Company registration number 03309060 (England and Wales)
CLOVERCOURT LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025
PAGES FOR FILING WITH REGISTRAR
CLOVERCOURT LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
Notes to the financial statements
3 - 10
CLOVERCOURT LIMITED
BALANCE SHEET
AS AT
31 MAY 2025
31 May 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
-
0
-
0
Tangible assets
5
1,284
873
Investments
6
184
334
1,468
1,207
Current assets
Stocks
9
3,420
33,781
Debtors
10
203,159
169,356
Cash at bank and in hand
40,913
736
247,492
203,873
Creditors: amounts falling due within one year
11
(67,159)
(95,744)
Net current assets
180,333
108,129
Total assets less current liabilities
181,801
109,336
Creditors: amounts falling due after more than one year
12
(114,661)
(33,044)
Net assets
67,140
76,292
Capital and reserves
Called up share capital
14
1,500
1,500
Profit and loss reserves
65,640
74,792
Total equity
67,140
76,292
CLOVERCOURT LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MAY 2025
31 May 2025
- 2 -

For the financial year ended 31 May 2025 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 16 December 2025 and are signed on its behalf by:
G L Sewell
Director
Company registration number 03309060 (England and Wales)
CLOVERCOURT LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MAY 2025
- 3 -
1
Accounting policies
Company information

Clovercourt Limited is a private company limited by shares incorporated in England and Wales. The registered office is Vault Design Studio, Rear of 144 High Street, Rickmansworth, Hertfordshire, WD3 1AB.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for the sale of development properties and rental income from the properties provided in the normal course of business, and is shown net of value added tax and other sales related taxes.

Revenue from the sale of properties is recognised when the significant risks and rewards of ownership of the property have passed to the buyer (usually on completion), 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.

1.3
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:

Fixtures, fittings & equipment
25% on net book value

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.4
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

CLOVERCOURT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 4 -

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets 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.

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.

1.6
Stocks

Stock represents current work in progress and is stated at the lower of cost and estimated net realisable value.

 

Stock comprises of the cost of current work in progress on prospective projects, mainly comprising of legal and professional expenses incurred to date. Cost is released in full for all abandoned projects on which a gain is not expected to be realised, in the year in which this is first foreseen.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.7
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ 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.

CLOVERCOURT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 5 -
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 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.

1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.10
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The 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.

CLOVERCOURT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
1
Accounting policies
(Continued)
- 6 -
1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock.

 

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.

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.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Loan arrangement

Management has exercised significant judgement in assessing the likelihood of planning approval and the resulting financial impact of the loan arrangement. The key judgement relates to:

 

 

These judgements are reviewed periodically and updated based on developments in the planning process and land sale negotiations.

3
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2025
2024
Number
Number
Total
2
2
4
Dividends
2025
2024
£
£
Final paid
48,831
-
0
CLOVERCOURT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 7 -
5
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 June 2024
11,984
Additions
720
At 31 May 2025
12,704
Depreciation and impairment
At 1 June 2024
11,111
Depreciation charged in the year
309
At 31 May 2025
11,420
Carrying amount
At 31 May 2025
1,284
At 31 May 2024
873
6
Fixed asset investments
2025
2024
£
£
Shares in group undertakings and participating interests
184
334
Movements in fixed asset investments
Shares in subsidiaries, associates and joint ventures
£
Cost or valuation
At 1 June 2024 & 31 May 2025
334
Impairment
At 1 June 2024
-
Disposals
150
At 31 May 2025
150
Carrying amount
At 31 May 2025
184
At 31 May 2024
334
CLOVERCOURT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 8 -
7
Joint ventures

Details of the company's joint ventures at 31 May 2025 are as follows:

Name of undertaking
Registered office
Nature of business
Oxhey Lane Developments Limited
England and Wales
Development of building projects
Clovercourt (Sarratt) Limited
England and Wales
Development of building projects
Clovercourt (GDMD) Ltd
England and Wales
Development of building projects

All of the investments held by the company are companies incorporated in England and Wales. Each investment is 50% directly owned.

8
Associates

Details of the company's associates at 31 May 2025 are as follows:

Name of undertaking
Registered office
Nature of business
EHP Land & Development Limited
England and Wales
Development of building projects

The investment held by the company is a company incorporated in England and Wales. Investment is 34% directly owned.

9
Stocks
2025
2024
£
£
Stocks
3,420
33,781
10
Debtors
2025
2024
Amounts falling due within one year:
£
£
Other debtors
203,159
169,356
CLOVERCOURT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
- 9 -
11
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
-
0
6,617
Trade creditors
-
0
5,120
Corporation tax
11,980
16,905
Other taxation and social security
16,202
9,646
Other creditors
38,977
57,456
67,159
95,744
12
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
114,661
33,044
13
Loan and Contingent Repayment Arrangement

During the year, the Company entered into a financial arrangement with LRay Consulting Limited, under which it received a loan of £75,000 to support a land development project subject to planning approval.

 

As at the reporting date, the loan is recognised as a financial liability under Section 11 of FRS 102 at the amount of £75,000. No additional liability has been recognised for the contingent repayment due to the uncertainty and conditional nature of the outcome.

 

The Company has assessed the arrangement and concluded that the contingent repayment terms do not meet the definition of a financial instrument requiring fair value measurement under FRS 102 Section 12, due to the lack of reliable measurement and the contingent nature of the repayment.

 

The Company will reassess the arrangement at each reporting date and consider whether any changes in circumstances require recognition or disclosure of a contingent liability or provision under FRS 102 Section 21 (Provisions and Contingencies).

14
Called up share capital
2025
2024
£
£
Ordinary share capital
Issued and fully paid
1,500 Ordinary shares of £1 each
1,500
1,500
15
Related party transactions
2025
2024
Amounts owed to related parties
£
£
Entities with control, joint control or significant influence over the company
21,912
20,100
2025
CLOVERCOURT LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MAY 2025
15
Related party transactions
(Continued)
- 10 -
Balance
Amounts owed by related parties
£
Entities over which the entity has control, joint control or significant influence
198,659
2024
Balance
Amounts owed in previous period
£
Entities over which the entity has control, joint control or significant influence
164,856
2025-05-312024-06-01falsefalsefalse16 December 2025CCH SoftwareCCH Accounts Production 2025.300No description of principal activityG L SewellG J Webster033090602024-06-012025-05-31033090602025-05-31033090602024-05-3103309060core:OtherPropertyPlantEquipment2025-05-3103309060core:OtherPropertyPlantEquipment2024-05-3103309060core:CurrentFinancialInstruments2025-05-3103309060core:CurrentFinancialInstruments2024-05-3103309060core:Non-currentFinancialInstruments2025-05-3103309060core:Non-currentFinancialInstruments2024-05-3103309060core:ShareCapital2025-05-3103309060core:ShareCapital2024-05-3103309060core:RetainedEarningsAccumulatedLosses2025-05-3103309060core:RetainedEarningsAccumulatedLosses2024-05-3103309060core:ShareCapitalOrdinaryShareClass12025-05-3103309060core:ShareCapitalOrdinaryShareClass12024-05-3103309060bus:Director12024-06-012025-05-3103309060core:FurnitureFittings2024-06-012025-05-31033090602023-06-012024-05-3103309060core:OtherPropertyPlantEquipment2024-05-3103309060core:OtherPropertyPlantEquipment2024-06-012025-05-3103309060core:JointVenture12024-06-012025-05-3103309060core:JointVenture22024-06-012025-05-3103309060core:JointVenture32024-06-012025-05-3103309060core:Associate12024-06-012025-05-3103309060core:CurrentFinancialInstrumentscore:WithinOneYear2025-05-3103309060core:CurrentFinancialInstrumentscore:WithinOneYear2024-05-3103309060core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity2025-05-3103309060bus:PrivateLimitedCompanyLtd2024-06-012025-05-3103309060bus:FRS1022024-06-012025-05-3103309060bus:AuditExemptWithAccountantsReport2024-06-012025-05-3103309060bus:Director22024-06-012025-05-3103309060bus:SmallCompaniesRegimeForAccounts2024-06-012025-05-3103309060bus:FullAccounts2024-06-012025-05-31xbrli:purexbrli:sharesiso4217:GBP