Company registration number 11161983 (England and Wales)
ADVANCE NORTHUMBERLAND LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
ADVANCE NORTHUMBERLAND LIMITED
COMPANY INFORMATION
Directors
Mr W Thompson
Mr A Moffat CBE
Mrs H Florek
Mr I Slater
Mr A McGhin
Mr S Harrison
(Appointed 1 April 2024)
Mr DJ Warburton
(Appointed 17 February 2025)
Secretary
Mr W Thompson
Company number
11161983
Registered office
Wansbeck Workspace
Rotary Parkway
Ashington
Northumberland
NE63 8QZ
Auditor
Robson Laidler Accountants Limited
Fernwood House
Fernwood Road
Jesmond
Newcastle upon Tyne
Tyne and Wear
England
NE2 1TJ
Bankers
Cooperative Bank
Norfolk House
84/86 Grey Street
Newcastle-upon-Tyne
NE1 6BZ
ADVANCE NORTHUMBERLAND LIMITED
CONTENTS
Page
Strategic report
1 - 4
Directors' report
5 - 9
Independent auditor's report
10 - 12
Group statement of comprehensive income
13
Group balance sheet
14
Company balance sheet
15
Group statement of changes in equity
16
Company statement of changes in equity
17
Group statement of cash flows
18
Notes to the financial statements
19 - 34
ADVANCE NORTHUMBERLAND LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 1 -

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

Stategy and Objectives

The Advance Northumberland Group (as defined below) is an incorporated group of companies limited by shares and is wholly owned by, and trades in support of, Northumberland County Council (NCC). The group successfully delivers a unique combination of activities which contribute to the place shaping, regeneration, economic growth and housing aspirations of the Council. The group operates on a commercial basis but is always cognisant of its public ownership and its mission to improve prosperity, quality of life and increase business activity throughout Northumberland.

The priorities of the Advance Northumberland Group are to improve prosperity and quality of life, and to increase business activity throughout Northumberland.

The Advance Northumberland Group consists of five companies all focussed and working towards our mission. The companies within the Group are:

· Advance Northumberland Limited

· Advance Northumberland (Housing) Limited

· Advance Northumberland (Commercial) Limited

· Advance Northumberland (Developments) Limited

· Advance Northumberland (Projects) Limited

In addition, we have one 50/50 Joint Venture, Prudhoe Estates LLP.

Each Company within the Group has its own distinct principal activities, as shown below, which are all aligned to achieve the overall strategic aims of the Advance Northumberland Group.

Advance Northumberland Limited

The company acts as a holding entity for the companies that comprise the Advance Group. Advance Northumberland Limited provides corporate services, which are recharged to the other companies within the Group.

Advance Northumberland (Housing) Limited

The principal activities of the company are:

· to provide good quality, private rented sector (PRS) homes in the private rental market;

· to provide homes at rents that local people can afford.

Advance Northumberland (Commercial) Limited

The principal activities of the company are:

· to own, manage and let quality commercial properties;

· to source strategic employment land, commercial accommodation or services to attract inward investment and economic growth in Northumberland.

ADVANCE NORTHUMBERLAND LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -

Advance Northumberland (Developments) Limited

The principal activities of the company are:

· to design, build and sell good quality homes for sale to the public under the Ascent Homes brand

· to deliver regeneration and development schemes across the Advance Northumberland Group and with other key partners

Advance Northumberland (Projects) Limited

The principal activity of the company is to provide project management services to Northumberland County Council.

Review of the Group's Business during 2024/25

The Group has continued to perform and deliver despite challenging market and economic factors. The Housing portfolio continues to provide good homes for rent. The Commercial portfolio continues to support the local economy in a wide range of sectors. Ascent Homes has delivered a significant number of new homes and continues to strengthen its brand. The Projects Team have maintained their strong reputation for high quality delivery.

Turnover has increased from £47.1m in 2023/24 to £70.1m in 2024/25. Gross profit has increased from a loss of £17.4m to a profit of £16.8m. Investment property valuations have further increased by £19.3m (2024: increase of £6.2) and has been charged to the Statement of Comprehensive Income. Profit before taxation is £19.0m (2024: £3.1m)

Fixed assets have increased from £280m at the start of the financial year to £315.8m at the balance sheet date. Current assets amount to £38.3m (2024: £60.2m), whilst short term creditors of £10.5m (2024: £17.3m) exist at the Balance Sheet date. Long term creditors have decreased to £277.1m (2024: £283.6m) using our commercial loan facility with Northumberland County Council and deferred grant income. Cash levels within the Group have decreased to £5.4m (2024: £9.8m).

Shareholders’ funds within the balance sheet now amount to £44.5m, an increase from the previous year level of £25.0m.

Advance Northumberland (Housing) Limited

The company continued to perform strongly, with tangible improvements to income recovery and compliance processes. In-house resources and skills have been further bolstered, facilitating continued financial efficiency improvements and provision of services to the wider Group.

Overall lettings performance has also been strong, with timescales for tenancies being secured on available properties falling for a consecutive year. Occupancy levels fell slightly during the year due to a strategic decision to reduce refurbishment expenditure in Q3 and Q4. Revenue has grown to £6.8m (2024: £6.4m), gross profit has increased to £5.1m (2024: £4.1m). The company made a pre-tax profit of £6.7m (2024: £8.1m), a dividend was also paid to Advance Northumberland Limited amounting to £0.2m (2024: £0.5m).

The total value of the property portfolio has increased in year by £4.2m to £118m (2024: £113.8m). This includes a £5.5m upward movement in valuations (2024: £5.1m).

ADVANCE NORTHUMBERLAND LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -

Advance Northumberland (Commercial) Limited

 

2024/25 has seen revenue increase slightly to £16.8m (2024: £16.2m). Operating profit has increased to £12.4m (2024: £9.1m). Advance Northumberland (Commercial) Limited made a pre-tax profit of £13.6m (2024: £0.6).

Profit during 2024/25 is again significantly impacted by the accounting treatment of revaluation which positively affects the profit and loss by £13.8m (2024: £1.7m).

Fixed assets values have increased from £152.6m at the start of the financial year to £178.5m at the balance sheet date.

The company undertook a strategic property rationalisation strategy within the year, disposing of cash-inefficient or non-strategic assets within the portfolio. This has assisted in repurposing the portfolio, reducing debt and ensuring the business has a modern fit-for-purpose portfolio for future years. The disposal programme will continue over future years, with future growth to supplement the loss in commercial space through a mix of direct acquisitions and internal development on Advance Northumberland owned land holdings.

Below we list noteworthy property transactions in the year:

 

Advance Northumberland (Developments) Limited

 

2024/25 has been a period of significant progress on numerous regenerative and private sale developments within the county, delivered with ongoing support from both our project management activities and the Ascent Homes construction team. The Company has seen large growth in revenue to £45.7m (2024: £23.6m), cost of sales decreased to £45.8m (2024: £56.2m). This is due to the sale of completed assets set out below and the increase in work through Ascent Homes. Work in progress levels have decreased to £38.0m from £48.0m.

The developments under construction in the year are as follows:

· Wayside Point (Phase 3&4), Ellington, NE61 5HH – 42 units were completed on the development of 150 new-build homes.

· Kingsmead, Wooler, NE71 6AE - 2 units were completed on the development of 72 new high-quality homes.

· Commissioners Quay, Blyth, NE24 3AF - 4 units were completed on the development of 41 high quality, waterfront homes.

· Willow Farm, Choppington, NE62 5RG – 68 units were completed on the development of 275 new-build homes.

· Allerburn Manor, Alnwick, NE66 2NJ – 9 units were completed on the development of 16 high-quality executive homes.

· There are many schemes at various stages of planning/feasibility to continue to deliver homes to the private retail market and to support Northumberland County Council's aim of increasing the number of affordable houses available throughout the county.

ADVANCE NORTHUMBERLAND LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 4 -

Advance Northumberland (Projects) Limited

 

Throughout the year, the Company has been involved in a broad portfolio of projects across the county, supporting Northumberland County Council and the Advance Group companies. This programme of work – including town centre regeneration, cinema, and retail developments – will continue to be delivered into the next financial year.

The Company has maintained revenue at £0.6m (2024: £0.6m). Cost of sales have reduced to £0.2m (2024: £0.5m). The profit for the financial year is £0.02m (2024: loss £0.1m).

Debtors have increased to £0.2m (2024: £0.03m). Short term creditors have increased to £0.2m (2024: £0.1m). The majority of the balance is owed by group undertakings.

Principal risks and uncertainties

The Advance Northumberland Group takes a proactive approach to risk management.

The overarching strategic approach and risk appetite is set by the Advance Northumberland Group Board. The organisational hierarchy provides for the dynamic escalation and de-escalation of risks between department Project Risk Registers, to an Operational Risk Register and the Corporate Risk Register. All risks are recorded, together with their impacts and controls, and scored, using the 5 x 5 matrix set out in the Risk Management Policy, which was last reviewed and approved by Board on 04 September 2025.

The Executive Risk Management Group (ERMG) is the formal management group created to support the Board manage current and emerging strategic and operational risk. The purpose of the ERMG is to create the functional link between the Board and the operational management teams. The ERMG ensures compliance with our Risk Management Policy and the integration of risk management into our business planning and decision-making processes, supporting the continuous improvement of the organisation. ERMG report their review of risk to all Board meetings, and all Audit Committee meetings receive an assurance report from the Executive Director of Governance on the efficacy of the Risk Management Policy and operational practices.

The most recent review by the ERMG (on 09 December 2025) concluded there were no red risks facing the organisation.

All lower-rated risks identified on the respective risk registers have corresponding controls and action plans agreed by the Executive team. Risk Management within the organisation is also subject to review by Internal Audit, the last audit was completed in FY 2024/25 and reported a positive assurance to the Audit Committee and Board.

Future business performance

The Advance Northumberland Group expects to continue its current operational activities, increasing the number of PRS, affordable, and market sale properties through Advance Northumberland Housing and Ascent Homes, continuing to generate attractive commercial and retail opportunities throughout Northumberland, and leading on regeneration. The Group expects to further enhance its existing performance and bring forward new opportunities in sustainable development activities.

On behalf of the board

Mr A Moffat CBE
Director
22 December 2025
ADVANCE NORTHUMBERLAND LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2025
- 5 -

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

Principal activities

The principal activity of the company and group was the provision of rented accommodation, commercial buildings and garages, provide project management services and new build homes for sale through Ascent Homes.

Results and dividends

The results for the year are set out on page 13.

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

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 Reid
(Resigned 28 August 2025)
Ms K Gardner
(Resigned 14 February 2025)
Mr P Hunter
(Resigned 24 April 2024)
Mr W Thompson
Mr A Moffat CBE
Mrs H Florek
Mr I Slater
Mr A McGhin
Mr S Harrison
(Appointed 1 April 2024)
Mr DJ Warburton
(Appointed 17 February 2025)
Business relationships

We have set out below how we have engaged with and taken into consideration the needs of our stakeholders. These stakeholders continue to represent the key resources and relationships of the Group, as well as being the key to the Group's long-term success.

 

Customers

We work hard to put customers at the heart of everything we do. We have continued to offer a first-class service to all our customers. Over the past year, the Group established additional rigour with regard to client account management and is continuing this investment in the coming year to enable direct engagement with our customers.

 

Suppliers

The Group works responsibly with its suppliers. We look to build strong relationships giving us an opportunity to understand better the services we procure and access environmental and social impacts of our supplier chain. We aim to pay our suppliers promptly, within the terms they set out.

ADVANCE NORTHUMBERLAND LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 6 -

SECR 2024/25

This is our third year of reporting against the UK mandatory Streamlined Energy & Carbon Reporting requirement for UK businesses. This section has been prepared in accordance with our regulatory requirement to report greenhouse gas (GHG) emissions pursuant of the Companies (Directors’ Report) and Limited Liability Partnerships (Energy & Carbon Report) Regulations 2018 (“the 2018 regulations), which implements the government’s policy on SECR.

Limitations & Assumptions

There have been several assumptions made in achieving the data for Scope 1. The assumptions relate to the calculation of fuel purchased and used in Advance fleet vehicles and on-site telehandlers. These are listed below:

Limitations within the data:

Data Summary

Table 1 below shows our Energy Consumption GHG for the financial year 01/04/2024 - 31/03/2025, with comparison against the baseline year of 2022/23. Also included data for financial year 2023/24 to provide a view on annual performance.

Table 1. Energy Consumption

Aggregate of energy consumption in the year

2022-2023 (kWh)

2023-2024 (kWh)

2024-2025 (kWh)

% Change from Baseline

Natural gas

65,548

72,537

58,176

-11

Fuel for fleet vehicles

769,580

568,399

731,697

-5

Electricity

622,157

665,494

637,127

+2

Total Energy Consumption

1,457,285

1,306,430

1,427,000

-2

 

The data in Table 1 has been calculated taking into consideration an error in previous reporting, which categorised certain consumption data (and emissions) into the wrong scope. In previous reporting what should have been classified as Business Travel (staff mileage on company business, and therefore, Scope 3 emissions), was classified as Scope 1 fuel use. This has been corrected and presented in Table 1.

Table 2 shows the associated carbon emissions of the data in the consumption table (above). They are classified according to the guidance set out in the GHG Protocol.

 

 

 

 

 

 

ADVANCE NORTHUMBERLAND LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -

Table 2. Total Carbon Emissions

Financial Year GHG Emissions

2022-2023 (TeCO2e)

2023-2024 (TeCO2e)

2024-2025 (TeCO2e)

% Change from Baseline

SCOPE 1 - Natural gas

12.0

13.3

10.6

-11.6

SCOPE 1 - Fuel for fleet vehicles

180.6

131.0

168.7

-6.6

SCOPE 2 - Electricity

120.3

137.8

131.9

+9.6

Total Energy Emissions for Scopes 1 & 2

312.9

282.1

311.2

-0.5

 

Quantification & Reporting Methodology

Carbon emissions data have been calculated as per guidance set out in the GHG Protocol (Corporate Accounting & Reporting Standard). Where available, activity data have been used to calculate emissions; where not available, spend data or other assumptions have been used to achieve emissions data.

Scope 1 Emissions

Emissions from natural gas consumption were determined as per the GHG Protocol, where kWh of consumption are multiplied by the emissions factor for FY2024/25 (that is, the EF for 2024, as this is the majority of the financial year), to give total CO2e emissions. Data was extracted from the Northumberland County Council Energy Manager Live portal. Gas data was uploaded from invoiced bills.

Also in Scope 1 are the emissions associated with the fuel bought and used in Advance’s fleet vehicles, including that used in the hired site telehandlers (under Advance control). Spend data was used as the basis of calculations for fuel use, converted to L fuel consumed, then multiplied by the EF per L fuel to give the TeCO2e emitted. Power generated was calculated from L fuel consumed multiplied by kWh/L fuel factor to give data for annual kWh generated.

 

Scope 2 Emissions

Emissions from electricity consumption were determined as per the GHG Protocol, where kWh of consumption (activity data) were multiplied by the emissions factor for FY2024/25 (the EF for 2024, as this is the majority of the financial year). Data was extracted from the Northumberland County Council Energy Manager Live portal. Where available, the data collated was metered data; where unavailable, billed invoice data was used. Hence the quality of the data is mixed. Metered data is more accurate and easier to interrogate over specified time intervals. Activity data (kWr consumed) was multiplied by the electricity emissions factor for FY2024/25, to give total CO2e emitted.

 

 

ADVANCE NORTHUMBERLAND LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
ADVANCE NORTHUMBERLAND LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 9 -
Statement of directors' responsibilities

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 group and company, and of the profit or loss of the group 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 group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and 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 group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

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 auditor of the company 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 auditor of the company is aware of that information.

On behalf of the board
Mr A Moffat CBE
Director
22 December 2025
ADVANCE NORTHUMBERLAND LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ADVANCE NORTHUMBERLAND LIMITED
- 10 -
Opinion

We have audited the financial statements of Advance Northumberland Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 March 2025 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group 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 group and parent 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 group's and parent 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:

ADVANCE NORTHUMBERLAND LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ADVANCE NORTHUMBERLAND LIMITED
- 11 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and their 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 parent 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 parent 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.

The risk of material misstatement due to error or fraud has been assessed in conjunction with how internal controls may mitigate any such risk. These controls are reviewed as part of the audit by performing systems walkthroughs to ensure they are operating effectively. Analytical review and substantive testing is also performed on all material balances and therefore any instances of non-compliance should be identified or considered as insignificant. In identifying and assessing risks of material misstatement in respect of irregularities, including fraud, the audit engagement team;

 

 

The risk of management override of controls was also considered an area of potential misstatement due to fraud. Audit procedures performed included testing of manual journal entries and other adjustments and evaluating the business rationale in relation to significant, unusual transactions and transactions entered into outside the normal course of business.

ADVANCE NORTHUMBERLAND LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ADVANCE NORTHUMBERLAND LIMITED
- 12 -

There are inherent limitations in the audit procedures described above and the primary responsibility for the prevention and detection of irregularities including fraud rests with management. As with any audit, there remained a risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations or the override of internal controls.

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.

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.

Michael T Moran BA FCA (Senior Statutory Auditor)
For and on behalf of Robson Laidler Accountants Limited, Statutory Auditor
Accountants
Fernwood House
Fernwood Road
Jesmond
Newcastle upon Tyne
Tyne and Wear
NE2 1TJ
England
22 December 2025
ADVANCE NORTHUMBERLAND LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2025
- 13 -
2025
2024
Notes
£
£
Turnover
3
70,058,851
47,060,409
Cost of sales
(53,237,926)
(64,411,674)
Gross profit/(loss)
16,820,925
(17,351,265)
Administrative expenses
(8,331,127)
(9,653,321)
Other operating income
6,027,516
36,791,427
Operating profit
4
14,517,314
9,786,841
Interest receivable and similar income
102,031
134,557
Interest payable and similar expenses
7
(14,202,440)
(12,946,642)
Amounts written off investments
8
(660,397)
(614,375)
Fair value gains and losses on investment properties
11
19,262,786
6,789,478
Profit before taxation
19,019,294
3,149,859
Tax on profit
9
542,325
(3,447,651)
Profit/(loss) for the financial year
23
19,561,619
(297,792)
Profit/(loss) for the financial year is all attributable to the owner of the parent company.
Total comprehensive income for the year is all attributable to the owner of the parent company.
ADVANCE NORTHUMBERLAND LIMITED
GROUP BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 14 -
2025
2024
as restated
Notes
£
£
£
£
Fixed assets
Intangible assets
-
0
-
0
Tangible assets
10
29,410,204
15,230,267
Investment property
11
280,787,502
258,701,449
Investments
12
5,589,535
6,081,935
315,787,241
280,013,651
Current assets
Stocks
14
19,810,148
45,804,596
Debtors
15
13,087,506
4,659,855
Cash at bank and in hand
5,367,691
9,784,343
38,265,345
60,248,794
Creditors: amounts falling due within one year
16
(10,527,790)
(17,259,719)
Net current assets
27,737,555
42,989,075
Total assets less current liabilities
343,524,796
323,002,726
Creditors: amounts falling due after more than one year
17
(277,053,194)
(283,609,876)
Provisions for liabilities
Provisions
18
8,059,458
-
0
Deferred tax liability
19
13,863,040
14,405,365
(21,922,498)
(14,405,365)
Net assets
44,549,104
24,987,485
Capital and reserves
Called up share capital
22
2
2
Capital redemption reserve
23
4,337,839
4,337,839
Other reserves
23
6,266,568
6,266,568
Profit and loss reserves
23
33,944,695
14,383,076
Total equity
44,549,104
24,987,485
The financial statements were approved by the board of directors and authorised for issue on 22 December 2025 and are signed on its behalf by:
22 December 2025
Mr A Moffat CBE
Director
Company registration number 11161983 (England and Wales)
ADVANCE NORTHUMBERLAND LIMITED
COMPANY BALANCE SHEET
AS AT 31 MARCH 2025
31 March 2025
- 15 -
2025
2024
as restated
Notes
£
£
£
£
Fixed assets
Tangible assets
10
24,613
32,817
Investments
12
3,340,752
3,340,752
3,365,365
3,373,569
Current assets
Debtors
15
796,400
848,600
Cash at bank and in hand
910,103
550,109
1,706,503
1,398,709
Creditors: amounts falling due within one year
16
(1,011,976)
(770,223)
Net current assets
694,527
628,486
Total assets less current liabilities
4,059,892
4,002,055
Provisions for liabilities
Deferred tax liability
19
(182,902)
(147,517)
182,902
147,517
Net assets
4,242,794
4,149,572
Capital and reserves
Called up share capital
22
2
2
Share premium account
23
4,337,839
4,337,839
Profit and loss reserves
23
(95,047)
(188,269)
Total equity
4,242,794
4,149,572

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £93,221 (2024 - £231,791 profit).

The financial statements were approved by the board of directors and authorised for issue on 22 December 2025 and are signed on its behalf by:
22 December 2025
Mr A Moffat CBE
Director
Company registration number 11161983 (England and Wales)
ADVANCE NORTHUMBERLAND LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 16 -
Share capital
Capital redemption reserve
Capital contribution
Profit and loss reserves
Total
£
£
£
£
£
As restated for the period ended 31 March 2024:
Balance at 1 April 2023
2
4,337,839
6,266,568
19,040,368
29,644,777
Effect of change in accounting policy
-
-
-
(4,359,500)
(4,359,500)
As restated
2
4,337,839
6,266,568
14,680,868
25,285,277
Year ended 31 March 2024:
Loss and total comprehensive income
-
-
-
(297,792)
(297,792)
Balance at 31 March 2024
2
4,337,839
6,266,568
14,383,076
24,987,485
Year ended 31 March 2025:
Profit and total comprehensive income
-
-
-
19,561,619
19,561,619
Balance at 31 March 2025
2
4,337,839
6,266,568
33,944,695
44,549,104
ADVANCE NORTHUMBERLAND LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 17 -
Share capital
Share premium account
Profit and loss reserves
Total
£
£
£
£
As restated for the period ended 31 March 2024:
Balance at 1 April 2023
2
4,337,839
(420,060)
3,917,781
Year ended 31 March 2024:
Profit and total comprehensive income for the year
-
-
231,791
231,791
Balance at 31 March 2024
2
4,337,839
(188,269)
4,149,572
Year ended 31 March 2025:
Profit and total comprehensive income
-
-
93,222
93,222
Balance at 31 March 2025
2
4,337,839
(95,047)
4,242,794
ADVANCE NORTHUMBERLAND LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2025
- 18 -
2025
2024
as restated
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
26
25,876,040
(18,871,868)
Interest paid
(14,202,440)
(12,946,642)
Impact of prior period adjustments
-
0
27,471,798
Net cash inflow/(outflow) from operating activities
11,673,600
(4,346,712)
Investing activities
Purchase of tangible fixed assets
(15,634,480)
(2,166,700)
Proceeds from disposal of tangible fixed assets
(11,404,238)
-
Purchase of investment property
(161,898)
(492,416)
Proceeds from disposal of investment property
10,079,981
4,527,241
Working capital movements
492,400
606,583
Other investment movements
(660,397)
(614,445)
Interest received
102,031
134,557
Transfer of investment property
1,024,588
-
0
Other changes in fixed assets
71,761
-
0
Net cash (used in)/generated from investing activities
(16,090,252)
1,994,820
Net decrease in cash and cash equivalents
(4,416,652)
(2,351,892)
Cash and cash equivalents at beginning of year
9,784,343
12,136,235
Cash and cash equivalents at end of year
5,367,691
9,784,343
ADVANCE NORTHUMBERLAND LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 19 -
1
Accounting policies
Company information

Advance Northumberland Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Wansbeck Workspace, Rotary Parkway, Ashington, Northumberland, NE63 8QZ.

