Cartledge Agri Limited 14606415 false 2024-04-01 2025-03-31 2025-03-31 The principal activity of the company is dairy farming. Digita Accounts Production Advanced 6.30.9574.0 true true 14606415 2024-04-01 2025-03-31 14606415 2025-03-31 14606415 core:AcceleratedTaxDepreciationDeferredTax 2025-03-31 14606415 core:ProvisionsDeferredTax 2025-03-31 14606415 core:HirePurchaseContracts core:CurrentFinancialInstruments 2025-03-31 14606415 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2025-03-31 14606415 core:CurrentFinancialInstruments 2025-03-31 14606415 core:CurrentFinancialInstruments core:WithinOneYear 2025-03-31 14606415 core:Non-currentFinancialInstruments 2025-03-31 14606415 core:Non-currentFinancialInstruments core:AfterOneYear 2025-03-31 14606415 core:OtherResidualIntangibleAssets 2025-03-31 14606415 core:ConstructionInProgressAssetsUnderConstruction 2025-03-31 14606415 core:FurnitureFittingsToolsEquipment 2025-03-31 14606415 core:LandBuildings 2025-03-31 14606415 core:MotorVehicles 2025-03-31 14606415 bus:SmallEntities 2024-04-01 2025-03-31 14606415 bus:AuditExemptWithAccountantsReport 2024-04-01 2025-03-31 14606415 bus:FilletedAccounts 2024-04-01 2025-03-31 14606415 bus:SmallCompaniesRegimeForAccounts 2024-04-01 2025-03-31 14606415 bus:RegisteredOffice 2024-04-01 2025-03-31 14606415 bus:Director1 2024-04-01 2025-03-31 14606415 bus:Director2 2024-04-01 2025-03-31 14606415 bus:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 14606415 bus:Agent1 2024-04-01 2025-03-31 14606415 core:OtherResidualIntangibleAssets 2024-04-01 2025-03-31 14606415 core:ConstructionInProgressAssetsUnderConstruction 2024-04-01 2025-03-31 14606415 core:FurnitureFittings 2024-04-01 2025-03-31 14606415 core:FurnitureFittingsToolsEquipment 2024-04-01 2025-03-31 14606415 core:LandBuildings 2024-04-01 2025-03-31 14606415 core:MotorVehicles 2024-04-01 2025-03-31 14606415 core:PlantMachinery 2024-04-01 2025-03-31 14606415 core:Vehicles 2024-04-01 2025-03-31 14606415 countries:EnglandWales 2024-04-01 2025-03-31 14606415 2024-03-31 14606415 core:OtherResidualIntangibleAssets 2024-03-31 14606415 core:ConstructionInProgressAssetsUnderConstruction 2024-03-31 14606415 core:FurnitureFittingsToolsEquipment 2024-03-31 14606415 core:LandBuildings 2024-03-31 14606415 core:MotorVehicles 2024-03-31 14606415 2023-04-01 2024-03-31 14606415 2024-03-31 14606415 core:AcceleratedTaxDepreciationDeferredTax 2024-03-31 14606415 core:OtherDeferredTax 2024-03-31 14606415 core:ProvisionsDeferredTax 2024-03-31 14606415 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-03-31 14606415 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2024-03-31 14606415 core:CurrentFinancialInstruments core:WithinOneYear 2024-03-31 14606415 core:CurrentFinancialInstruments core:WithinOneYear core:PreviouslyStatedAmount 2024-03-31 14606415 core:CurrentFinancialInstruments core:PreviouslyStatedAmount 2024-03-31 14606415 core:Non-currentFinancialInstruments 2024-03-31 14606415 core:Non-currentFinancialInstruments core:AfterOneYear 2024-03-31 14606415 core:Non-currentFinancialInstruments core:AfterOneYear core:PreviouslyStatedAmount 2024-03-31 14606415 core:OtherResidualIntangibleAssets 2024-03-31 14606415 core:ConstructionInProgressAssetsUnderConstruction 2024-03-31 14606415 core:FurnitureFittingsToolsEquipment 2024-03-31 14606415 core:LandBuildings 2024-03-31 14606415 core:MotorVehicles 2024-03-31 14606415 core:PreviouslyStatedAmount 2024-03-31 iso4217:GBP xbrli:pure

Registration number: 14606415

Prepared for the registrar

Cartledge Agri Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 March 2025

 

Cartledge Agri Limited

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 10

 

Cartledge Agri Limited

Company Information

Directors

Mr J H W Cartledge

Mrs S D Cartledge

Registered office

Manor Farm Dairy
Pound Lane
Downhead
Shepton Mallet
BA4 4LG

Accountants

Hazlewoods LLP Staverton Court
Staverton
Cheltenham
Gloucestershire
GL51 0UX

 

Cartledge Agri Limited

(Registration number: 14606415)
Balance Sheet as at 31 March 2025

Note

2025
£

2024
£

Fixed assets

 

Intangible assets

4

50,878

64,149

Tangible assets

5

1,922,525

1,887,295

 

1,973,403

1,951,444

Current assets

 

Stock

1,431,192

865,425

Debtors

6

150,571

109,137

Cash at bank and in hand

 

483,757

279,979

 

2,065,520

1,254,541

Creditors: Amounts falling due within one year

7

(855,531)

(1,060,340)

Net current assets

 

1,209,989

194,201

Total assets less current liabilities

 

3,183,392

2,145,645

Creditors: Amounts falling due after more than one year

7

(1,728,795)

(1,757,732)

Deferred tax liabilities

 

(196,932)

(179,712)

Net assets

 

1,257,665

208,201

Capital and reserves

 

Called up share capital

100

100

Profit and loss account

1,257,565

208,101

Shareholders' funds

 

1,257,665

208,201

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.

Directors' responsibilities:

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 and delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

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

.........................................
Mr J H W Cartledge
Director

.........................................
Mrs S D Cartledge
Director

 
     
 

Cartledge Agri Limited

Notes to the Unaudited 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:
Manor Farm Dairy
Pound Lane
Downhead
Shepton Mallet
BA4 4LG

 

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

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

The presentational currency of the financial statements is Pounds Sterling, being the functional currency of the primary economic environment in which the company operates. Monetary amounts in these financial statements are rounded to the nearest Pound.

Going concern

After reviewing the company's forecasts and projections, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. The company therefore continues to adopt the going concern basis in preparing its financial statements.

Critical accounting judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amounts 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 if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.
 

Judgements

No significant judgements have been made by management in preparing these financial statements.

Key sources of estimation uncertainty

No key sources of estimation uncertainty have been identified by management in preparing these financial statements other than those detailed in these accounting policies.

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 and after eliminating sales within the company.

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.

 

Cartledge Agri Limited

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

Government grants

Government grants are recognised based on the accrual model and are measured at the fair value of the asset received or receivable. Grants are classified as relating either to revenue or to assets. Grants relating to revenue are recognised in income over the period in which the related costs are recognised. Grants relating to assets are recognised over the expected useful life of the asset. Where part of a grant relating to an asset is deferred, it is recognised as deferred income.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in the profit and loss account, except that a charge 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.

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

Freehold property

Nil

Plant and machinery

10% reducing balance

Motor vehicles

25% reducing balance

Fixtures and fittings

10% reducing balance

Investments

Fixed asset investments are unlisted investments held at historical cost less provision for any diminution in value.

Current asset investments are listed investments included at market value.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. All trade debtors are repayable within one year and hence are included at the undiscounted cost of cash expected to be received. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the debtors.

 

Cartledge Agri Limited

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

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.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and all are repayable within one year and hence are included at the undiscounted amount of cash expected to be paid.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the Balance Sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the Profit and Loss Account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

 

Cartledge Agri Limited

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

Financial instruments


Classification
Financial instruments are classified and accounted for according to the substance of the contractual arrangement, as financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. Where shares are issued, any component that creates a financial liability of the company is presented as a liability on the balance sheet. The corresponding dividends relating to the liability component are charged as interest expenses in the profit and loss account.

 Recognition and measurement
All financial assets and liabilities are initially measured at transaction price (including transaction costs), except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value (which is normally the transaction price excluding transaction costs), unless the arrangement constitutes a financing transaction. If an arrangement constitutes a financing transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.

 Impairment
Assets, other than those measured at fair value, are assessed for indicators of impairment at each balance sheet date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss as described below.

A non financial asset is impaired where there is objective evidence that, as a result of one or more events that occurred after initial recognition, the estimated recoverable value of the asset has been reduced. The recoverable amount of an asset is the higher of its fair value less costs to sell and its value in use.

The recoverable amount of goodwill is derived from measurement of the present value of the future cash flows of the cash-generating units ('CGUs') of which the goodwill is a part. Any impairment loss in respect of a CGU is allocated first to the goodwill attached to that CGU, and then to other assets within that CGU on a pro-rata basis.

Where indicators exist for a decrease in impairment loss, the prior impairment loss is tested to determine reversal. An impairment loss is reversed on an individual impaired asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised. Where a reversal of impairment occurs in respect of a CGU, the reversal is applied first to the assets (other than goodwill) of the CGU on a pro-rata basis and then to any goodwill allocated to that CGU.

For financial assets carried at amortised cost, the amount of an impairment is the difference between the asset’s carrying amount and the present value of estimated future cash flows, discounted at the financial asset’s original effective interest rate.

For financial assets carried at cost less impairment, the impairment loss is the difference between the asset’s carrying amount and the best estimate of the amount that would be received for the asset if it were to be sold at the reporting date.

Where indicators exist for a decrease in impairment loss, and the decrease can be related objectively to an event occurring after the impairment was recognised, the prior impairment loss is tested to determine reversal. An impairment loss is reversed on an individual impaired financial asset to the extent that the revised recoverable value does not lead to a revised carrying amount higher than the carrying value had no impairment been recognised.

 

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 4 (2024 - 3).

 

Cartledge Agri Limited

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

 

4

Intangible assets

Arla Investments
 £

Cost

At 1 April 2024

64,149

Additions

19,065

Disposals

(32,336)

At 31 March 2025

50,878

Net Book Value

At 31 March 2025

50,878

At 31 March 2024

64,149

 

Cartledge Agri Limited

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

 

5

Tangible assets

Freehold property
£

Plant and machinery
 £

Motor vehicles
 £

Fixtures and fittings
 £

Total
£

Cost

At 1 April 2024

1,058,394

922,916

500

11,558

1,993,368

Additions

-

123,350

2,000

5,313

130,663

Disposals

-

-

(500)

-

(500)

At 31 March 2025

1,058,394

1,046,266

2,000

16,871

2,123,531

Depreciation

At 1 April 2024

-

104,698

219

1,156

106,073

Charge for the year

-

93,080

500

1,572

95,152

Eliminated on disposal

-

-

(219)

-

(219)

At 31 March 2025

-

197,778

500

2,728

201,006

Net Book Value

At 31 March 2025

1,058,394

848,488

1,500

14,143

1,922,525

At 31 March 2024

1,058,394

818,218

281

10,402

1,887,295

 

Cartledge Agri Limited

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

 

6

Debtors

2025
£

2024
£

Trade debtors

145,782

91,967

Prepayments

2,025

-

Other debtors

2,764

17,170

150,571

109,137

 

7

Creditors

Note

2025
£

2024
£

Due within one year

 

Loans and borrowings

9

15,082

47,316

Trade creditors

 

218,998

110,680

Amounts due to related parties

10

509,223

845,755

Taxation and social security

 

66,488

24,700

Accruals and deferred income

 

30,630

17,953

Other creditors

 

15,110

13,936

 

855,531

1,060,340

Note

2025
£

2024
£

Due after one year

 

Loans and borrowings

9

1,728,795

1,757,732

 

8

Deferred tax

Deferred tax assets and liabilities

2025

Liability
£

Fixed asset timing differences

196,139

Short term timing differences

793

196,932

2024

Liability
£

Fixed asset timing differences

182,602

Short term timing differences

793

Losses and other deductions

(3,683)

179,712

 

Cartledge Agri Limited

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

 

9

Loans and borrowings

Current loans and borrowings

2025
£

2024
£

Hire purchase contracts

15,082

47,316

Non-current loans and borrowings

2025
£

2024
£

Bank borrowings

869,762

884,525

Hire purchase contracts

9,033

23,207

Redeemable preference shares

850,000

850,000

1,728,795

1,757,732



Bank borrowings
Bank borrowings are secured over the land at Bangles Farm as held on the balance sheet.

Hire purchase contracts
Obligations under the finance lease and hire purchase contracts are secured over the related assets.

Redeemable preference shares
The redeemable preference shares have a carrying amount of £850,000 (2024 - £850,000) and are denominated in sterling. The amount comprises of 850,000 redeemable preference shares of £1 each. The redeemable preference share carry the right to a fixed non-cumulative dividend of 1% per annum from the date paid up. The preference shares have no fixed redemption date, but the company and the holders have an option to serve a redemption notice as specified in part 4 of the Articles of Association. Holders of the preference shares have the right on a winding up or other repayment of capital to receive in priority to any other classes of shares, the sum of £1 per share together with any arrears of dividend.

 

10

Related party transactions

Amounts due to the Directors
At the balance sheet date the amount due to the Directors was £24,683 (2024 - £8,160).

Amounts due to other related parties
At the balance sheet date the amount due to other related parties was £484,540 (2024 - £837,595).