Company registration number 05518401 (England and Wales)
ROCKHILL BUSINESS PARK LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2025
PAGES FOR FILING WITH REGISTRAR
ROCKHILL BUSINESS PARK LIMITED
COMPANY INFORMATION
Directors
Mr D S Philp
Mrs A Philp
Mr J C Tonkin
Mrs V R Tonkin
Company number
05518401
ROCKHILL BUSINESS PARK LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
ROCKHILL BUSINESS PARK LIMITED
BALANCE SHEET
AS AT
31 JULY 2025
31 July 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
1,717,143
1,705,382
Current assets
Stocks
10,000
10,000
Debtors
4
62,174
22,713
Cash at bank and in hand
150,465
37,968
222,639
70,681
Creditors: amounts falling due within one year
5
(258,766)
(385,968)
Net current liabilities
(36,127)
(315,287)
Total assets less current liabilities
1,681,016
1,390,095
Creditors: amounts falling due after more than one year
6
(596,250)
(418,081)
Provisions for liabilities
(56,451)
(71,190)
Net assets
1,028,315
900,824
Capital and reserves
Called up share capital
100
100
Revaluation reserve
7
382,632
372,762
Profit and loss reserves
645,583
527,962
Total equity
1,028,315
900,824

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

For the financial year ended 31 July 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

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.

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.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

ROCKHILL BUSINESS PARK LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 JULY 2025
31 July 2025
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 17 December 2025 and are signed on its behalf by:
Mr D S Philp
Director
Company Registration No. 05518401
ROCKHILL BUSINESS PARK LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2025
- 3 -
1
Accounting policies
Company information

Rockhill Business Park Limited is a private company limited by shares incorporated in England and Wales. The principal place of business is Rockhill Business Park, Higher Bugle, St Austell, Cornwall, PL26 8RA.

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, modified to include the revaluation of freehold properties and to include certain financial instruments at fair value. The principal accounting policies adopted are set out below.

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.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes.

Revenue from the construction of units 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.

1.4
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:

Land & buildings freehold
2% per annum on the straight line method
Plant & machinery
15% per annum on the reducing balance method
Fixtures, fittings & equipment
15% per annum on the reducing balance method
Computer equipment
33.33% per annum on the straight line method
Motor vehicles
25% per annum on the reducing balance method
Cafe fixtures & equipment
15% per annum on the reducing balance method

No depreciation is provided in respect of freehold buildings as the residual value is at least equal to cost. Any depreciation would not therefore be material.

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.

ROCKHILL BUSINESS PARK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
1
Accounting policies
(Continued)
- 4 -

Properties whose fair value can be measured reliably are held under the revaluation model and are carried at a revalued amount, being their fair value at the date of valuation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. The fair value of the land and buildings is usually considered to be their market value.

 

Revaluation gains and losses are recognised in other comprehensive income and accumulated in equity, except to the extent that a revaluation gain reverses a revaluation loss previously recognised in profit or loss or a revaluation loss exceeds the accumulated revaluation gains recognised in equity; such gains and losses are recognised in profit or loss.

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.

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to sell after making due allowances for obsolete and slow moving items.

1.7
Cash at bank and in hand

Cash at bank and in hand are basic financial assets and include cash in hand and deposits held at call with banks.

 

1.8
Debtors and creditors receivable/payable within one year

Debtors and creditors with no stated interest rate receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the profit and loss account in administrative expenses.

 

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
Leases

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.

ROCKHILL BUSINESS PARK LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2025
- 5 -
2
Employees

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

2025
2024
Number
Number
3
3
ROCKHILL BUSINESS PARK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
- 6 -
3
Tangible fixed assets
Land & buildings freehold
Plant & machinery
Fixtures, fittings & equipment
Computer equipment
Motor vehicles
Cafe fixtures & equipment
Total
£
£
£
£
£
£
£
Cost or valuation
At 1 August 2024
1,630,000
147,116
2,182
6,557
55,477
13,030
1,854,362
Additions
161,640
9,132
-
0
1,507
-
0
-
0
172,279
Disposals
(128,650)
(33,000)
-
0
-
0
(28,983)
(8,686)
(199,319)
At 31 July 2025
1,662,990
123,248
2,182
8,064
26,494
4,344
1,827,322
Depreciation and impairment
At 1 August 2024
-
0
97,802
1,717
6,470
32,724
10,267
148,980
Depreciation charged in the year
-
0
7,418
70
565
3,396
414
11,863
Eliminated in respect of disposals
-
0
(24,008)
-
0
-
0
(19,812)
(6,844)
(50,664)
At 31 July 2025
-
0
81,212
1,787
7,035
16,308
3,837
110,179
Carrying amount
At 31 July 2025
1,662,990
42,036
395
1,029
10,186
507
1,717,143
At 31 July 2024
1,630,000
49,314
465
87
22,753
2,763
1,705,382
ROCKHILL BUSINESS PARK LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JULY 2025
- 7 -

The freehold land and buildings were revalued in July 2024 by Mr Carl Jenkins MRICS of Scott Burridge Commercial LLP, a firm of Chartered Surveyors who are independent of the company, on the basis of market value. The comparable carrying amount on an historical cost basis would be £1,229,478 (2024: £1,196,489).

 

Fixed assets with a carrying amount of £1,662,989 have been pledged to secure the borrowings of the company.

4
Debtors: amounts falling due within one year
2025
2024
£
£
Trade debtors
57,129
12,553
Other debtors
5,045
10,160
62,174
22,713
5
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loan (secured)
54,598
43,422
Trade creditors
25,794
11,339
Corporation tax
32,715
18,926
Other taxation and social security
12,454
1,858
Other creditors
133,205
310,423
258,766
385,968
6
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loan (secured)
596,250
418,081

The bank borrowing is secured by the first legal charge over Rockhill Business Park and its associated assets.

Amounts included above which fall due after five years are as follows:
Payable by instalments
(416,250)
-
ROCKHILL BUSINESS PARK LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JULY 2025
- 8 -
7
Revaluation reserve
2025
2024
£
£
At the beginning of the year
372,762
185,027
Revaluation surplus/(deficit) arising in the year
-
0
175,809
Deferred tax on revaluation of tangible assets
9,870
11,926
At the end of the year
382,632
372,762

The deferred tax calculated on the gain on revaluation of land and buildings recognised in the revaluation reserve has been included in the deferred tax liability at the year end and amounts to £47,631 (2024: £52,500). Such tax would become payable only if all the properties were sold.

2025-07-312024-08-01falsefalsefalse17 December 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr D S PhilpMr J C TonkinMrs V R TonkinMrs V R TonkinMrs A Philp055184012024-08-012025-07-3105518401bus:Director12024-08-012025-07-3105518401bus:CompanySecretaryDirector12024-08-012025-07-3105518401bus:Director22024-08-012025-07-3105518401bus:Director32024-08-012025-07-3105518401bus:Director42024-08-012025-07-3105518401bus:CompanySecretary12024-08-012025-07-31055184012025-07-31055184012024-07-3105518401core:LandBuildingscore:OwnedOrFreeholdAssets2025-07-3105518401core:PlantMachinery2025-07-3105518401core:FurnitureFittings2025-07-3105518401core:ComputerEquipment2025-07-3105518401core:MotorVehicles2025-07-3105518401core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2025-07-3105518401core:LandBuildingscore:OwnedOrFreeholdAssets2024-07-3105518401core:PlantMachinery2024-07-3105518401core:FurnitureFittings2024-07-3105518401core:ComputerEquipment2024-07-3105518401core:MotorVehicles2024-07-3105518401core:CurrentFinancialInstrumentscore:WithinOneYear2025-07-3105518401core:CurrentFinancialInstrumentscore:WithinOneYear2024-07-3105518401core:CurrentFinancialInstruments2025-07-3105518401core:CurrentFinancialInstruments2024-07-3105518401core:Non-currentFinancialInstruments2025-07-3105518401core:Non-currentFinancialInstruments2024-07-3105518401core:ShareCapital2025-07-3105518401core:ShareCapital2024-07-3105518401core:RevaluationReserve2025-07-3105518401core:RevaluationReserve2024-07-3105518401core:RetainedEarningsAccumulatedLosses2025-07-3105518401core:RetainedEarningsAccumulatedLosses2024-07-3105518401core:RevaluationReserve2024-07-3105518401core:RevaluationReserve2023-07-3105518401core:LandBuildingscore:OwnedOrFreeholdAssets2024-08-012025-07-3105518401core:PlantMachinery2024-08-012025-07-3105518401core:FurnitureFittings2024-08-012025-07-3105518401core:ComputerEquipment2024-08-012025-07-3105518401core:MotorVehicles2024-08-012025-07-31055184012023-08-012024-07-3105518401core:LandBuildingscore:OwnedOrFreeholdAssets2024-07-3105518401core:PlantMachinery2024-07-3105518401core:FurnitureFittings2024-07-3105518401core:ComputerEquipment2024-07-3105518401core:MotorVehicles2024-07-3105518401core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-07-31055184012024-07-3105518401core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-08-012025-07-3105518401core:WithinOneYear2025-07-3105518401core:WithinOneYear2024-07-3105518401core:RevaluationReserve2024-08-012025-07-3105518401bus:PrivateLimitedCompanyLtd2024-08-012025-07-3105518401bus:FRS1022024-08-012025-07-3105518401bus:AuditExemptWithAccountantsReport2024-08-012025-07-3105518401bus:SmallCompaniesRegimeForAccounts2024-08-012025-07-3105518401bus:FullAccounts2024-08-012025-07-31xbrli:purexbrli:sharesiso4217:GBP