 

The group consists of Advance Northumberland Limited and all of its subsidiaries.

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 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
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Advance Northumberland Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.

 

All financial statements are made up to 31 March 2025. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.

Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.

1.3
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the group 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.

ADVANCE NORTHUMBERLAND LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 20 -
1.4
Turnover

Revenue compromises gross rentals exclusive of VAT for Commercial, Residential, Workspace and Garage Properties. Gross rental income is recognised on a straight line basis over the lease term on an accrual basis. The Group records deferred revenue when it receives consideration from a customer before achieving certain criteria that must be met for revenue to be recognised, which mainly is the timing of when rentals are due.

 

Development site sales are recognised as follows;

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
Reducing balance basis over lease period (30/50 years)
Plant and equipment
10% - 33% per annum reducing balance - 33% straightline
Fixtures and fittings
5% per annum straightline
Motor vehicles
25% per annum straightline

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 recognised in the profit and loss account.

1.6
Investment property

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.

 

1.7
Fixed asset investments

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

ADVANCE NORTHUMBERLAND LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 21 -
1.8
Impairment of fixed assets

At each reporting period end date, the group 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.

1.9
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.

1.10
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.

1.11
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 group’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.

1.12
Provisions

Provisions are recognised when the group has a legal or constructive present obligation as a result of a past event, it is probable that the group will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

ADVANCE NORTHUMBERLAND LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 22 -
1.13
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.

1.14
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.15
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 leased asset are consumed.

1.16
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.

2
Judgements and key sources of estimation uncertainty

In the application of the group’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.

3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Residential House Rents
6,655,944
6,351,285
Commercial Properties
15,623,467
15,409,382
Workspace Properties
700,000
611,212
Garage Rents
1,050,000
72,425
Prudhoe LLP
345,971
336,647
Development Project Delivery
45,683,469
24,279,458
70,058,851
47,060,409
ADVANCE NORTHUMBERLAND LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
3
Turnover and other revenue
(Continued)
- 23 -
2025
2024
£
£
Other revenue
Interest income
102,031
134,557
Grants received
3,245,369
34,759,633
4
Operating profit
2025
2024
£
£
Operating profit for the year is stated after charging/(crediting):
Government grants
(3,245,369)
(34,759,633)
Depreciation of owned tangible fixed assets
148,536
169,873
Impairment of owned tangible fixed assets
11,876
-
Loss on disposal of tangible fixed assets
209,658
-
(Profit)/loss on disposal of investment property
(1,337,112)
160,256
Operating lease charges
134,983
23,270
5
Auditor's remuneration
2025
2024
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
6,400
6,000
Audit of the financial statements of the company's subsidiaries
46,660
41,450
53,060
47,450
6
Employees

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

Group
Company
2025
2024
2025
2024
Number
Number
Number
Number
159
139
33
33
ADVANCE NORTHUMBERLAND LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
6
Employees
(Continued)
- 24 -

Their aggregate remuneration comprised:

Group
Company
2025
2024
2025
2024
£
£
£
£
Wages and salaries
4,729,193
4,963,939
1,413,285
1,326,490
Social security costs
676,513
657,654
140,420
136,007
Pension costs
489,751
486,056
95,723
101,106
5,895,457
6,107,649
1,649,428
1,563,603

The Company engages staff that are employed by fellow group company, Advance Northumberland (Housing) Limited.

7
Interest payable and similar expenses
2025
2024
£
£
Interest on bank overdrafts and loans
14,066,994
12,946,642
Other interest
135,446
-
Total finance costs
14,202,440
12,946,642
8
Amounts written off investments
2025
2024
£
£
Changes in investment value of joint ventures
(660,397)
(614,375)
9
Taxation
2025
2024
£
£
Deferred tax
Origination and reversal of timing differences
(542,325)
3,447,651
ADVANCE NORTHUMBERLAND LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
9
Taxation
(Continued)
- 25 -

The actual (credit)/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
19,019,294
3,149,859
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
4,754,824
787,465
Tax effect of expenses that are not deductible in determining taxable profit
2,635,697
1,150,123
Tax effect of income not taxable in determining taxable profit
(6,083,851)
(1,697,370)
Unutilised tax losses carried forward
(1,066,968)
-
0
Effect of change in corporation tax rate
-
89
Group relief
33,498
675,123
Permanent capital allowances in excess of depreciation
(303,009)
40,189
Under/(over) provided in prior years
-
0
(652,342)
Deferred tax movement
(542,325)
(1,151,193)
Charge on joint venture
29,809
-
0
Other timing differences
-
0
(342)
Change in deferred tax on revaluation of investment property
-
0
4,295,909
Taxation (credit)/charge
(542,325)
3,447,651
ADVANCE NORTHUMBERLAND LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 26 -
10
Tangible fixed assets
Group
Freehold land and buildings
Assets under construction
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 April 2024
1,929,439
12,349,451
602,062
2,165,186
86,266
17,132,404
Additions
-
0
15,541,219
21,500
-
0
71,761
15,634,480
Disposals
-
0
-
0
(381,197)
-
0
(4,322)
(385,519)
Transfer to investment property
(1,222,034)
-
0
-
0
-
0
-
0
(1,222,034)
At 31 March 2025
707,405
27,890,670
242,365
2,165,186
153,705
31,159,331
Depreciation and impairment
At 1 April 2024
560,856
-
0
314,846
972,986
53,449
1,902,137
Depreciation charged in the year
6,880
-
0
25,193
108,259
8,204
148,536
Impairment losses
-
0
-
0
11,876
-
0
-
0
11,876
Reversal of past impairment
-
0
-
0
(11,876)
-
0
-
0
(11,876)
Eliminated in respect of disposals
-
0
-
0
(171,539)
-
0
(4,322)
(175,861)
Transfer to investment property
(197,446)
-
0
-
0
-
0
-
0
(197,446)
Other changes
-
0
-
0
-
0
-
0
71,761
71,761
At 31 March 2025
370,290
-
0
168,500
1,081,245
129,092
1,749,127
Carrying amount
At 31 March 2025
337,115
27,890,670
73,865
1,083,941
24,613
29,410,204
At 31 March 2024
1,368,583
12,349,451
287,216
1,192,200
32,817
15,230,267
Company
Motor vehicles
£
Cost
At 1 April 2024 and 31 March 2025
86,266
Depreciation and impairment
At 1 April 2024
53,449
Depreciation charged in the year
8,204
At 31 March 2025
61,653
Carrying amount
At 31 March 2025
24,613
At 31 March 2024
32,817
ADVANCE NORTHUMBERLAND LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 27 -
11
Investment property
Group
Company
2025
2025
£
£
Fair value
At 1 April 2024 and 31 March 2025
258,701,450
-
Additions through external acquisition
161,898
-
Disposals
(8,742,869)
-
Transfers to held for sale
11,404,238
-
Net gains or losses through fair value adjustments
19,262,785
-
At 31 March 2025
280,787,502
-

The freehold investment properties are valued at investment value on 31 March 2025. The properties were valued by Cluttons LLP (Commercial Investments) and Align Properties (Residential Investments) on the basis of open market value for investment purposes, subject to existing tenancies and leases. We have valued the Properties according to their Market Value with vacant possession. Properties acquired in-year not captured by an external valuation were subject to a Director's valuation based upon an achievable rental value, capitalised at an appropriate rental yield.

12
Fixed asset investments
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Investments in subsidiaries
13
-
0
-
0
3,340,752
3,340,752
Other investments
5,589,535
6,081,935
-
0
-
0
5,589,535
6,081,935
3,340,752
3,340,752
Movements in fixed asset investments
Group
Other
£
Cost or valuation
At 1 April 2024
6,081,935
Working capital movements
(492,400)
At 31 March 2025
5,589,535
Carrying amount
At 31 March 2025
5,589,535
At 31 March 2024
6,081,935
ADVANCE NORTHUMBERLAND LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
12
Fixed asset investments
(Continued)
- 28 -
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 April 2024 and 31 March 2025
3,340,752
Carrying amount
At 31 March 2025
3,340,752
At 31 March 2024
3,340,752
13
Subsidiaries

Details of the company's subsidiaries at 31 March 2025 are as follows:

Name of undertaking
Address
Nature of business
Class of
% Held
shares held
Direct
Advance Northumberland (Housing) Limited
1
The provision of rented residential accomodation in Northumberland
Ordinary
100.00
Advance Northumberland (Developments) Limited
1
To design, build and sell good quality homes for sale to the public under the Ascent Homes brand.
Ordinary
100.00
Advance Northumberland (Commercial) Limited
1
To provide land, commercial accomodation and services to the Community and Business
Ordinary
100.00
Advance Northumberland (Projectsl) Limited
1
To provide project management services to Northumberand County Council.
Ordinary
100.00

Registered office addresses (all UK unless otherwise indicated):

1
Wansbeck Workspace, Rotary Parkway, Ashington, Northumberland, NE63 8QZ.
14
Stocks
Group
Company
2025
2024
2025
2024
£
£
£
£
Work in progress
19,810,148
45,804,596
-
-
ADVANCE NORTHUMBERLAND LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 29 -
15
Debtors
Group
Company
2025
2024
2025
2024
Amounts falling due within one year:
£
£
£
£
Trade debtors
7,543,359
3,271,429
-
0
-
0
Corporation tax recoverable
655,761
655,761
-
0
-
0
Amounts owed by group undertakings
465,793
-
703,580
691,785
Other debtors
606,593
732,665
92,820
156,815
Prepayments and accrued income
3,816,000
-
0
-
0
-
0
13,087,506
4,659,855
796,400
848,600
16
Creditors: amounts falling due within one year
Group
Company
2025
2024
2025
2024
£
£
£
£
Trade creditors
386,564
613,017
14,090
4,320
Amounts owed to group undertakings
1,658,880
8,488,348
879,479
646,135
Other taxation and social security
23,712
276,514
-
-
Other creditors
1,001,628
2,904,679
-
0
-
0
Accruals and deferred income
7,457,006
4,977,161
118,407
119,768
10,527,790
17,259,719
1,011,976
770,223
17
Creditors: amounts falling due after more than one year
Group
Company
2025
2024
2025
2024
Notes
£
£
£
£
Amounts owed to group undertakings
267,062,145
274,572,252
-
0
-
0
Government grants
20
9,991,049
9,037,624
-
0
-
0
277,053,194
283,609,876
-
-

Included within creditors falling due after more than one year is an amount of £267,062,114 (2024: £274,572,252) in relation to related party (Northumberland County Council) in respect of liabilities which fall due for payment after more than five years from the Balance Sheet date. No capital repayments are due until the formal terms end. Interest is accrued and/or paid monthly/quarterly.

18
Provisions for liabilities
Group
Company
2025
2024
2025
2024
£
£
£
£
8,059,458
-
-
-
ADVANCE NORTHUMBERLAND LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
18
Provisions for liabilities
(Continued)
- 30 -
Movements on provisions:
Group
£
At 1 April 2024 and 31 March 2025
8,059,458
19
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:

Liabilities
Liabilities
2025
2024
Group
£
£
Accelerated capital allowances
826,277
964,751
Tax losses
444,107
(1,102,374)
Revaluations
5,185,616
14,559,284
Deferred grants
-
(16,296)
Spare 1
7,407,040
-
13,863,040
14,405,365
Liabilities
Liabilities
2025
2024
Company
£
£
Accelerated capital allowances
5,406
7,294
Tax losses
(188,308)
(154,811)
(182,902)
(147,517)
Group
Company
2025
2025
Movements in the year:
£
£
Liability/(Asset) at 1 April 2024
14,405,365
(147,517)
Credit to profit or loss
(542,325)
(35,385)
Liability/(Asset) at 31 March 2025
13,863,040
(182,902)
ADVANCE NORTHUMBERLAND LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 31 -
20
Government grants
Group
Company
2025
2024
2025
2024
£
£
£
£
Arising from government grants
9,991,049
9,037,624
-
-
21
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
489,751
486,056

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

22
Share capital
Group and company
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
2
2
2
2
23
Reserves

Share Premium - This reserve records the amount above the nominal value received for shares issued less transaction costs.

 

Capital Redemption Reserve - This reserve records the nominal value of shares repurchased by the company.

 

Non-distributable unrealised revaluation gains - The balance within the profit and loss reserve amounted to £105,028,317 (2024: £85,765,532).

24
Related party transactions

During the year the company had the following arms length transactions with related parties.

 

During the year payments of £23,539,903 (2024: £14,976,440) were made to Northumberland County Council (ultimate holding company) in respect of Loan Interest, Non Domestic Rates, Council Tax, Planning Applications, Section 278 agreements and other services.

 

As at 31 March 2025 the Group owed £1,494,427 (2024: £7,832,160) and £267,062,145 (2024: £274,572,252) to Northumberland County Council in respect of Interest and capital due on commercial loan facility respectively, whilst Northumberland County Council owed the Group £57,286 (2024: £536,693).

 

Accumulative Funding of £42,259,172 (2024 - £42,259,172) was provided by Northumberland County Council to provide working capital towards their capital programme schemes.

25
Controlling party
ADVANCE NORTHUMBERLAND LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
25
Controlling party
(Continued)
- 32 -

Advance Northumberland Limited financial statements represent the consolidated position of the Advance Group, In turn Advance Northumberland Limited is a wholly owned subsidiary of Northumberland County Council and is therefore consolidated in the Whole of Government financial statements.

 

Northumberland County Council is the immediate and ultimate controlling party. Northumberland County Council, a local authority statutorily constituted in England, prepared consolidated Group financial statements which can be obtained by application to Northumberland County Council, County Hall, Morpeth, Northumberland, NE61 2FF.

26
Cash generated from/(absorbed by) group operations
2025
2024
£
£
Profit/(loss) after taxation
19,561,619
(297,792)
Adjustments for:
Taxation (credited)/charged
(542,325)
3,447,651
Finance costs
14,202,440
12,946,642
Investment income
(102,031)
(134,557)
Loss on disposal of tangible fixed assets
209,658
-
(Gain)/loss on disposal of investment property
(1,337,112)
160,256
Fair value gain on investment properties
(19,262,786)
(6,789,478)
Depreciation and impairment of tangible fixed assets
148,536
169,873
Other gains and losses
660,397
614,375
Increase in provisions
8,059,458
-
Movements in working capital:
Decrease/(increase) in stocks
25,994,448
(2,512,190)
(Increase)/decrease in debtors
(8,427,651)
1,763,825
Decrease in creditors
(14,242,036)
(1,748,719)
Increase/(decrease) in deferred income
953,425
(26,491,754)
Cash generated from/(absorbed by) operations
25,876,040
(18,871,868)
27
Analysis of changes in net funds - group
1 April 2024
Cash flows
31 March 2025
£
£
£
Cash at bank and in hand
9,784,343
(4,416,652)
5,367,691
ADVANCE NORTHUMBERLAND LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 33 -
28
Prior period adjustment
Reconciliation of changes in equity - group
1 April
31 March
2023
2024
£
£
Adjustments to prior year
Grant release
-
2,234,575
Correction to equity
-
(4,359,500)
Total adjustments
-
(2,124,925)
Equity as previously reported
29,644,777
27,112,410
Equity as adjusted
29,644,777
24,987,485
Analysis of the effect upon equity
Profit and loss reserves
-
(2,124,925)
Reconciliation of changes in loss for the previous financial period
2024
£
Adjustments to prior year
Grant release
2,234,575
Loss as previously reported
(2,532,367)
Loss as adjusted
(297,792)
Reconciliation of changes in equity - company
The prior period adjustments do not give rise to any effect upon equity.
Reconciliation of changes in profit for the previous financial period
2024
£
Adjustments to prior year
Total adjustments
-
Profit as previously reported
231,791
Profit as adjusted
231,791
ADVANCE NORTHUMBERLAND LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
28
Prior period adjustment
(Continued)
- 34 -
Notes to reconciliation
Grant release

During the year the group reviewed the accounting treatment of government grants. Grants were previously recognised using the accruals model and instead the performance model was adopted to align with the accounting policy of the ultimate parent company.

 

Advance Northumberland (Housing) Limited released £2,609,367 of grants to the statement of comprehensive income in the prior year to reflect when conditions had been met.

 

Advance Northumberland (Developments) released grant income and work in progress with a net loss to the statement of profit or loss of £374,792, again the conditions of the grant had been met in the prior year.

Correction to equity

Through review of the accounting treatment for grants, it was found that grant income had been incorrectly recognised within Advance Northumberland (Commercial) in a previous year, therefore an adjustment was made to reverse the transaction and recognise the grant income in the correct company, being Advance Northumberland (Developments) Limited.

2025-03-312024-04-01falsefalseCCH SoftwareCCH Accounts Production 2025.300Mr J ReidMs K GardnerMr P HunterMr A Moffat CBEMrs H FlorekMr I SlaterMr A McGhinMr S HarrisonMr DJ WarburtonMr D J WarburtonMr W Thompsonfalse111619832024-04-012025-03-3111161983bus:CompanySecretaryDirector12024-04-012025-03-3111161983bus:Director42024-04-012025-03-3111161983bus:Director52024-04-012025-03-3111161983bus:Director62024-04-012025-03-3111161983bus:Director72024-04-012025-03-3111161983bus:Director82024-04-012025-03-3111161983bus:Director92024-04-012025-03-3111161983bus:CompanySecretary12024-04-012025-03-3111161983bus:Director12024-04-012025-03-3111161983bus:Director22024-04-012025-03-3111161983bus:Director32024-04-012025-03-3111161983bus:Director102024-04-012025-03-31111619832025-03-3111161983bus:Consolidated2024-04-012025-03-3111161983bus:Consolidated2023-04-012024-03-31111619832023-04-012024-03-3111161983bus:Consolidated2025-03-3111161983bus:Consolidated2024-03-31111619832024-03-3111161983core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2025-03-3111161983core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2025-03-3111161983core:PlantMachinerybus:Consolidated2025-03-3111161983core:FurnitureFittingsbus:Consolidated2025-03-3111161983core:MotorVehiclesbus:Consolidated2025-03-3111161983core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-03-3111161983core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2024-03-3111161983core:PlantMachinerybus:Consolidated2024-03-3111161983core:FurnitureFittingsbus:Consolidated2024-03-3111161983core:MotorVehiclesbus:Consolidated2024-03-3111161983core:MotorVehicles2025-03-3111161983core:MotorVehicles2024-03-3111161983core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2025-03-3111161983core:CurrentFinancialInstrumentsbus:Consolidated2024-03-3111161983core:ShareCapitalbus:Consolidated2025-03-3111161983core:ShareCapitalbus:Consolidated2024-03-3111161983core:CapitalRedemptionReservebus:Consolidated2025-03-3111161983core:CapitalRedemptionReservebus:Consolidated2024-03-3111161983core:OtherMiscellaneousReservebus:Consolidated2025-03-3111161983core:OtherMiscellaneousReservebus:Consolidated2024-03-3111161983core:RetainedEarningsAccumulatedLossesbus:Consolidated2025-03-3111161983core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-03-3111161983core:ShareCapital2025-03-3111161983core:ShareCapital2024-03-3111161983core:SharePremium2025-03-3111161983core:SharePremium2024-03-3111161983core:RetainedEarningsAccumulatedLosses2025-03-3111161983core:RetainedEarningsAccumulatedLosses2024-03-3111161983core:ShareCapitalbus:Consolidated2023-03-3111161983core:CapitalRedemptionReservebus:Consolidated2023-03-31111619832023-03-3111161983core:ShareCapital2023-03-3111161983core:SharePremium2023-03-3111161983core:RetainedEarningsAccumulatedLosses2023-03-3111161983bus:Consolidated12023-04-012024-03-3111161983bus:Consolidated2023-03-3111161983core:LandBuildingscore:OwnedOrFreeholdAssets2024-04-012025-03-3111161983core:PlantMachinery2024-04-012025-03-3111161983core:FurnitureFittings2024-04-012025-03-3111161983core:MotorVehicles2024-04-012025-03-3111161983bus:Consolidated12024-04-012025-03-3111161983bus:Consolidated22024-04-012025-03-3111161983bus:Consolidated22023-04-012024-03-3111161983bus:Consolidated32024-04-012025-03-3111161983bus:Consolidated32023-04-012024-03-3111161983bus:Consolidated42024-04-012025-03-3111161983bus:Consolidated42023-04-012024-03-3111161983bus:Consolidated52024-04-012025-03-3111161983bus:Consolidated52023-04-012024-03-3111161983core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-03-3111161983core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2024-03-3111161983core:PlantMachinerybus:Consolidated2024-03-3111161983core:FurnitureFittingsbus:Consolidated2024-03-3111161983core:MotorVehiclesbus:Consolidated2024-03-3111161983bus:Consolidated2024-03-3111161983core:MotorVehicles2024-03-3111161983core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-04-012025-03-3111161983core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2024-04-012025-03-3111161983core:PlantMachinerybus:Consolidated2024-04-012025-03-3111161983core:FurnitureFittingsbus:Consolidated2024-04-012025-03-3111161983core:MotorVehiclesbus:Consolidated2024-04-012025-03-3111161983core:Subsidiary12024-04-012025-03-3111161983core:Subsidiary22024-04-012025-03-3111161983core:Subsidiary32024-04-012025-03-3111161983core:Subsidiary42024-04-012025-03-3111161983core:Subsidiary112024-04-012025-03-3111161983core:Subsidiary222024-04-012025-03-3111161983core:Subsidiary332024-04-012025-03-3111161983core:Subsidiary442024-04-012025-03-3111161983core:CurrentFinancialInstrumentsbus:Consolidated2025-03-3111161983core:CurrentFinancialInstruments2025-03-3111161983core:CurrentFinancialInstruments2024-03-3111161983core:CurrentFinancialInstrumentsbus:Consolidated12025-03-3111161983core:CurrentFinancialInstrumentsbus:Consolidated12024-03-3111161983core:CurrentFinancialInstruments22025-03-3111161983core:CurrentFinancialInstruments32025-03-3111161983core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-03-3111161983core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3111161983core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3111161983core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2025-03-3111161983core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-03-3111161983core:Non-currentFinancialInstrumentscore:AfterOneYear2025-03-3111161983core:Non-currentFinancialInstrumentscore:AfterOneYear2024-03-3111161983core:Non-currentFinancialInstrumentsbus:Consolidated2025-03-3111161983core:Non-currentFinancialInstrumentsbus:Consolidated2024-03-3111161983core:Non-currentFinancialInstruments2025-03-3111161983core:Non-currentFinancialInstruments2024-03-3111161983bus:PrivateLimitedCompanyLtd2024-04-012025-03-3111161983bus:FRS1022024-04-012025-03-3111161983bus:Audited2024-04-012025-03-3111161983bus:ConsolidatedGroupCompanyAccounts2024-04-012025-03-3111161983bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP