Company registration number 0394475 (England and Wales)
PENTEWAN SANDS, LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PENTEWAN SANDS, LIMITED
COMPANY INFORMATION
Directors
Mr J R T Willis
Mr P E Hawley
Mr J Kitson
Ms L Dadswell
Secretary
Mr J R T Willis
Company number
0394475
Registered office
20 Henver Road
Newquay
Cornwall
TR7 3BJ
Auditor
Prydis Accounts Limited
Chartered Accountants and Statutory Auditors
Senate Court
Southernhay Gardens
Exeter
Devon
EX1 1NT
Business address
Pentewan
St Austell
Cornwall
PL26 6BT
PENTEWAN SANDS, LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 6
Profit and loss account
7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Statement of cash flows
11
Notes to the financial statements
12 - 22
PENTEWAN SANDS, LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -

The directors present the strategic report for the year ended 31 March 2025.

Fair review of the business

The principal activity of the Company continues to be the ownership and operation of its holiday & caravan parks in Cornwall and Worcestershire. In all areas of operation, the Company’s long-term business strategy remains characterised by a continuous reinvestment programme, whether in accommodation, park facilities or infrastructure.

 

Principal risks and uncertainties

Once again, the biggest risk is posed by the continuing uncertainty around the state of the general economy, inflation and interest rates, which the confusion and political messaging around the Chancellor’s autumn 2025 budget have done nothing to allay. Looking further ahead, the threatened implementation of currently hostile government policies for employers and investors is of particular concern.

 

Business Performance

As predicted in the previous Strategic Report, the 2024-5 season provided difficult trading conditions, with overall bookings some 9.7% down against the previous year, partially off-set by higher sales in peripheral activities, leaving total turnover 5% down. Costs were generally kept under control but energy costs continued to rise sharply, by some 19.8%. Repairs & renewals were also significantly up, reflecting the strategic objective of maintaining assets to high standards; and advertising spend was also increased as a direct response to the bookings shortfall.

 

Position at Year End

At the end of the year, the Company remains in a robust financial position with an improved balance sheet and reduced liabilities. Specifically, the aim stated last year of paying off outstanding loans was achieved. At an operational level, plans to overhaul the offering at The Seahorse were well advanced by the year end, with the objective of achieving improved financial results and customer satisfaction in 2025-26.

 

On behalf of the board

Mr J R T Willis
Director
23 December 2025
PENTEWAN SANDS, LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -

The directors present their annual report and financial statements for the year ended 31 March 2025.

Principal activities
The principal activity of the company continued to be that of the ownership, operation and management of holiday and caravan parks located in Cornwall and Worcestershire.
Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mr J R T Willis
Mr P E Hawley
Mr J Kitson
Ms L Dadswell
Results and dividends

The results for the year are set out on page 7.

No ordinary dividends were paid. The directors do not recommend payment of a final dividend.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

On behalf of the board
Mr J R T Willis
Director
23 December 2025
PENTEWAN SANDS, LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

PENTEWAN SANDS, LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PENTEWAN SANDS, LIMITED
- 4 -
Opinion

We have audited the financial statements of Pentewan Sands, Limited (the 'company') for the year ended 31 March 2025 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

PENTEWAN SANDS, LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PENTEWAN SANDS, LIMITED
- 5 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

- Enquiry of management and those charged with governance around actual and potential litigation and claims.

- Enquiry of entity staff in tax and compliance functions to identify any instances of non-compliance with laws and regulations.

- Reviewing minutes of meetings of those charged with governance.

- Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations.

- Auditing the risk of management override of controls, including through testing journal entries and other adjustments for appropriateness, and evaluating the business rationale of significant transactions outside the normal course of business.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

PENTEWAN SANDS, LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF PENTEWAN SANDS, LIMITED
- 6 -

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

Gary Randall (Senior Statutory Auditor)
For and on behalf of Prydis Accounts Ltd
23 December 2025
Chartered Accountants
Statutory Auditor
20 Henver Road
Newquay
Cornwall
TR7 3BJ
PENTEWAN SANDS, LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
2025
2024
Notes
£
£
Turnover
2
6,233,328
6,560,289
Cost of sales
(3,863,662)
(3,662,040)
Gross profit
2,369,666
2,898,249
Administrative expenses
(1,185,885)
(1,110,358)
Other operating income
219,583
197,765
Operating profit
3
1,403,364
1,985,656
Interest receivable and similar income
7
92,230
75,851
Interest payable and similar expenses
6
(16,508)
(51,118)
Profit before taxation
1,479,086
2,010,389
Tax on profit
8
(393,527)
(525,664)
Profit for the financial year
1,085,559
1,484,725

The profit and loss account has been prepared on the basis that all operations are continuing operations.

PENTEWAN SANDS, LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
2025
2024
£
£
Profit for the year
1,085,559
1,484,725
Other comprehensive income
-
-
Total comprehensive income for the year
1,085,559
1,484,725
PENTEWAN SANDS, LIMITED
BALANCE SHEET
AS AT 31 MARCH 2025
31 March 2025
- 9 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
10
11,897,768
11,500,939
Investment properties
11
1,008,600
1,008,600
12,906,368
12,509,539
Current assets
Stocks
12
79,471
116,413
Debtors
13
538,909
422,457
Cash at bank and in hand
3,550,841
3,027,542
4,169,221
3,566,412
Creditors: amounts falling due within one year
14
(2,132,548)
(1,999,485)
Net current assets
2,036,673
1,566,927
Total assets less current liabilities
14,943,041
14,076,466
Creditors: amounts falling due after more than one year
15
-
0
(340,909)
Provisions for liabilities
(1,451,177)
(1,329,252)
Net assets
13,491,864
12,406,305
Capital and reserves
Called up share capital
19
6,170
6,170
Share premium account
18
3,448
3,448
Capital redemption reserve
20
11,252
11,252
Non-distributable profits reserve
21
672,588
672,588
Distributable profit and loss reserves
22
12,798,406
11,712,847
Total equity
13,491,864
12,406,305
The financial statements were approved by the board of directors and authorised for issue on 23 December 2025 and are signed on its behalf by:
Mr J R T Willis
Director
Company Registration No. 0394475
PENTEWAN SANDS, LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 10 -
Share capital
Share premium account
Capital redemption reserve
Non-distri-butable profits
Profit and loss reserves
Total
£
£
£
£
£
£
Balance at 1 April 2023
6,170
3,448
11,252
672,588
10,228,122
10,921,580
Year ended 31 March 2024:
Profit and total comprehensive income for the year
-
-
-
-
1,484,725
1,484,725
Balance at 31 March 2024
6,170
3,448
11,252
672,588
11,712,847
12,406,305
Year ended 31 March 2025:
Profit and total comprehensive income for the year
-
-
-
-
1,085,559
1,085,559
Balance at 31 March 2025
6,170
3,448
11,252
672,588
12,798,406
13,491,864
PENTEWAN SANDS, LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 11 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
26
2,514,989
2,174,160
Interest paid
(16,508)
(51,118)
Income taxes paid
(361,904)
(512,501)
Net cash inflow from operating activities
2,136,577
1,610,541
Investing activities
Purchase of tangible fixed assets
(1,209,496)
(3,167,945)
Proceeds on disposal of tangible fixed assets
117,624
157,495
Interest received
92,230
75,851
Net cash used in investing activities
(999,642)
(2,934,599)
Financing activities
Repayment of bank loans
(613,636)
(272,727)
Net cash used in financing activities
(613,636)
(272,727)
Net increase/(decrease) in cash and cash equivalents
523,299
(1,596,785)
Cash and cash equivalents at beginning of year
3,027,542
4,624,327
Cash and cash equivalents at end of year
3,550,841
3,027,542
PENTEWAN SANDS, LIMITED
NOTES TO THE  FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 12 -
1
Accounting policies
Company information

Pentewan Sands, Limited is a private company limited by shares incorporated in England and Wales. The company's registered number is 0394475. The registered office is 20 Henver Road, Newquay, Cornwall, TR7 3BJ. The principal place of business is Pentewan Sands, Pentewan, St Austell, Cornwall. PL26 6BT

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.

