Company registration number 00187076 (England and Wales)
ELTON ESTATES COMPANY LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
ELTON ESTATES COMPANY LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 11
ELTON ESTATES COMPANY LIMITED
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
7
3,422,468
3,406,194
Current assets
Stocks
8
230,278
317,013
Debtors
206,723
321,655
437,001
638,668
Creditors: amounts falling due within one year
(1,131,121)
(892,852)
Net current liabilities
(694,120)
(254,184)
Total assets less current liabilities
2,728,348
3,152,010
Creditors: amounts falling due after more than one year
(871,464)
(909,190)
Net assets
1,856,884
2,242,820
Capital and reserves
Called up share capital
11
1,095,026
1,095,026
Share premium account
13,171
13,171
Revaluation reserve
1,520,422
1,520,422
Profit and loss reserves
(771,735)
(385,799)
Total equity
1,856,884
2,242,820
ELTON ESTATES COMPANY 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 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 25 November 2025 and are signed on its behalf by:
Sir W H Proby Bt
Director
Company registration number 00187076 (England and Wales)
ELTON ESTATES COMPANY LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
Share capital
Share premium account
Revaluation reserve
Profit and loss reserves
Total
£
£
£
£
£
Balance at 1 April 2023
1,095,026
13,171
1,520,422
(353,276)
2,275,343
Year ended 31 March 2024:
Loss and total comprehensive income
-
-
-
(32,523)
(32,523)
Balance at 31 March 2024
1,095,026
13,171
1,520,422
(385,799)
2,242,820
Year ended 31 March 2025:
Loss and total comprehensive income
-
-
-
(385,936)
(385,936)
Balance at 31 March 2025
1,095,026
13,171
1,520,422
(771,735)
1,856,884
ELTON ESTATES COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -
1
Accounting policies
Company information
Elton Estates Company Limited is a private company limited by shares incorporated in England and Wales. The registered office is Estate Office, Elton Hall, Peterborough, Cambridgeshire, PE8 6SH.
1.1
Basis of preparation
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, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. 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.
The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
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.
ELTON ESTATES COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 5 -
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:
Freehold land and buildings
0%
Leasehold land and buildings
0%
Plant and equipment
10%, 15%, 20% and 25% reducing balance
Computers
25% and 30% reducing balance
Motor vehicles
10%, 20% and 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
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.
1.5
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.
ELTON ESTATES COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 6 -
1.6
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.
1.7
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.
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.
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.
1.8
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.
ELTON ESTATES COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 7 -
1.9
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.
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.
1.10
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.
1.11
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
ELTON ESTATES COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 8 -
1.12
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.
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.
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.
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
Operating (loss)/profit
2025
2024
Operating (loss)/profit for the year is stated after charging/(crediting):
£
£
Depreciation of owned tangible fixed assets
12,822
15,481
(Profit)/loss on disposal of tangible assets
4,893
(396)
ELTON ESTATES COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 9 -
4
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Operations and adminsitration
6
9
Directors
3
2
Total
9
11
Their aggregate remuneration comprised:
2025
2024
£
£
Wages and salaries
160,966
145,334
160,966
145,334
5
Interest payable and similar expenses
2025
2024
£
£
Interest payable and similar expenses includes the following:
Interest on bank overdrafts and loans
133,770
80,789
6
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
32,100
The actual charge for the year can be reconciled to the expected credit for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
Loss before taxation
(385,936)
(423)
Expected tax charge based on the standard rate of corporation tax in the UK of 0% (2024: 0%)
Adjustments in respect of prior years
32,100
Taxation charge for the year
-
32,100
ELTON ESTATES COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 10 -
7
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost or valuation
At 1 April 2024
3,321,666
281,883
3,603,549
Additions
56,933
56,933
Disposals
(77,037)
(77,037)
At 31 March 2025
3,321,666
261,779
3,583,445
Depreciation and impairment
At 1 April 2024
197,355
197,355
Depreciation charged in the year
12,712
12,712
Eliminated in respect of disposals
(49,090)
(49,090)
At 31 March 2025
160,977
160,977
Carrying amount
At 31 March 2025
3,321,666
100,802
3,422,468
At 31 March 2024
3,321,666
84,528
3,406,194
Freehold land and buildings with a carrying amount of £2,895,925 were revalued at 31 March 2019 by the directors on the basis of market value.
The following assets are carried at valuation. If the assets were measured using the cost model, the carrying amounts would be as follows:
Freehold Land
Freehold land
2025
2024
2025
2024
£
£
£
£
Cost
1,341,208
-
1,341,208
-
8
Stocks
2025
2024
£
£
Stocks
230,278
317,013
ELTON ESTATES COMPANY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 11 -
9
Loans and overdrafts
2025
2024
£
£
Bank loans
876,216
897,076
Bank overdrafts
995,727
694,685
1,871,943
1,591,761
Payable within one year
993,972
704,686
Payable after one year
855,371
887,076
10
Finance lease obligations
2025
2024
Future minimum lease payments due under finance leases:
£
£
Within one year
6,430
7,680
In two to five years
16,093
22,114
22,523
29,794
Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
11
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
1,095,026
1,095,026
1,095,026
1,095,026
12
Directors' transactions
Dividends totalling £0 (2024 - £0) were paid in the year in respect of shares held by the company's directors.
At the Balance Sheet date the Director owed the company £23,980 (2024 £60,573). This amount has been repaid within 9 months and interest has been applied at the official rate.
2025-03-312024-04-01falsefalsefalse11 December 2025CCH SoftwareCCH Accounts Production 2025.300No description of principal activitySir W H Proby BtLady M A ProbyMrs A M A ProbySir William Proby001870762024-04-012025-03-31001870762025-03-31001870762024-03-3100187076core:LandBuildings2025-03-3100187076core:OtherPropertyPlantEquipment2025-03-3100187076core:LandBuildings2024-03-3100187076core:OtherPropertyPlantEquipment2024-03-3100187076core:WithinOneYear2025-03-3100187076core:WithinOneYear2024-03-3100187076core:AfterOneYear2025-03-3100187076core:AfterOneYear2024-03-3100187076core:ShareCapital2025-03-3100187076core:ShareCapital2024-03-3100187076core:SharePremium2025-03-3100187076core:SharePremium2024-03-3100187076core:RevaluationReserve2025-03-3100187076core:RevaluationReserve2024-03-3100187076core:RetainedEarningsAccumulatedLosses2025-03-3100187076core:RetainedEarningsAccumulatedLosses2024-03-3100187076core:ShareCapital2023-03-3100187076core:SharePremium2023-03-3100187076core:RevaluationReserve2023-03-3100187076core:RetainedEarningsAccumulatedLosses2023-03-31001870762023-03-3100187076core:ShareCapitalOrdinaryShareClass12025-03-3100187076core:ShareCapitalOrdinaryShareClass12024-03-3100187076bus:Director12024-04-012025-03-3100187076core:RetainedEarningsAccumulatedLosses2023-04-012024-03-3100187076core:RetainedEarningsAccumulatedLosses2024-04-012025-03-3100187076core:LandBuildingscore:OwnedOrFreeholdAssets2024-04-012025-03-3100187076core:LandBuildingscore:LongLeaseholdAssets2024-04-012025-03-3100187076core:PlantMachinery2024-04-012025-03-3100187076core:ComputerEquipment2024-04-012025-03-3100187076core:MotorVehicles2024-04-012025-03-31001870762023-04-012024-03-3100187076core:UKTax2024-04-012025-03-3100187076core:UKTax2023-04-012024-03-3100187076core:LandBuildings2024-03-3100187076core:OtherPropertyPlantEquipment2024-03-31001870762024-03-3100187076core:LandBuildings2024-04-012025-03-3100187076core:OtherPropertyPlantEquipment2024-04-012025-03-3100187076core:CurrentFinancialInstruments2025-03-3100187076core:CurrentFinancialInstruments2024-03-3100187076core:Non-currentFinancialInstruments2025-03-3100187076core:Non-currentFinancialInstruments2024-03-3100187076core:BetweenTwoFiveYears2025-03-3100187076core:BetweenTwoFiveYears2024-03-3100187076bus:OrdinaryShareClass12024-04-012025-03-3100187076bus:OrdinaryShareClass12025-03-3100187076bus:OrdinaryShareClass12024-03-3100187076bus:PrivateLimitedCompanyLtd2024-04-012025-03-3100187076bus:SmallCompaniesRegimeForAccounts2024-04-012025-03-3100187076bus:FRS1022024-04-012025-03-3100187076bus:AuditExemptWithAccountantsReport2024-04-012025-03-3100187076bus:Director22024-04-012025-03-3100187076bus:Director32024-04-012025-03-3100187076bus:CompanySecretary12024-04-012025-03-3100187076bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP