Company Registration No. NI644920 (Northern Ireland)
GREENS OF LISBURN LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
IDS Chartered Accountants LLP
23/25 Queen Street
COLERAINE
Co Londonderry
BT52 1BG
GREENS OF LISBURN LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
GREENS OF LISBURN LIMITED
BALANCE SHEET
AS AT 31 MARCH 2025
31 March 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
4
50,415
61,414
Tangible assets
5
975,157
986,533
1,025,572
1,047,947
Current assets
Stocks
244,978
230,995
Debtors
6
1,394,455
1,368,092
Cash at bank and in hand
136,194
314,302
1,775,627
1,913,389
Creditors: amounts falling due within one year
7
(2,056,693)
(1,968,604)
Net current liabilities
(281,066)
(55,215)
Total assets less current liabilities
744,506
992,732
Creditors: amounts falling due after more than one year
8
(582,398)
(1,003,691)
Provisions for liabilities
(233,796)
(246,633)
Net liabilities
(71,688)
(257,592)
Capital and reserves
Called up share capital
1
1
Profit and loss reserves
(71,689)
(257,593)
Total equity
(71,688)
(257,592)
GREENS OF LISBURN LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 MARCH 2025
31 March 2025
- 2 -

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

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

The director acknowledges his responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The director of the company has elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved and signed by the director and authorised for issue on 23 December 2025
K Bradley
Director
Company registration number NI644920 (Northern Ireland)
GREENS OF LISBURN LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
1
Accounting policies
Company information

Greens of Lisburn Limited is a private company limited by shares incorporated in Northern Ireland. The registered office is 19-25 Bow Street, LISBURN, Co Antrim, BT28 1BJ.

1.1
Basis of preparation

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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

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. The principal accounting policies adopted are set out below.

1.2
Going concern

During the year the company experienced rising costs due to inflation. The directors are aware that this may continue to have a material impact on the company's business in the next 12 months. However, the directors are of the opinion that they have adequate resources and support from related companies to see the company through this difficult period and 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.true

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.4
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

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.

GREENS OF LISBURN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 4 -

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:

Leasehold land and buildings
Nil
Fixtures and fittings
10% straight line
Computer and tills
20% straight line
Motor vehicles
25% straight line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). 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.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

1.7
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

1.8
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.9
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

GREENS OF LISBURN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 5 -
Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.10
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

1.12
Retirement benefits

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

GREENS OF LISBURN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 6 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the director is 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
Employees

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

2025
2024
Number
Number
Total
78
66
4
Intangible fixed assets
Goodwill
£
Cost
At 1 April 2024 and 31 March 2025
109,994
Amortisation and impairment
At 1 April 2024
48,580
Amortisation charged for the year
10,999
At 31 March 2025
59,579
Carrying amount
At 31 March 2025
50,415
At 31 March 2024
61,414
GREENS OF LISBURN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 7 -
5
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 April 2024
42,861
1,204,790
1,247,651
Additions
-
0
117,391
117,391
At 31 March 2025
42,861
1,322,181
1,365,042
Depreciation and impairment
At 1 April 2024
-
0
261,118
261,118
Depreciation charged in the year
-
0
128,767
128,767
At 31 March 2025
-
0
389,885
389,885
Carrying amount
At 31 March 2025
42,861
932,296
975,157
At 31 March 2024
42,861
943,672
986,533
6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
19,487
107,446
Other debtors
1,058,191
879,150
1,077,678
986,596
Deferred tax asset
316,777
381,496
1,394,455
1,368,092
7
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans and overdrafts
479,086
494,231
Trade creditors
550,402
577,926
Taxation and social security
14,155
63,084
Other creditors
1,013,050
833,363
2,056,693
1,968,604
GREENS OF LISBURN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 8 -
8
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
582,398
1,003,691

Bank loans are secured by a floating charge in favour of Danske Bank with an inter-company cross guarantee between Greens of Lisburn Limited and Kilrea Service Station Ltd and an inter-company guarantee between Greens of Lisburn Limited and Chic Ltd.

9
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

Mgt fees
Mgt fees
2025
2024
£
£
Other related parties
124,799
111,258

The following amounts were outstanding at the reporting end date:

2025
2024
Amounts due to related parties
£
£
Other related parties
831,721
909,873

The following amounts were outstanding at the reporting end date:

2025
2024
Amounts due from related parties
£
£
Other related parties
916,252
894,503
2025-03-312024-04-01falsefalsefalse23 December 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityK BradleyNI6449202024-04-012025-03-31NI6449202025-03-31NI6449202024-03-31NI644920core:NetGoodwill2025-03-31NI644920core:NetGoodwill2024-03-31NI644920core:LandBuildings2025-03-31NI644920core:OtherPropertyPlantEquipment2025-03-31NI644920core:LandBuildings2024-03-31NI644920core:OtherPropertyPlantEquipment2024-03-31NI644920core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-31NI644920core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-31NI644920core:ShareCapital2025-03-31NI644920core:ShareCapital2024-03-31NI644920core:RetainedEarningsAccumulatedLosses2025-03-31NI644920core:RetainedEarningsAccumulatedLosses2024-03-31NI644920bus:Director12024-04-012025-03-31NI644920core:Goodwill2024-04-012025-03-31NI644920core:LandBuildingscore:LongLeaseholdAssets2024-04-012025-03-31NI644920core:FurnitureFittings2024-04-012025-03-31NI644920core:ComputerEquipment2024-04-012025-03-31NI644920core:MotorVehicles2024-04-012025-03-31NI6449202023-04-012024-03-31NI644920core:NetGoodwill2024-03-31NI644920core:NetGoodwill2024-04-012025-03-31NI644920core:LandBuildings2024-03-31NI644920core:OtherPropertyPlantEquipment2024-03-31NI6449202024-03-31NI644920core:LandBuildings2024-04-012025-03-31NI644920core:OtherPropertyPlantEquipment2024-04-012025-03-31NI644920core:CurrentFinancialInstruments2025-03-31NI644920core:CurrentFinancialInstruments2024-03-31NI644920core:WithinOneYear2025-03-31NI644920core:WithinOneYear2024-03-31NI644920core:Non-currentFinancialInstruments2025-03-31NI644920core:Non-currentFinancialInstruments2024-03-31NI644920core:OtherRelatedPartiescore:SaleOrPurchaseGoods2024-04-012025-03-31NI644920core:OtherRelatedPartiescore:SaleOrPurchaseGoods2023-04-012024-03-31NI644920bus:PrivateLimitedCompanyLtd2024-04-012025-03-31NI644920bus:SmallCompaniesRegimeForAccounts2024-04-012025-03-31NI644920bus:FRS1022024-04-012025-03-31NI644920bus:AuditExemptWithAccountantsReport2024-04-012025-03-31NI644920bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP