| Bellamy's of Oxford Limited |
| Registered number: |
00322559 |
| Balance Sheet |
| as at 31 March 2025 |
|
| Notes |
|
|
2025 |
|
|
2024 |
| £ |
£ |
| Fixed assets |
| Tangible assets |
4 |
|
|
3,693,855 |
|
|
3,664,612 |
|
| Current assets |
| Debtors |
5 |
|
4,572 |
|
|
5,264 |
| Cash at bank and in hand |
|
|
177,234 |
|
|
178,791 |
|
|
|
181,806 |
|
|
184,055 |
|
| Creditors: amounts falling due within one year |
6 |
|
(92,434) |
|
|
(97,520) |
|
| Net current assets |
|
|
|
89,372 |
|
|
86,535 |
|
| Total assets less current liabilities |
|
|
|
3,783,227 |
|
|
3,751,147 |
|
|
| Provisions for liabilities |
7 |
|
|
(422,300) |
|
|
(415,000) |
|
|
| Net assets |
|
|
|
3,360,927 |
|
|
3,336,147 |
|
|
|
|
|
|
|
|
| Capital and reserves |
| Called up share capital |
|
|
|
13,552 |
|
|
13,552 |
| Revaluation reserve |
|
|
|
1,858,613 |
|
|
1,858,613 |
| Profit and loss account |
|
|
|
1,488,762 |
|
|
1,463,982 |
|
| Shareholders' funds |
|
|
|
3,360,927 |
|
|
3,336,147 |
|
|
|
|
|
|
|
|
| The directors are satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006. |
| The members have not required the company to obtain an audit in accordance with section 476 of the Act. |
| The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts. |
| The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies. |
|
|
|
|
| R J H Southgate |
| Director |
| Approved by the board on 10 December 2025 |
|
| Bellamy's of Oxford Limited |
| Notes to the Accounts |
| for the year ended 31 March 2025 |
|
|
| 1 |
Accounting policies |
|
|
Basis of preparation |
|
The accounts have been prepared under the historical cost convention, as adjusted for the revaluation of investment property, and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard). |
|
|
Tangible fixed assets |
|
Investment property |
|
Investment property is included at fair value. Gains are recognised in the income statement. Deferred taxation is provided on these gains at the rate expected to apply when the property is sold. |
|
|
Investment properties are included in the accounts at directors' valuation. |
|
|
No depreciation is provided on investment properties. |
|
|
Depreciation on motor vehicles is provided at 25% reducing balance basis, in order to write off over it's estimated useful life. |
|
|
Debtors |
|
Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts. |
|
|
Creditors |
|
Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method. |
|
|
Taxation |
|
A 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 is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted. |
|
|
Leased assets |
|
A lease is classified as a finance lease if it transfers substantially all the risks and rewards incidental to ownership. All other leases are classified as operating leases. The rights of use and obligations under finance leases are initially recognised as assets and liabilities at amounts equal to the fair value of the leased assets or, if lower, the present value of the minimum lease payments. Minimum lease payments are apportioned between the finance charge and the reduction in the outstanding liability using the effective interest rate method. The finance charge is allocated to each period during the lease so as to produce a constant periodic rate of interest on the remaining balance of the liability. Leased assets are depreciated in accordance with the company's policy for tangible fixed assets. If there is no reasonable certainty that ownership will be obtained at the end of the lease term, the asset is depreciated over the lower of the lease term and its useful life. Operating lease payments are recognised as an expense on a straight line basis over the lease term. |
|
Pensions |
|
Contributions to defined contribution plans are expensed in the period to which they relate. |
|
|
|
|
|
| 2 |
Employees |
2025 |
|
2024 |
| Number |
Number |
|
|
Average number of persons employed by the company |
3 |
|
3 |
|
|
|
|
|
|
|
|
|
|
| 3 |
Taxation |
2025 |
|
2024 |
| £ |
£ |
|
Current corporation tax at on the profit for the year |
30,253 |
|
36,418 |
|
Deferred tax |
7,300 |
|
Overprovision in prior year |
- |
|
(83) |
|
|
|
|
|
|
37,553 |
|
36,335 |
|
|
|
|
|
|
|
|
|
| 4 |
Tangible fixed assets |
|
|
|
|
Land and buildings |
|
Motor vehicles |
|
Total |
| £ |
£ |
£ |
|
Valuation |
|
At 1 April 2024 |
3,664,612 |
|
- |
|
3,664,612 |
|
Additions |
- |
|
38,990 |
|
38,990 |
|
At 31 March 2025 |
3,664,612 |
|
38,990 |
|
3,703,602 |
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
Charge for the year |
- |
|
9,747 |
|
9,747 |
|
At 31 March 2025 |
- |
|
9,747 |
|
9,747 |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
At 31 March 2025 |
3,664,612 |
|
29,243 |
|
3,693,855 |
|
At 31 March 2024 |
3,664,612 |
|
- |
|
3,664,612 |
|
|
|
|
|
|
|
|
|
|
|
Freehold land and buildings: |
2025 |
|
2024 |
| £ |
£ |
|
Historical cost |
1,390,999 |
|
1,390,999 |
|
Cumulative depreciation based on historical cost |
- |
|
- |
|
|
|
|
|
|
1,390,999 |
|
1,390,999 |
|
|
|
The freehold properties were valued by the director of the company as at 31 March 2025. |
|
|
| 5 |
Debtors |
2025 |
|
2024 |
| £ |
£ |
|
|
Other debtors |
4,572 |
|
5,264 |
|
|
|
|
|
|
|
|
|
|
| 6 |
Creditors: amounts falling due within one year |
2025 |
|
2024 |
| £ |
£ |
|
|
Accruals |
4,594 |
|
3,800 |
|
Rents received in advance |
21,825 |
|
21,593 |
|
Tenants' deposits |
28,019 |
|
27,619 |
|
Corporation tax |
30,214 |
|
36,403 |
|
Other taxation and social security costs |
6,097 |
|
6,352 |
|
Other creditors |
1,685 |
|
1,753 |
|
|
|
|
|
|
92,434 |
|
97,520 |
|
|
|
|
|
|
|
|
|
|
| 7 |
Provision for liabilities - |
2025 |
|
2024 |
|
Deferred taxation |
£ |
£ |
|
|
At 1 April 2024 |
415,000 |
|
415,000 |
|
Charge for the year to the profit and loss account |
7,300 |
|
- |
|
At 31 March 2025 |
422,300 |
|
415,000 |
|
|
|
|
|
|
|
|
|
|
The provision for deferred taxation represents the corporation tax which would be payable should the Company sell its freehold property and other fixed assets for the value shown in these accounts. The rate of tax used when calculating the provision is 25% (2024:25%) |
|
|
|
| 8 |
Other information |
|
|
Bellamy's of Oxford Limited is a private company limited by shares and incorporated in England. Its registered office is: |
|
9 Bonhill Street |
|
London |
|
EC2A 4DJ |