SWANAGE LIMITED

Company Registration Number:
04063428 (England and Wales)

Unaudited abridged accounts for the year ended 31 March 2025

Period of accounts

Start date: 01 April 2024

End date: 31 March 2025

SWANAGE LIMITED

Contents of the Financial Statements

for the Period Ended 31 March 2025

Balance sheet
Notes

SWANAGE LIMITED

Balance sheet

As at 31 March 2025


Notes

2025

2024


£

£
Fixed assets
Tangible assets: 3 7,208 12,891
Investments: 4 2,111,052 1,957,125
Total fixed assets: 2,118,260 1,970,016
Current assets
Stocks: 38,333 38,333
Debtors:   146,289 18,681
Cash at bank and in hand: 108,218 601,217
Total current assets: 292,840 658,231
Creditors: amounts falling due within one year: 5 (2,342,844) (2,610,008)
Net current assets (liabilities): (2,050,004) (1,951,777)
Total assets less current liabilities: 68,256 18,239
Creditors: amounts falling due after more than one year: 6 (304,500) (304,500)
Total net assets (liabilities): (236,244) (286,261)
Capital and reserves
Called up share capital: 100 100
Profit and loss account: (236,344) (286,361)
Shareholders funds: (236,244) (286,261)

The notes form part of these financial statements

SWANAGE LIMITED

Balance sheet statements

For the year ending 31 March 2025 the company was entitled to exemption under section 477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

The members have agreed to the preparation of abridged accounts for this accounting period in accordance with Section 444(2A).

These accounts have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

The directors have chosen to not file a copy of the company’s profit & loss account.

This report was approved by the board of directors on 22 December 2025
and signed on behalf of the board by:

Name: J SCALES
Status: Director

The notes form part of these financial statements

SWANAGE LIMITED

Notes to the Financial Statements

for the Period Ended 31 March 2025

1. Accounting policies

These financial statements have been prepared in accordance with the provisions of Section 1A (Small Entities) of Financial Reporting Standard 102

Turnover policy

Turnover is measured at the fair value of the consideration received or receivable, stated net of discounts, rebates, value added tax and other sales taxes.

Tangible fixed assets and depreciation policy

Tangible fixed assets are stated at cost, net of depreciation and any provision for impairment. Depreciation is calculated to write down the cost of all tangible fixed assets by equal annual instalments over their expected useful lives. The rates generally applicable are: Office equipment - 25% on cost Motor vehicles - 25% on cost

Other accounting policies

Stock and work in progress Stock and work in progress is stated at the lower of cost and net realisable value. Work in progress represents direct costs incurred, but which have not been included in income to the accounting date. Debtors Short term debtors are measured at the transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment. Creditors Short term trade creditors are measured at transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method. Taxation Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. Current and deferred taxation assets and liabilities are not discounted. Current tax is recognised at the amount payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date. Deferred tax Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that * The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and * Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met. Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the difference between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using the tax rates that have been enacted or substantively enacted by the reporting date. Financial instruments The company only enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in non-puttable ordinary shares. Debt instruments (other than those wholly repayable or receivable within one year), including loans and other accounts receivable or payable, are initially measured at present value of the future cash flows and subsequently at amortised cost using the effective interest method. Debt instruments that are payable or receivable within one year, typically trade payables or receivables, are measured initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received. However if the arrangements of a short term instrument constitute a financing transaction, like the payment of a trade debt deferred beyond normal business terms or financed at a rate of interest that is not a market rate or in the case of an out-right short-term loan not at market rate, the financial asset or liability is measured, initially, at the present value of the future cash flow discounted are a market rate of interest for a similar debt instrument and subsequently at amortised cost.

SWANAGE LIMITED

Notes to the Financial Statements

for the Period Ended 31 March 2025

2. Employees

2025 2024
Average number of employees during the period 3 3

SWANAGE LIMITED

Notes to the Financial Statements

for the Period Ended 31 March 2025

3. Tangible Assets

Total
Cost £
At 01 April 2024 46,876
Additions 1,106
Disposals (167)
At 31 March 2025 47,815
Depreciation
At 01 April 2024 33,985
Charge for year 6,789
On disposals (167)
At 31 March 2025 40,607
Net book value
At 31 March 2025 7,208
At 31 March 2024 12,891

SWANAGE LIMITED

Notes to the Financial Statements

for the Period Ended 31 March 2025

4. Fixed investments

Unlisted investments (neither listed nor unlisted) were as follows: Interest in Themis Holdings LLP £2,111,051 £1,957,124 Investment in subsidiary Shares at cost £1 £1 The principal activity of Themis Holdings LLP is property investment and development. The company owns 100% of the issued share capital of Marischal Road Limited, the principle activity of which is property development. The aggregate capital and reserves of Marischal Road Limited at 31 March 2025 is £1,650 (2024: £223).

SWANAGE LIMITED

Notes to the Financial Statements

for the Period Ended 31 March 2025

5. Creditors: amounts falling due within one year note

Trade creditors £16,455 £6,462 Amount due to subsidiary undertaking £- £6,534 Amounts due to related undertakings £238,955 £323,096 Amounts due to directors £1,298,910 £1,478,322 Other creditors £761,957 £774,864 Corporation tax £834 £235 Other taxes and social security costs £20,233 £13,633 Amounts outstanding under hire purchase contracts £- £1,362 Accruals and deferred income £5,500 £5,500

SWANAGE LIMITED

Notes to the Financial Statements

for the Period Ended 31 March 2025

6. Creditors: amounts falling due after more than one year note

Bank loan £304,500 £304,500 Bank borrowings are repayable as follows: After five years £304,500 £304,500

SWANAGE LIMITED

Notes to the Financial Statements

for the Period Ended 31 March 2025

7. Related party transactions

The following are related undertakings in which J Scales, a director, is also a director and shareholder. Balances at 31 March 2025 and 31 March 2024 are as follows: Amounts due to the company Hollytree (London) Limited £44,107 £- Marischal Road Limited £93,689 £- Amounts due by the company Hollytree (London) Limited £- £34,892 J S Property Developments Limited £238,955 £286,205 Marischal Road Limited £- £6,534 The company is a partner in Themis Holdings LLP, a partnership in which the directors, J Scales and A F Scales, are also partners. The share of the profit attributable to the company for the year amounted to £181,156 (2024: loss £24,043).