Company registration number 07099541 (England and Wales)
HONICOMBE LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
HONICOMBE LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 10
HONICOMBE LIMITED
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
5
29,401
36,401
Tangible assets
6
848,244
852,464
877,645
888,865
Current assets
Debtors
7
41,720
59,950
Cash at bank and in hand
41,423
47,652
83,143
107,602
Creditors: amounts falling due within one year
8
(174,078)
(160,322)
Net current liabilities
(90,935)
(52,720)
Total assets less current liabilities
786,710
836,145
Creditors: amounts falling due after more than one year
9
(73,971)
(134,733)
Provisions for liabilities
(3,560)
(4,348)
Net assets
709,179
697,064
Capital and reserves
Called up share capital
10
828,975
828,975
Profit and loss reserves
(119,796)
(131,911)
Total equity
709,179
697,064
HONICOMBE 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 17 December 2025 and are signed on its behalf by:
Mr R P E Alexander
Mr A Gear
Director
Director
Company registration number 07099541 (England and Wales)
HONICOMBE LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 April 2023
828,975
(160,285)
668,690
Year ended 31 March 2024:
Profit and total comprehensive income
-
28,374
28,374
Balance at 31 March 2024
828,975
(131,911)
697,064
Year ended 31 March 2025:
Profit and total comprehensive income
-
12,115
12,115
Balance at 31 March 2025
828,975
(119,796)
709,179
HONICOMBE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -
1
Accounting policies
Company information
Honicombe Limited is a private company limited by shares incorporated in England and Wales. The registered office is Unit 11 Schooners Business Park, Bess Park Road, Wadebridge, Cornwall, United Kingdom, PL27 6HB.
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 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.
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.
1.3
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, which is 10 years.
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.
HONICOMBE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 5 -
1.4
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation 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:
Leasehold valuation tribunal
5% on cost
Previous buy-out attempts
10% on cost
Contractual customer relationships
Not provided
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:
Freehold land and buildings
Not provided
Plant and equipment
20% reducing balance
Fixtures and fittings
20% reducing balance
Office equipment
25% reducing balance
Motor vehicles
25% straight line
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
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.
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.
HONICOMBE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 6 -
1.8
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.
1.9
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.
HONICOMBE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 7 -
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.
1.11
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 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.
1.12
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.13
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.
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.
HONICOMBE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
8
8
4
Directors' remuneration
2025
2024
£
£
Remuneration paid to directors
40,200
40,200
5
Intangible fixed assets
Goodwill
Leasehold valuation tribunal
Previous buy-out attempts
Contractual customer relationships
Total
£
£
£
£
£
Cost
At 1 April 2024 and 31 March 2025
140,000
88,194
13,852
1
242,047
Amortisation and impairment
At 1 April 2024
103,600
88,194
13,852
205,646
Amortisation charged for the year
7,000
7,000
At 31 March 2025
110,600
88,194
13,852
212,646
Carrying amount
At 31 March 2025
29,400
1
29,401
At 31 March 2024
36,400
1
36,401
HONICOMBE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 9 -
6
Tangible fixed assets
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Office equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 April 2024
828,349
67,395
35,482
5,947
2,917
940,090
Additions
754
754
At 31 March 2025
828,349
68,149
35,482
5,947
2,917
940,844
Depreciation and impairment
At 1 April 2024
52,106
26,931
5,672
2,917
87,626
Depreciation charged in the year
3,209
1,710
55
4,974
At 31 March 2025
55,315
28,641
5,727
2,917
92,600
Carrying amount
At 31 March 2025
828,349
12,834
6,841
220
848,244
At 31 March 2024
828,349
15,289
8,551
275
852,464
7
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
977
26,860
Other debtors
40,743
33,090
41,720
59,950
8
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
58,345
60,395
Trade creditors
56,680
36,640
Corporation tax
5,271
9,346
Other taxation and social security
3,409
3,609
Other creditors
50,373
50,332
174,078
160,322
HONICOMBE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 10 -
9
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
73,971
134,733
10
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
617,533
617,533
617,533
617,533
2025
2024
2025
2024
Preference share capital
Number
Number
£
£
Issued and fully paid
Redeemable preference shares of £1 each
211,442
211,442
211,442
211,442
Preference shares classified as equity
211,442
211,442
Total equity share capital
828,975
828,975
The preference shares carry a cumulative interest rate of 4.5% and were redeemable in August 2019 at the absolute discretion of the board. It was not possible to repay the capital sum due, and the board consider this is unlikely to be repaid in full or in part in the foreseeable future.
As at the balance sheet date the sum of £120,097, (2024, £110,582) is due on these shares for the period since 17th August 2012. This sum has not been provided for in the accounts and it is not anticipated to be payable within the foreseeable future.
2025-03-312024-04-01falsefalsefalse17 December 2025CCH SoftwareCCH Accounts Production 2025.300No description of principal activityMr R P E AlexanderMr A Gear070995412024-04-012025-03-31070995412025-03-31070995412024-03-3107099541core:Goodwill2025-03-3107099541core:ComputerSoftware2025-03-3107099541core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2025-03-3107099541core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2025-03-3107099541core:Goodwill2024-03-3107099541core:ComputerSoftware2024-03-3107099541core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-03-3107099541core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2024-03-3107099541core:LandBuildingscore:OwnedOrFreeholdAssets2025-03-3107099541core:PlantMachinery2025-03-3107099541core:FurnitureFittings2025-03-3107099541core:ComputerEquipment2025-03-3107099541core:MotorVehicles2025-03-3107099541core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-3107099541core:PlantMachinery2024-03-3107099541core:FurnitureFittings2024-03-3107099541core:ComputerEquipment2024-03-3107099541core:MotorVehicles2024-03-3107099541core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3107099541core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3107099541core:WithinOneYear2025-03-3107099541core:WithinOneYear2024-03-3107099541core:AfterOneYear2025-03-3107099541core:AfterOneYear2024-03-3107099541core:CurrentFinancialInstruments2025-03-3107099541core:CurrentFinancialInstruments2024-03-3107099541core:ShareCapital2025-03-3107099541core:ShareCapital2024-03-3107099541core:RetainedEarningsAccumulatedLosses2025-03-3107099541core:RetainedEarningsAccumulatedLosses2024-03-3107099541core:ShareCapital2023-03-3107099541core:RetainedEarningsAccumulatedLosses2023-03-3107099541core:ShareCapitalOrdinaryShareClass12025-03-3107099541core:ShareCapitalOrdinaryShareClass12024-03-3107099541core:ShareCapitalPreferenceShareClass12025-03-3107099541core:ShareCapitalPreferenceShareClass12024-03-3107099541bus:Director12024-04-012025-03-3107099541bus:Director22024-04-012025-03-3107099541core:RetainedEarningsAccumulatedLosses2023-04-012024-03-31070995412023-04-012024-03-3107099541core:RetainedEarningsAccumulatedLosses2024-04-012025-03-3107099541core:Goodwill2024-04-012025-03-3107099541core:IntangibleAssetsOtherThanGoodwill2024-04-012025-03-3107099541core:ComputerSoftware2024-04-012025-03-3107099541core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-04-012025-03-3107099541core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2024-04-012025-03-3107099541core:LandBuildingscore:OwnedOrFreeholdAssets2024-04-012025-03-3107099541core:PlantMachinery2024-04-012025-03-3107099541core:FurnitureFittings2024-04-012025-03-3107099541core:ComputerEquipment2024-04-012025-03-3107099541core:MotorVehicles2024-04-012025-03-3107099541core:Goodwill2024-03-3107099541core:ComputerSoftware2024-03-3107099541core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-03-3107099541core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2024-03-31070995412024-03-3107099541core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-3107099541core:PlantMachinery2024-03-3107099541core:FurnitureFittings2024-03-3107099541core:ComputerEquipment2024-03-3107099541core:MotorVehicles2024-03-3107099541core:Non-currentFinancialInstruments2025-03-3107099541core:Non-currentFinancialInstruments2024-03-3107099541bus:OrdinaryShareClass12024-04-012025-03-3107099541bus:PreferenceShareClass12024-04-012025-03-3107099541bus:OrdinaryShareClass12025-03-3107099541bus:OrdinaryShareClass12024-03-3107099541bus:PreferenceShareClass12025-03-3107099541bus:PreferenceShareClass12024-03-3107099541bus:PrivateLimitedCompanyLtd2024-04-012025-03-3107099541bus:SmallCompaniesRegimeForAccounts2024-04-012025-03-3107099541bus:FRS1022024-04-012025-03-3107099541bus:AuditExemptWithAccountantsReport2024-04-012025-03-3107099541bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP