Frogmary Farm Limited 08727531 false 2024-04-01 2025-03-31 2025-03-31 The principal activity of the company is mixed farming. Digita Accounts Production Advanced 6.30.9574.0 true 08727531 2024-04-01 2025-03-31 08727531 2025-03-31 08727531 core:RetainedEarningsAccumulatedLosses 2025-03-31 08727531 core:ShareCapital 2025-03-31 08727531 core:CurrentFinancialInstruments core:WithinOneYear 2025-03-31 08727531 core:Non-currentFinancialInstruments core:AfterOneYear 2025-03-31 08727531 bus:SmallEntities 2024-04-01 2025-03-31 08727531 bus:AuditExemptWithAccountantsReport 2024-04-01 2025-03-31 08727531 bus:FullAccounts 2024-04-01 2025-03-31 08727531 bus:SmallCompaniesRegimeForAccounts 2024-04-01 2025-03-31 08727531 bus:RegisteredOffice 2024-04-01 2025-03-31 08727531 bus:Director1 2024-04-01 2025-03-31 08727531 bus:Director2 2024-04-01 2025-03-31 08727531 bus:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 08727531 core:OtherResidualIntangibleAssets 2024-04-01 2025-03-31 08727531 core:FurnitureFittings 2024-04-01 2025-03-31 08727531 core:LandBuildings 2024-04-01 2025-03-31 08727531 core:MotorCars 2024-04-01 2025-03-31 08727531 core:PlantMachinery 2024-04-01 2025-03-31 08727531 core:VehiclesPlantMachinery 2024-04-01 2025-03-31 08727531 countries:EnglandWales 2024-04-01 2025-03-31 08727531 2024-03-31 08727531 2023-04-01 2024-03-31 08727531 2024-03-31 08727531 core:RetainedEarningsAccumulatedLosses 2024-03-31 08727531 core:ShareCapital 2024-03-31 08727531 core:CurrentFinancialInstruments core:WithinOneYear 2024-03-31 08727531 core:Non-currentFinancialInstruments core:AfterOneYear 2024-03-31 iso4217:GBP xbrli:pure

Registration number: 08727531

Frogmary Farm Limited

Annual Report and Unaudited Filleted Abridged Financial Statements

for the Year Ended 31 March 2025

 

Frogmary Farm Limited

Contents

Abridged Balance Sheet

1

Notes to the Unaudited Abridged Financial Statements

2 to 4

 

Frogmary Farm Limited

(Registration number: 08727531)
Abridged Balance Sheet as at 31 March 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

4

3,050,566

5,527,983

Current assets

 

Stocks

338,155

241,716

Debtors

450,001

257,560

Cash at bank and in hand

 

16,366

230,764

 

804,522

730,040

Creditors: Amounts falling due within one year

5

(955,796)

(1,736,810)

Net current liabilities

 

(151,274)

(1,006,770)

Total assets less current liabilities

 

2,899,292

4,521,213

Creditors: Amounts falling due after more than one year

6

(1,334,388)

(2,663,376)

Provisions for liabilities

(325,330)

(419,106)

Net assets

 

1,239,574

1,438,731

Capital and reserves

 

Called up share capital

220

220

Profit and loss account

1,239,354

1,438,511

Total equity

 

1,239,574

1,438,731

For the financial year ending 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 accounts for the year in question in accordance with section 476; and

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

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

All of the company’s members have consented to the preparation of an Abridged Balance Sheet in accordance with Section 444(2A) of the Companies Act 2006.

Approved and authorised by the Board on 23 December 2025 and signed on its behalf by:
 

Mrs C L Bragg
Director

Mr N R Bragg
Director

 
     
 

Frogmary Farm Limited

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 March 2025

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Frogmary Green Farm
West Street
South Petherton
Somerset
TA13 5DJ

These financial statements were authorised for issue by the Board on 23 December 2025.

2

Accounting policies

Statement of compliance

These abridged financial statements were prepared in accordance with Financial Reporting Standard 102 Section 1A 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These abridged financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

Tax

The tax expense for the period comprises deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

 

Frogmary Farm Limited

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 March 2025

Deferred income tax is recognised on temporary differences arising between the tax bases of assets and
liabilities and their carrying amounts in the financial statements and on unused tax losses or tax credits in the
company. Deferred income tax is determined using tax rates and laws that have been enacted or substantively
enacted by the reporting date.

The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely
than not to be recovered based on current or future taxable profit.

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Leasehold - buildings

2% - 4% straight line

Plant and machinery

15% reducing balance

Tractors

25% reducing balance

Motor

25% reducing balance

Office equipment

25% reducing balance

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Other intangible assets

20% straight line

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 16 (2024 - 15).

 

Frogmary Farm Limited

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 March 2025

4

Tangible assets

Total
£

Cost or valuation

At 1 April 2024

7,810,012

Additions

1,605,202

Disposals

(4,396,424)

At 31 March 2025

5,018,790

Depreciation

At 1 April 2024

2,282,030

Charge for the year

659,241

Eliminated on disposal

(973,047)

At 31 March 2025

1,968,224

Carrying amount

At 31 March 2025

3,050,566

At 31 March 2024

5,527,983

5

Creditors: amounts falling due within one year

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £617,440 (2024 - £951,763)

6

Creditors: amounts falling due after more than one year

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £1,334,388 (2024 - £2,663,376).

Creditors include bank loans repayable by instalments of £nil (2024 - £1,370,616) due after more than five years.

7

Financial commitments, guarantees and contingencies

Amounts not provided for in the balance sheet

The total amount of guarantees not included in the balance sheet is £4,020,000 (2024 - £1,550,000). The directors have given a personal guarantee in respect of the overdraft facility and bank loans, which is mainly secured on property owned personally.