Bredon Hill Organics Limited 08351359 false 2024-04-01 2025-03-31 2025-03-31 The principal activity of the company is organic farming of livestock and cereals Digita Accounts Production Advanced 6.30.9574.0 true 08351359 2024-04-01 2025-03-31 08351359 2025-03-31 08351359 bus:Director2 1 2025-03-31 08351359 core:HirePurchaseContracts core:CurrentFinancialInstruments 2025-03-31 08351359 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2025-03-31 08351359 core:CurrentFinancialInstruments 2025-03-31 08351359 core:CurrentFinancialInstruments core:WithinOneYear 2025-03-31 08351359 core:Non-currentFinancialInstruments 2025-03-31 08351359 core:Non-currentFinancialInstruments core:AfterOneYear 2025-03-31 08351359 core:Goodwill 2025-03-31 08351359 core:MoreThanFiveYears 1 2025-03-31 08351359 core:FurnitureFittings 2025-03-31 08351359 core:LandBuildings core:LongLeaseholdAssets 2025-03-31 08351359 core:LandBuildings core:OwnedOrFreeholdAssets 2025-03-31 08351359 core:MotorVehicles 2025-03-31 08351359 core:OfficeEquipment 2025-03-31 08351359 core:PlantMachinery 2025-03-31 08351359 1 2025-03-31 08351359 bus:SmallEntities 2024-04-01 2025-03-31 08351359 bus:AuditExemptWithAccountantsReport 2024-04-01 2025-03-31 08351359 bus:FilletedAccounts 2024-04-01 2025-03-31 08351359 bus:SmallCompaniesRegimeForAccounts 2024-04-01 2025-03-31 08351359 bus:RegisteredOffice 2024-04-01 2025-03-31 08351359 bus:CompanySecretaryDirector1 2024-04-01 2025-03-31 08351359 bus:Director2 2024-04-01 2025-03-31 08351359 bus:Director2 1 2024-04-01 2025-03-31 08351359 bus:PrivateLimitedCompanyLtd 2024-04-01 2025-03-31 08351359 bus:Agent1 2024-04-01 2025-03-31 08351359 core:Goodwill 2024-04-01 2025-03-31 08351359 core:FurnitureFittings 2024-04-01 2025-03-31 08351359 core:LandBuildings 2024-04-01 2025-03-31 08351359 core:LandBuildings core:LongLeaseholdAssets 2024-04-01 2025-03-31 08351359 core:LandBuildings core:OwnedOrFreeholdAssets 2024-04-01 2025-03-31 08351359 core:MotorVehicles 2024-04-01 2025-03-31 08351359 core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment 2024-04-01 2025-03-31 08351359 core:OfficeEquipment 2024-04-01 2025-03-31 08351359 core:PlantMachinery 2024-04-01 2025-03-31 08351359 1 2024-04-01 2025-03-31 08351359 countries:EnglandWales 2024-04-01 2025-03-31 08351359 2024-03-31 08351359 bus:Director2 1 2024-03-31 08351359 core:Goodwill 2024-03-31 08351359 core:FurnitureFittings 2024-03-31 08351359 core:LandBuildings core:LongLeaseholdAssets 2024-03-31 08351359 core:LandBuildings core:OwnedOrFreeholdAssets 2024-03-31 08351359 core:MotorVehicles 2024-03-31 08351359 core:OfficeEquipment 2024-03-31 08351359 core:PlantMachinery 2024-03-31 08351359 2023-04-01 2024-03-31 08351359 2024-03-31 08351359 bus:Director2 1 2024-03-31 08351359 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-03-31 08351359 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2024-03-31 08351359 core:CurrentFinancialInstruments 2024-03-31 08351359 core:CurrentFinancialInstruments core:WithinOneYear 2024-03-31 08351359 core:Non-currentFinancialInstruments 2024-03-31 08351359 core:Non-currentFinancialInstruments core:AfterOneYear 2024-03-31 08351359 core:MoreThanFiveYears 1 2024-03-31 08351359 core:FurnitureFittings 2024-03-31 08351359 core:LandBuildings core:LongLeaseholdAssets 2024-03-31 08351359 core:LandBuildings core:OwnedOrFreeholdAssets 2024-03-31 08351359 core:MotorVehicles 2024-03-31 08351359 core:OfficeEquipment 2024-03-31 08351359 core:PlantMachinery 2024-03-31 08351359 1 2024-03-31 08351359 bus:Director2 2023-04-01 2024-03-31 08351359 bus:Director2 1 2023-04-01 2024-03-31 08351359 bus:Director2 1 2023-03-31 iso4217:GBP xbrli:pure

Registration number: 08351359

Bredon Hill Organics Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 March 2025

 

Bredon Hill Organics Limited

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 9

 

Bredon Hill Organics Limited

Company Information

Directors

Mrs RI Hobbs

JW Hobbs

Company secretary

Mrs RI Hobbs

Registered office

Middle Farm
Kersoe, Elmley Castle
Pershore
Worcestershire
United Kingdom
WR10 3JD

Accountants

Clement Rabjohns Limited
Chartered Accountants111/113 High Street
Evesham
Worcestershire
WR11 4XP

 

Bredon Hill Organics Limited

(Registration number: 08351359)
Balance Sheet as at 31 March 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

5

596,377

596,771

Current assets

 

Stocks

6

136,050

202,150

Debtors

7

9,872

70,287

Cash at bank and in hand

 

39,220

-

 

185,142

272,437

Creditors: Amounts falling due within one year

8

(192,077)

(173,430)

Net current (liabilities)/assets

 

(6,935)

99,007

Total assets less current liabilities

 

589,442

695,778

Creditors: Amounts falling due after more than one year

8

(283,062)

(340,226)

Provisions for liabilities

(77,749)

(93,402)

Net assets

 

228,631

262,150

Capital and reserves

 

Called up share capital

100

100

Retained earnings

228,531

262,050

Shareholders' funds

 

228,631

262,150

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 24 December 2025 and signed on its behalf by:
 

.........................................
JW Hobbs
Director

 

Bredon Hill Organics 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:
Middle Farm
Kersoe, Elmley Castle
Pershore
Worcestershire
WR10 3JD
United Kingdom

These financial statements were authorised for issue by the Board on 24 December 2025.

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 that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover comprises the fair value of the consideration receivable for the sale of goods in the ordinary course of the company’s activities. Turnover is shown net of value added tax, returns, market charges and discounts.

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

Tax

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

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

 

Bredon Hill Organics Limited

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

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet 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

Long leasehold buildings

4% straight line

Plant and machinery

20% reducing balance

Racehorses

25% straight line

Office equipment

33.3% straight line

Motor vehicles

20% reducing balance

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

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

Asset class

Amortisation method and rate

Goodwill

Over 5 years

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.

 

Bredon Hill Organics Limited

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

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 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.

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.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

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

 

Bredon Hill Organics Limited

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

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 April 2024

100,000

100,000

At 31 March 2025

100,000

100,000

Amortisation

At 1 April 2024

100,000

100,000

At 31 March 2025

100,000

100,000

Carrying amount

At 31 March 2025

-

-

 

Bredon Hill Organics Limited

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

5

Tangible assets

Land and buildings
£

Long leasehold land and buildings
£

Racehorses
£

Plant and machinery
£

Office equipment
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 April 2024

105,181

182,480

-

781,406

5,054

45,000

1,119,121

Additions

-

-

22,000

79,390

-

-

101,390

Disposals

-

-

-

(16,037)

-

-

(16,037)

At 31 March 2025

105,181

182,480

22,000

844,759

5,054

45,000

1,204,474

Depreciation

At 1 April 2024

-

51,258

-

424,662

5,054

41,376

522,350

Charge for the year

-

7,299

5,500

86,968

-

725

100,492

Eliminated on disposal

-

-

-

(14,745)

-

-

(14,745)

At 31 March 2025

-

58,557

5,500

496,885

5,054

42,101

608,097

Carrying amount

At 31 March 2025

105,181

123,923

16,500

347,874

-

2,899

596,377

At 31 March 2024

105,181

131,222

-

356,744

-

3,624

596,771

 

Bredon Hill Organics Limited

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

6

Stocks

2025
£

2024
£

Livestock, crops and stores

136,050

202,150

7

Debtors

2025
£

2024
£

Other debtors

9,076

69,441

Prepayments

796

846

9,872

70,287

8

Creditors

Creditors: amounts falling due within one year

Note

2025
£

2024
£

Due within one year

 

Loans and borrowings

9

109,300

163,291

Taxation and social security

 

3,843

6,614

Accruals and deferred income

 

3,525

3,525

Other creditors

 

75,409

-

 

192,077

173,430

Creditors include bank overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £99,300 (2024 - £153,291).

Creditors: amounts falling due after more than one year

Note

2025
£

2024
£

Due after one year

 

Loans and borrowings

9

283,062

340,226

2025
£

2024
£

Due after more than five years

After more than five years by instalments

168,306

164,347

-

-

Creditors include net obligations under finance lease and hire purchase contracts which are secured of £281,397 (2024 - £328,560).

Creditors include bank loans repayable by instalments of £ 168,306.00 (2024 - £ 164,347.00) due after more than five years.

 

Bredon Hill Organics Limited

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

9

Loans and borrowings

2025
£

2024
£

Non-current loans and borrowings

Bank borrowings

201,991

215,640

Hire purchase contracts

81,071

124,586

283,062

340,226

2025
£

2024
£

Current loans and borrowings

Bank borrowings

16,616

19,071

Bank overdrafts

-

81,453

Hire purchase contracts

92,684

62,767

109,300

163,291

Bank borrowings

The business term loan is denominated in Sterling with a nominal interest rate of 2.75 above base%, and the final instalment is due on 28 February 2041. The carrying amount at year end is £206,941 (2024 - £213,045).

The loan is secured by a personal guarantee given by the Directors.

10

Related party transactions

Transactions with directors

2025

At 1 April 2024
£

Repayments by director
£

At 31 March 2025
£

JW Hobbs

Interest bearing loan at HMRC approved rates, repayable on demand

63,684

(63,684)

-

2024

At 1 April 2023
£

Advances to director
£

At 31 March 2024
£

JW Hobbs

Interest bearing loan at HMRC approved rates, repayable on demand

-

63,684

63,684