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 on the historical cost convention, modified to include investment properties and 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. For this reason 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. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

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:

Freehold land and buildings
0% p.a / 5% p. a. on the reducing balance method / 5% p.a. on the straight line method / 2.5% p.a. on the straight line method / 4% p.a. on the straight line method / 10% p.a on the straight line method
Plant and machinery
9% p.a. on the straight line method / 25% p. a. on the reducing balance method
Fixtures, fittings & equipment
25% p.a. on the straight line method / 20% p.a. on the straight line method / 10% p.a. on the straight line method/ 5% p.a. on the straight line method / 33% p.a. on the straight line method

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.

1.5
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

PENTEWAN SANDS, LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 13 -
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).

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.

1.7
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.

 

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.

1.8
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.

1.9
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.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

PENTEWAN SANDS, LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 14 -
Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

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, 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.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

PENTEWAN SANDS, LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 15 -
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.

 

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.

 

 

1.12
Leases

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
Turnover and other revenue

An analysis of the company's turnover is as follows:

2025
2024
£
£
Turnover analysed by class of business
Sale of services
5,431,788
5,802,050
Sale of goods
801,540
758,239
6,233,328
6,560,289
PENTEWAN SANDS, LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
2
Turnover and other revenue
(Continued)
- 16 -
2025
2024
£
£
Turnover analysed by geographical market
Turnover in UK
6,233,328
6,560,289
2025
2024
£
£
Other revenue
Interest income
92,230
75,851
Franchise fees
136,341
147,638
Rent receivable
84,412
50,127
3
Operating profit
2025
2024
Operating profit for the year is stated after charging/(crediting):
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
16,400
15,000
Depreciation of owned tangible fixed assets
754,221
722,451
Profit on disposal of tangible fixed assets
(59,178)
(125,261)
4
Employees

The average monthly number of persons employed by the company during the year was:

2025
2024
Number
Number
Total number of employees
75
85

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
1,524,059
1,632,016
Social security costs
114,637
116,235
1,638,696
1,748,251
5
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
75,667
75,667
PENTEWAN SANDS, LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 17 -
6
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
16,508
51,118
7
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
57,433
48,539
Other interest income
34,797
27,312
Total income
92,230
75,851
8
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
271,602
382,667
Deferred tax
Origination and reversal of timing differences
121,925
142,997
Total tax charge
393,527
525,664

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2025
2024
£
£
Profit before taxation
1,479,086
2,010,389
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
369,772
502,597
Tax effect of expenses that are not deductible in determining taxable profit
50
50
Depreciation in excess of capital allowances
23,705
23,017
Taxation charge for the year
393,527
525,664
PENTEWAN SANDS, LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 18 -
9
Intangible fixed assets
Goodwill
£
Cost
At 1 April 2024 and 31 March 2025
674,000
Amortisation and impairment
At 1 April 2024 and 31 March 2025
674,000
Carrying amount
At 31 March 2025
-
0
At 31 March 2024
-
0
10
Tangible fixed assets
Freehold land and buildings
Plant and machinery
Fixtures, fittings & equipment
Total
£
£
£
£
Cost
At 1 April 2024
11,718,836
4,364,311
1,859,369
17,942,516
Additions
295,668
620,641
293,187
1,209,496
Disposals
-
0
(243,804)
(133,821)
(377,625)
At 31 March 2025
12,014,504
4,741,148
2,018,735
18,774,387
Depreciation and impairment
At 1 April 2024
3,397,853
1,711,256
1,332,468
6,441,577
Depreciation charged in the year
232,730
379,689
141,802
754,221
Eliminated in respect of disposals
-
0
(224,743)
(94,436)
(319,179)
At 31 March 2025
3,630,583
1,866,202
1,379,834
6,876,619
Carrying amount
At 31 March 2025
8,383,921
2,874,946
638,901
11,897,768
At 31 March 2024
8,320,983
2,653,056
526,900
11,500,939
11
Investment property
2025
£
Fair value
At 1 April 2024 and 31 March 2025
1,008,600
PENTEWAN SANDS, LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
11
Investment property
(Continued)
- 19 -

Investment property comprises of land and property for both commercial and residential letting. In order to ascertain the fair value, the directors have used a professional valuation obtained for internal purposes obtained in October 2018 together with any changes in the relevant properties or the rents obtained since then, to include referring to published information on property sales in the area and to yields commonly obtainable on commercial and residential investments and making enquiries of local agents in relation to current transactions in Cornwall. The directors do not consider that the fair value of the properties has changed in the last 12 months.

12
Stocks
2025
2024
£
£
Finished goods and goods for resale
79,471
116,413
13
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
146,509
135,217
Corporation tax recoverable
318,232
227,930
Other debtors
35,449
24,620
Prepayments and accrued income
38,719
34,690
538,909
422,457
14
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Bank loans
16
-
0
272,727
Trade creditors
557,880
373,112
Taxation and social security
64,126
87,020
Other creditors
31,366
21,559
Accruals and deferred income
1,479,176
1,245,067
2,132,548
1,999,485

Lloyds Bank PLC hold a first legal charge over the freehold land and buildings at Pentewan Sands Holiday Park.

15
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Bank loans and overdrafts
16
-
0
340,909
PENTEWAN SANDS, LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 20 -
16
Loans and overdrafts
2025
2024
£
£
Bank loans
-
0
613,636
Payable within one year
-
0
272,727
Payable after one year
-
0
340,909
17
Deferred taxation

Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated Capital Allowances
1,232,369
1,110,444
Investment property
218,808
218,808
1,451,177
1,329,252
2025
Movements in the year:
£
Liability at 1 April 2024
1,329,252
Charge to profit or loss
121,925
Liability at 31 March 2025
1,451,177

£165,997 of the deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.

18
Share premium account
2025
2024
£
£
At the beginning and end of the year
3,448
3,448
19
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary Shares of £1 each
6,170
6,170
6,170
6,170
PENTEWAN SANDS, LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
19
Share capital
(Continued)
- 21 -

Each share is entitled to one vote in any circumstances. Each share has equal rights to dividends. Each share is entitled to participate in a distribution from a winding up of the company.

20
Capital redemption reserve
2025
2024
£
£
At the beginning and end of the year
11,252
11,252
21
Non-distributable profits reserve
2025
2024
£
£
At the beginning and end of the year
672,588
672,588
22
Profit and loss reserves
2025
2024
£
£
At the beginning of the year
11,712,847
10,228,122
Profit for the year
1,085,559
1,484,725
At the end of the year
12,798,406
11,712,847
23
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2025
2024
£
£
Aggregate compensation
66,667
66,667
Other information

Management fees of £28,600 (2024 : £28,600) were paid to Mr J R T Willis, a director of Pentewan Sands Limited, who was acting in the capacity of a sole trader, there was no outstanding balance at the year end.

At the year end the company owed £118,669 (2024 : £92,563) to Heligan Development Limited being rental income for the year at Harvington Lock. Mr J R T Willis and Mr P E Hawley, directors of Pentewan Sands Limited, are also directors of this company.

The freehold interest in Harvington Lock Caravan Park is owned jointly by Pentewan Sands Limited and Heligan Development Limited in the proportion of 56.67% and 43.33% respectively.

PENTEWAN SANDS, LIMITED
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 22 -
24
Ultimate controlling party

The company was controlled throughout the current and previous period by the directors.

25
Analysis of changes in net funds
1 April 2024
Cash flows
31 March 2025
£
£
£
Cash at bank and in hand
3,027,542
523,299
3,550,841
Borrowings excluding overdrafts
(613,636)
613,636
-
2,413,906
1,136,935
3,550,841
26
Cash generated from operations
2025
2024
£
£
Profit for the year after tax
1,085,559
1,484,725
Adjustments for:
Taxation charged
393,527
525,664
Finance costs
16,508
51,118
Investment income
(92,230)
(75,851)
Gain on disposal of tangible fixed assets
(59,178)
(125,261)
Depreciation and impairment of tangible fixed assets
754,221
722,451
Movements in working capital:
Decrease in stocks
36,942
29,954
(Increase)/decrease in debtors
(26,150)
235,871
Increase/(decrease) in creditors
405,790
(674,511)
Cash generated from operations
2,514,989
2,174,160
2025-03-312024-04-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.300Mr P E HawleyMr J KitsonMs L DadswellMs L DadswellMr J R T Willis03944752024-04-012025-03-310394475bus:CompanySecretaryDirector12024-04-012025-03-310394475bus:Director12024-04-012025-03-310394475bus:Director22024-04-012025-03-310394475bus:Director32024-04-012025-03-310394475bus:CompanySecretary12024-04-012025-03-310394475bus:Director42024-04-012025-03-310394475bus:RegisteredOffice2024-04-012025-03-3103944752025-03-3103944752023-04-012024-03-310394475core:RetainedEarningsAccumulatedLosses2023-04-012024-03-310394475core:RetainedEarningsAccumulatedLosses2024-04-012025-03-3103944752024-03-310394475core:LandBuildingscore:OwnedOrFreeholdAssets2025-03-310394475core:PlantMachinery2025-03-310394475core:FurnitureFittings2025-03-310394475core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-310394475core:PlantMachinery2024-03-310394475core:FurnitureFittings2024-03-310394475core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-310394475core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-310394475core:CurrentFinancialInstruments2025-03-310394475core:CurrentFinancialInstruments2024-03-310394475core:Non-currentFinancialInstruments2025-03-310394475core:Non-currentFinancialInstruments2024-03-310394475core:ShareCapital2025-03-310394475core:ShareCapital2024-03-310394475core:SharePremium2025-03-310394475core:SharePremium2024-03-310394475core:CapitalRedemptionReserve2025-03-310394475core:CapitalRedemptionReserve2024-03-310394475core:FurtherSpecificReserve1ComponentTotalEquity2025-03-310394475core:FurtherSpecificReserve1ComponentTotalEquity2024-03-310394475core:RetainedEarningsAccumulatedLosses2025-03-310394475core:RetainedEarningsAccumulatedLosses2024-03-310394475core:ShareCapital2023-03-310394475core:SharePremium2023-03-310394475core:CapitalRedemptionReserve2023-03-310394475core:FurtherSpecificReserve1ComponentTotalEquity2023-03-310394475core:RetainedEarningsAccumulatedLosses2023-03-3103944752023-03-310394475core:ShareCapitalOrdinaryShareClass12025-03-310394475core:ShareCapitalOrdinaryShareClass12024-03-310394475core:RetainedEarningsAccumulatedLosses2024-03-31039447512024-04-012025-03-31039447512023-04-012024-03-3103944752024-03-310394475core:LandBuildingscore:OwnedOrFreeholdAssets2024-04-012025-03-310394475core:PlantMachinery2024-04-012025-03-310394475core:FurnitureFittings2024-04-012025-03-310394475core:UKTax2024-04-012025-03-310394475core:UKTax2023-04-012024-03-310394475core:Goodwill2024-03-310394475core:Goodwill2025-03-310394475core:Goodwill2024-03-310394475core:LandBuildingscore:OwnedOrFreeholdAssets2024-03-310394475core:PlantMachinery2024-03-310394475core:FurnitureFittings2024-03-310394475bus:OrdinaryShareClass12024-04-012025-03-310394475bus:OrdinaryShareClass12025-03-310394475bus:OrdinaryShareClass12024-03-310394475bus:PrivateLimitedCompanyLtd2024-04-012025-03-310394475bus:FRS1022024-04-012025-03-310394475bus:Audited2024-04-012025-03-310394475bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP