directors present the strategic report for the year ended 5 April 2025.
Review of business
We aim to present a balanced and comprehensive review of the development and performance of our business during the year and its position at the year end. Our review is consistent with the size and non-complex nature of our business and is written in the context of the risks and uncertainties faced.
The group's activities remain centred on the construction of new homes. We remain convinced that key financial performance indicators are those that reflect the strength of the group as a whole, these being turnover, gross margin and net profit.
The turnover of the company was £13,501,688 compared to £9,123,641 in 2024.
The increase in turnover relates to and increase in properties developed and sold during the year.
Gross margins remained consistent year on year at 14%.
Our current expectation is that the margin will be somewhere between 8% and 20% for a number of years.
The net profit before tax has increased from £146,882 to £565,182. This reflects the increase in completions at the sites in production through the year. We remain convinced that efficiency controls are effective in keeping the level of overhead to a serviceable level.
Principal risks and uncertainties
The management of the business and the nature of the company's strategy are subject to a number of risks.
The directors have set out below the principal risks facing the business:
The directors are of the opinion that a thorough risk management process is adopted which involves the formal review of all the risks identified below. Where possible, processes are in place to monitor and mitigate such risks.
National and regional economic conditions
The health of the Housebuilding Industry relies on a wide variety of different factors, the major ones we see as interest rates, unemployment and consumer confidence. Any national or localised deterioration in economic conditions could potentially decrease both the price and demand for new homes, which could have a major effect on revenues, profits and cash balances.
In order to buffer ourselves as much as possible against downturns in economic conditions all of our land investment decisions are preceded by extensive due diligence which is aimed at capturing best returns. As a local to regional builder we are at heightened risk to the effects of local microeconomic fluctuations. In order to mitigate this we constantly monitor the local economy in the areas in which we operate and have always managed our build rates to ensure we are not over stocked or highly geared should a sudden downturn take the industry by surprise.
Mortgage regulation
Any change in the ability of home owners to borrow money to buy homes could reduce demand and as such affect profits, revenues and cash flows. The industry needs more support for young and First time buyers, with no help on the horizon we need to ensure that our product is fit for the market.
Whilst we do not have any direct influence on money availability policy decisions, we do keep ourselves aware of commentary on credit conditions and meet regularly with Bank of England local agents to discuss trends in the economy, the house building industry and likely lending availability. We use this information to manage our stock and work in progress levels to mitigate any risk.
BROADGATE HOMES LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 5 APRIL 2025
- 2 -
Health and safety
The health and safety of our employees, contractors, home owners and prospective home owners is highly important to us. From a purely financial point of view accidents could lead to financial penalties as well as grave reputational damage and from being a positive member of the communities we build with, people we work with and work for we care about, our belief is the care we would expect for ourselves is the bare minimum we aim to provide others.
We have a comprehensive group of controls which are overseen by our construction department with added expertise from well-established outside contractors, we do not take our health and safety obligations lightly.
Materials and labour
There is an increased shortage of skilled labour and volatility in materials, this can cause costs to increase.
Build programmes are closely monitored to ensure supply chain pinch points are avoided. We operate in house training programmes for apprenticeships.
Strategy
The company has adopted a strategy that it believes will add the most sustainable value for shareholders and stakeholders. Whilst this strategy does not always make the most of short term booms in the industry, it looks to maintain consistent growth in balance sheet value as well as continuity of supply for the areas we work within as well as job security for our core employees.
The company regularly reviews this strategy to ensure it is still relevant to the long term goals of the shareholders as well as being realistic in their aims.
A Szarawarski
Director
8 December 2025
BROADGATE HOMES LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 5 APRIL 2025
- 3 -
The directors present their annual report and financial statements for the year ended 5 April 2025.
Principal activities
The principal activity of the company continued to be the development of land and buildings for sale.
Results and dividends
The results for the year are set out on page 8.
No ordinary dividends were paid. The directors do not recommend payment of a final dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
S L Bissett-Clarke
A Szarawarski
(Appointed 1 April 2025)
Auditor
The auditor, Moore, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
Statement of directors' responsibilities
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.
In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
BROADGATE HOMES LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 5 APRIL 2025
- 4 -
On behalf of the board
A Szarawarski
Director
8 December 2025
BROADGATE HOMES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BROADGATE HOMES LIMITED
- 5 -
Opinion
We have audited the financial statements of Broadgate Homes Limited (the 'company') for the year ended 5 April 2025 which comprise the statement of income and retained earnings, the balance sheet and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 5 April 2025 and of its profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
BROADGATE HOMES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BROADGATE HOMES LIMITED (CONTINUED)
- 6 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
Explanation as to what extent the audit was considered capable of detecting irregularities, including fraud
The objectives of our audit in respect of fraud, are; to identify and assess the risks of material misstatement of the financial statements due to fraud; to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud, through designing and implementing appropriate responses to those assessed risks; and to respond appropriately to instances of fraud or suspected fraud identified during the audit. However, the primary responsibility for the prevention and detection of fraud rests with both management and those charged with governance of the company.
Our approach was as follows:
We obtained an understanding of the legal and regulatory requirements applicable to the company and considered that the most significant are the Companies Act 2006, UK financial reporting standards as issued by the Financial Reporting Council, and UK taxation legislation.
We obtained an understanding of how the company complies with these requirements by discussions with management and those charged with governance.
We assessed the risk of material misstatement of the financial statements, including the risk of material misstatement due to fraud and how it might occur, by holding discussions with management and those charged with governance.
We inquired of management and those charged with governance as to any known instances of non-compliance or suspected non-compliance with laws and regulations.
BROADGATE HOMES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BROADGATE HOMES LIMITED (CONTINUED)
- 7 -
Based on this understanding, we designed specific appropriate audit procedures to identify instances of non-compliance with laws and regulations. This included making enquiries of management and those charged with governance and obtaining additional corroborative evidence as required.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
Andrew Hancock (Senior Statutory Auditor)
For and on behalf of Moore
Chartered Accountants
Statutory Auditor
Rutland House
Minerva Business Park
Lynch Wood
Peterborough
PE2 6PZ
11 December 2025
BROADGATE HOMES LIMITED
STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 5 APRIL 2025
- 8 -
2025
2024
Notes
£
£
Turnover
3
13,501,688
9,123,641
Cost of sales
(11,567,129)
(7,812,246)
Gross profit
1,934,559
1,311,395
Administrative expenses
(1,614,269)
(1,434,236)
Other operating income
232,205
271,399
Operating profit
4
552,495
148,558
Interest receivable and similar income
6
14,183
Interest payable and similar expenses
7
(1,496)
(1,676)
Profit before taxation
565,182
146,882
Tax on profit
8
(142,190)
(34,353)
Profit for the financial year
422,992
112,529
Retained earnings brought forward
19,009,653
18,897,124
Retained earnings carried forward
19,432,645
19,009,653
BROADGATE HOMES LIMITED
BALANCE SHEET
AS AT 5 APRIL 2025
05 April 2025
- 9 -
2025
2024
Notes
£
£
£
£
Fixed assets
Negative goodwill
9
(80,887)
(80,887)
Tangible assets
10
225,022
277,495
Investment property
11
1,318,518
1,318,518
Investments
12
95,549
114,583
1,558,202
1,629,709
Current assets
Stocks
14
11,520,024
11,783,659
Debtors falling due after more than one year
15
1,565,630
2,271,525
Debtors falling due within one year
15
6,986,921
5,623,502
Cash at bank and in hand
23,127
20,095,702
19,678,686
Creditors: amounts falling due within one year
16
(2,057,115)
(2,121,480)
Net current assets
18,038,587
17,557,206
Total assets less current liabilities
19,596,789
19,186,915
Provisions for liabilities
Deferred tax liability
18
62,144
75,262
(62,144)
(75,262)
Net assets
19,534,645
19,111,653
Capital and reserves
Called up share capital
20
102,000
102,000
Profit and loss reserves
19,432,645
19,009,653
Total equity
19,534,645
19,111,653
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved by the board of directors and authorised for issue on 8 December 2025 and are signed on its behalf by:
A Szarawarski
Director
Company registration number 03005310 (England and Wales)
BROADGATE HOMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 5 APRIL 2025
- 10 -
1
Accounting policies
Company information
Broadgate Homes Limited is a private company limited by shares incorporated in England and Wales. The registered office is Broadgate House, Broadgate, Weston Hills, Spalding, Lincolnshire, PE12 6DB.
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.
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.
This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
The financial statements of the company are consolidated in the financial statements of Broadgate Builders (Spalding) Limited. These consolidated financial statements are available from its registered office, Broadgate House, Broadgate, Weston Hills Spalding, Lincolnshire, PE12 6DB.
The company has taken advantage of the exemption under section 400 of the Companies Act 2006 not to prepare consolidated accounts. The financial statements present information about the company as an individual entity and not about its group.
The results of Broadgate Homes Limited and its subsidiaries are included in the consolidated financial statements of Broadgate Builders (Spalding) Limited which are available from Broadgate House, Broadgate, Weston Hills Spalding, Lincolnshire, PE12 6DB.
1.2
Going concern
Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
BROADGATE HOMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 5 APRIL 2025
1
Accounting policies
(Continued)
- 11 -
1.3
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.
1.4
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
1.5
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
10% and 20% reducing balance
Fixtures and fittings
10% to 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.
1.6
Investment property
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.
1.7
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.
BROADGATE HOMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 5 APRIL 2025
1
Accounting policies
(Continued)
- 12 -
1.8
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible 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.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.9
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.
1.10
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.
1.11
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 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.
BROADGATE HOMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 5 APRIL 2025
1
Accounting policies
(Continued)
- 13 -
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. Financial assets classified as receivable within one year are not amortised.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
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. 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 creditors 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 creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
BROADGATE HOMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 5 APRIL 2025
1
Accounting policies
(Continued)
- 14 -
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.12
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.
1.13
Derivatives
Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.
A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.
1.14
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.
BROADGATE HOMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 5 APRIL 2025
1
Accounting policies
(Continued)
- 15 -
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.
1.15
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.
1.16
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.17
Leases
As lessor
Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.
1.18
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
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.
BROADGATE HOMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 5 APRIL 2025
- 16 -
3
Turnover and other revenue
An analysis of the company's turnover is as follows:
2025
2024
£
£
Turnover analysed by class of business
House building and development of land
13,501,688
8,886,877
Goods and services recharge to related companies
-
236,764
13,501,688
9,123,641
4
Operating profit
2025
2024
Operating profit for the year is stated after charging/(crediting):
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
18,100
16,650
Depreciation of owned tangible fixed assets
62,548
50,380
Profit on disposal of tangible fixed assets
(1,983)
(7,232)
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Production
33
36
Administration
12
13
Total
45
49
Their aggregate remuneration comprised:
2025
2024
£
£
Wages and salaries
2,054,356
2,010,626
Social security costs
219,416
216,329
Pension costs
49,034
49,058
2,322,806
2,276,013
6
Interest receivable and similar income
2025
2024
£
£
Interest income
Other interest income
14,183
BROADGATE HOMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 5 APRIL 2025
- 17 -
7
Interest payable and similar expenses
2025
2024
£
£
Other interest
1,496
1,676
8
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
155,308
30,202
Deferred tax
Origination and reversal of timing differences
(13,118)
4,151
Total tax charge
142,190
34,353
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
Profit before taxation
565,182
146,882
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
141,296
36,721
Tax effect of expenses that are not deductible in determining taxable profit
894
11,966
Unutilised tax losses carried forward
(11,162)
Deferred tax adjustments in respect of prior years
(3,172)
Taxation charge for the year
142,190
34,353
BROADGATE HOMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 5 APRIL 2025
- 18 -
9
Intangible fixed assets
Negative goodwill
£
Cost
At 6 April 2024 and 5 April 2025
(97,773)
Amortisation and impairment
At 6 April 2024 and 5 April 2025
(16,886)
Carrying amount
At 5 April 2025
(80,887)
At 5 April 2024
(80,887)
10
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
Cost
At 6 April 2024
683,010
207,333
309,172
1,199,515
Additions
4,050
4,742
9,300
18,092
Disposals
(29,400)
(31,366)
(60,766)
At 5 April 2025
657,660
212,075
287,106
1,156,841
Depreciation and impairment
At 6 April 2024
526,505
192,041
203,474
922,020
Depreciation charged in the year
30,370
5,847
26,331
62,548
Eliminated in respect of disposals
(29,240)
(23,509)
(52,749)
At 5 April 2025
527,635
197,888
206,296
931,819
Carrying amount
At 5 April 2025
130,025
14,187
80,810
225,022
At 5 April 2024
156,505
15,292
105,698
277,495
11
Investment property
2025
£
Fair value
At 6 April 2024 and 5 April 2025
1,318,518
Investment properties are included based on their value in use. These have been valued based upon a cost of borrowing of 3.25% above base rate.
BROADGATE HOMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 5 APRIL 2025
- 19 -
12
Fixed asset investments
2025
2024
Notes
£
£
Investments in subsidiaries
13
15
15
Loans to subsidiaries
95,534
114,568
95,549
114,583
Movements in fixed asset investments
Shares in subsidiaries
Loans to group undertakings and participating interests
Total
£
£
£
Cost or valuation
At 6 April 2024
15
114,568
114,583
Disposals
-
(19,034)
(19,034)
At 5 April 2025
15
95,534
95,549
Carrying amount
At 5 April 2025
15
95,534
95,549
At 5 April 2024
15
114,568
114,583
13
Subsidiaries
Details of the company's subsidiaries at 5 April 2025 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Broadgate Affordable Limited
Broadgate House, Weston Hills, Spalding, Lincolnshire, PE12 6DB
Ordinary Shares of £1
100.00
The Hayloft (Spalding) (2012) Limited
Broadgate House, Weston Hills, Spalding, Lincolnshire, PE12 6DB
Ordinary Shares of £1
100.00
The Hayloft (Spalding) (2013) Limited
Broadgate House, Weston Hills, Spalding, Lincolnshire, PE12 6DB
Ordinary Shares of £1
100.00
The Hayloft (Spalding) Limited
Broadgate House, Weston Hills, Spalding, Lincolnshire, PE12 6DB
Ordinary Shares of £1
100.00
BROADGATE HOMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 5 APRIL 2025
- 20 -
14
Stocks
2025
2024
£
£
Raw materials and consumables
116,670
116,670
Work in progress
11,403,354
11,666,989
11,520,024
11,783,659
15
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
18,239
34,333
Amounts owed by group undertakings
6,717,278
5,355,030
Other debtors
147,775
148,123
Prepayments and accrued income
103,629
86,016
6,986,921
5,623,502
2025
2024
Amounts falling due after more than one year:
£
£
Amounts owed by group undertakings
1,482,041
2,181,719
Other debtors
83,589
89,806
1,565,630
2,271,525
Total debtors
8,552,551
7,895,027
16
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Bank loans and overdrafts
17
683,766
Trade creditors
861,953
1,151,570
Amounts owed to group undertakings
841,915
Corporation tax
155,309
27,882
Other taxation and social security
55,875
58,453
Deferred income
12,550
107,776
Other creditors
16,886
18,076
Accruals and deferred income
112,627
73,957
2,057,115
2,121,480
BROADGATE HOMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 5 APRIL 2025
- 21 -
17
Loans and overdrafts
2025
2024
£
£
Bank overdrafts
683,766
Payable within one year
683,766
18
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
56,256
69,373
Tax losses
(14,334)
(14,333)
Negative goodwill
20,222
20,222
62,144
75,262
2025
Movements in the year:
£
Liability at 6 April 2024
75,262
Credit to profit or loss
(13,118)
Liability at 5 April 2025
62,144
There is no significant change expected in the deferred tax provision within the following 12 months.
19
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
49,034
49,058
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
BROADGATE HOMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 5 APRIL 2025
- 22 -
20
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
53,040
53,040
53,040
53,040
'X' Ordinary shares of £1 each
39,780
39,780
39,780
39,780
'Y' Ordinary shares of £1 each
9,180
9,180
9,180
9,180
102,000
102,000
102,000
102,000
The shares of the classes X and Y rank pari passu with the Ordinary shares. The company may declare a dividend in respect of any one or more class as it sees fit.
21
Financial commitments, guarantees and contingent liabilities
At the year end, the company was party to a cross guarantee arrangement with a fellow group company, Broadgate Builders (Spalding) Limited. Under this arrangement, the company has guaranteed debts owed by Broadgate Builders (Spalding) Limited to a third-party lender. As at the balance sheet date, the total amount guaranteed was £4,466,222.
22
Operating lease commitments
As lessor
2025
2024
Future amounts receivable under operating leases:
£
£
Within one year
218,098
261,966
Between two and five years
522,430
513,964
In over five years
293,809
354,250
1,034,337
1,130,180
23
Related party transactions
Transactions with related parties
During the year the company entered into the following transactions with related parties:
Sales
Sales
Purchases
Purchases
2025
2024
2025
2024
£
£
£
£
Entities over which the entity has control, joint control or significant influence
8,719,081
7,560,518
58,696
112,785
BROADGATE HOMES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 5 APRIL 2025
23
Related party transactions
(Continued)
- 23 -
Recharged expenses
2025
2024
£
£
Entities over which the entity has control, joint control or significant influence
-
161,811
The following amounts were outstanding at the reporting end date:
2025
2024
Amounts due to related parties
£
£
Entities over which the entity has control, joint control or significant influence
841,915
-
The following amounts were outstanding at the reporting end date:
2025
2024
Amounts due from related parties
£
£
Entities over which the entity has control, joint control or significant influence
8,294,853
7,651,317
2025-04-052024-04-06falsefalsefalseCCH SoftwareCCH Accounts Production 2025.300S L Bissett-ClarkeA Szarawarski030053102024-04-062025-04-0503005310bus:Director12024-04-062025-04-0503005310bus:Director22024-04-062025-04-0503005310bus:RegisteredOffice2024-04-062025-04-05030053102025-04-05030053102023-04-062024-04-0503005310core:RetainedEarningsAccumulatedLosses2024-04-0503005310core:RetainedEarningsAccumulatedLosses2023-04-0503005310core:ShareCapital2025-04-0503005310core:ShareCapital2024-04-0503005310core:RetainedEarningsAccumulatedLosses2025-04-0503005310core:RetainedEarningsAccumulatedLosses2024-04-05030053102024-04-0503005310core:ShareCapitalOrdinaryShareClass12025-04-0503005310core:ShareCapitalOrdinaryShareClass12024-04-0503005310core:ShareCapitalOrdinaryShareClass22025-04-0503005310core:ShareCapitalOrdinaryShareClass22024-04-0503005310core:ShareCapitalOrdinaryShareClass32025-04-0503005310core:ShareCapitalOrdinaryShareClass32024-04-0503005310core:ShareCapitalOrdinaryShares2025-04-0503005310core:ShareCapitalOrdinaryShares2024-04-0503005310core:NegativeGoodwill2025-04-0503005310core:NegativeGoodwill2024-04-0503005310core:PlantMachinery2025-04-0503005310core:FurnitureFittings2025-04-0503005310core:MotorVehicles2025-04-0503005310core:PlantMachinery2024-04-0503005310core:FurnitureFittings2024-04-0503005310core:MotorVehicles2024-04-0503005310core:Non-currentFinancialInstrumentscore:AfterOneYear2025-04-0503005310core:Non-currentFinancialInstrumentscore:AfterOneYear2024-04-0503005310core:WithinOneYear2025-04-0503005310core:WithinOneYear2024-04-0503005310core:CurrentFinancialInstruments2025-04-0503005310core:CurrentFinancialInstruments2024-04-0503005310core:Goodwill2024-04-062025-04-0503005310core:PlantMachinery2024-04-062025-04-0503005310core:FurnitureFittings2024-04-062025-04-0503005310core:MotorVehicles2024-04-062025-04-050300531012024-04-062025-04-050300531012023-04-062024-04-0503005310core:UKTax2024-04-062025-04-0503005310core:UKTax2023-04-062024-04-0503005310core:NegativeGoodwill2024-04-0503005310core:PlantMachinery2024-04-0503005310core:FurnitureFittings2024-04-0503005310core:MotorVehicles2024-04-05030053102024-04-0503005310core:Non-currentFinancialInstruments2025-04-0503005310core:Non-currentFinancialInstruments2024-04-0503005310core:Subsidiary12024-04-062025-04-0503005310core:Subsidiary22024-04-062025-04-0503005310core:Subsidiary32024-04-062025-04-0503005310core:Subsidiary42024-04-062025-04-0503005310core:Subsidiary112024-04-062025-04-0503005310core:Subsidiary222024-04-062025-04-0503005310core:Subsidiary332024-04-062025-04-0503005310core:Subsidiary442024-04-062025-04-0503005310core:AfterOneYear2025-04-0503005310core:AfterOneYear2024-04-0503005310bus:OrdinaryShareClass12024-04-062025-04-0503005310bus:OrdinaryShareClass22024-04-062025-04-0503005310bus:OrdinaryShareClass32024-04-062025-04-0503005310bus:OrdinaryShareClass12025-04-0503005310bus:OrdinaryShareClass12024-04-0503005310bus:OrdinaryShareClass22025-04-0503005310bus:OrdinaryShareClass22024-04-0503005310bus:OrdinaryShareClass32025-04-0503005310bus:OrdinaryShareClass32024-04-0503005310bus:AllOrdinaryShares2025-04-0503005310bus:AllOrdinaryShares2024-04-0503005310core:BetweenTwoFiveYears2025-04-0503005310core:BetweenTwoFiveYears2024-04-0503005310core:MoreThanFiveYears2025-04-0503005310core:MoreThanFiveYears2024-04-0503005310core:AllSubsidiariescore:SaleOrPurchaseGoods2024-04-062025-04-0503005310core:AllSubsidiariescore:SaleOrPurchasePropertyOrOtherAssets2023-04-062024-04-0503005310bus:PrivateLimitedCompanyLtd2024-04-062025-04-0503005310bus:FRS1022024-04-062025-04-0503005310bus:Audited2024-04-062025-04-0503005310bus:FullAccounts2024-04-062025-04-05xbrli:purexbrli:sharesiso4217:GBP