NICKSAS HOLDINGS LIMITED

Company Registration Number:
09015152 (England and Wales)

Unaudited abridged accounts for the year ended 31 March 2025

Period of accounts

Start date: 01 April 2024

End date: 31 March 2025

NICKSAS HOLDINGS LIMITED

Contents of the Financial Statements

for the Period Ended 31 March 2025

Balance sheet
Notes

NICKSAS HOLDINGS LIMITED

Balance sheet

As at 31 March 2025


Notes

2025

2024


£

£
Fixed assets
Investments: 3 5,201 14,618,622
Total fixed assets: 5,201 14,618,622
Current assets
Debtors:   607,774 9,377,073
Cash at bank and in hand: 23,680 333
Total current assets: 631,454 9,377,406
Creditors: amounts falling due within one year:   (9,433,107) (24,099,874)
Net current assets (liabilities): (8,801,653) (14,722,468)
Total assets less current liabilities: (8,796,452) (103,846)
Provision for liabilities:   (934)
Total net assets (liabilities): (8,796,452) (104,780)
Capital and reserves
Called up share capital: 30 30
Revaluation reserve:402,126,355
Profit and loss account: (8,796,482) (2,231,165)
Shareholders funds: (8,796,452) (104,780)

The notes form part of these financial statements

NICKSAS HOLDINGS LIMITED

Balance sheet statements

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

The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.

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

The members have agreed to the preparation of abridged accounts for this accounting period in accordance with Section 444(2A).

These accounts have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

The directors have chosen to not file a copy of the company’s profit & loss account.

This report was approved by the board of directors on 19 December 2025
and signed on behalf of the board by:

Name: Mr N M M Johnston
Status: Director

The notes form part of these financial statements

NICKSAS HOLDINGS LIMITED

Notes to the Financial Statements

for the Period Ended 31 March 2025

1. Accounting policies

These financial statements have been prepared in accordance with the provisions of Section 1A (Small Entities) of Financial Reporting Standard 102

Other accounting policies

1. General information Nicksas Holdings Limited (the Company) is a private company, limited by shares, incorporated in the United Kingdom under the Companies Act 2006 and is registered in England and Wales. The address of the Company's registered office is The Estate Office Quarry Farm, Banbury Road, Great Tew, Chipping Norton, Oxfordshire, England, OX7 4BT. The principal activity of the company was that of a holding company during the year. 2. Accounting policies 2.1 Basis of preparation of financial statements The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006. The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires management to exercise judgment in applying the Company's accounting policies. The following principal accounting policies have been applied: 2.2 Going concern At 31 March 2025 the Company had net liabilities of £8,796,452 (2024: £104,780) and was dependent on financial support from Johnston Estate Management Group Limited and other related parties. Johnston Estate Management Group Limited has confirmed that it will continue to provide financial support to the Company and will not seek repayment of existing balances for at least twelve months from the date of approval of these financial statements. On this basis, the directors consider it appropriate to prepare the financial statements on a going concern basis. 2.3 Interest income Interest income is recognised in profit or loss using the effective interest method. 2.4 Finance costs Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument. 2.5 Current and deferred taxation The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively. The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company operates and generates income. Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that: The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met. Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date. 2.6 Valuation of investments Investments in subsidiaries are measured at cost less accumulated impairment. Investments in unlisted Company shares, whose market value can be reliably determined, are remeasured to market value at each balance sheet date. Gains and losses on remeasurement are recognised in the Statement of Comprehensive Income for the period. Where market value cannot be reliably determined, such investments are stated at historic cost less impairment. 2.7 Debtors Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment. 2.8 Cash and cash equivalents Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value. 2.9 Creditors Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method. 2.10 Provisions for liabilities Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made. Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties. Increases in provisions are generally charged as an expense to profit or loss.

NICKSAS HOLDINGS LIMITED

Notes to the Financial Statements

for the Period Ended 31 March 2025

2. Employees

2025 2024
Average number of employees during the period 0 0

NICKSAS HOLDINGS LIMITED

Notes to the Financial Statements

for the Period Ended 31 March 2025

3. Fixed investments

Cost or valuation At 1 April 2024 14,618,622 Additions 5,200 Disposals (14,618,621) At 31 March 2025 5,201 Disposal of investment in Bantham Estate Limited During the year the Company disposed of its entire shareholding in Bantham Estate Limited. The disposal resulted in a loss of £5,762,622, recognised within Investment income in the Statement of Comprehensive Income. This includes the reversal of the fair value reserve of £2,126,355 previously recognised in respect of this investment. SNSER3 investment During the year the Company made additional investments totalling £5,200 in SNSER3 Limited. The Directors have assessed the fair value of this investment at 31 March 2025 and concluded that no reliable market valuation is available and no impairment is required. Accordingly, the investment is carried at cost.

NICKSAS HOLDINGS LIMITED

Notes to the Financial Statements

for the Period Ended 31 March 2025

4. Revaluation reserve

2025
£
Balance at 01 April 2024 2,126,355
Surplus or deficit after revaluation (2,126,355)
Balance at 31 March 2025 0

FV Adjustment reversal as part of Impairment of Bantham Estate Limited shares

NICKSAS HOLDINGS LIMITED

Notes to the Financial Statements

for the Period Ended 31 March 2025

5. Related party transactions

Name of the related party: Johnston Estate Management Group Limited
Relationship:
a company under the control of the director
Description of the Transaction: During the year the Company was charged interest of £723,602 (2024: £869,412) by Johnston Estate Management Group Limited (“JEMG”), a company under the control of the director, Mr N M M Johnston. Included within Other creditors at 31 March 2025 is an amount of £9,346,000 (2024: £12,861,000) payable to JEMG in respect of loans and accrued interest. These balances are unsecured and repayable on demand.
£
Balance at 01 April 2024 12,861,000
Balance at 31 March 2025 9,346,000
Name of the related party: Bantham Estate Limited
Relationship:
Group
Description of the Transaction: Amounts owed by Bantham Estate Limited, previously disclosed as amounts owed by group undertakings, were fully settled during the year. The balance at 31 March 2025 was £Nil (2024: £9,308,000).
£
Balance at 01 April 2024 9,308,000
Balance at 31 March 2025 0
Name of the related party: SNSER3 Limited
Relationship:
a company under the control of the director
Description of the Transaction: The Company also had an amount of £49,000 (2024: £Nil) due from SNSER3 Limited, included within Other debtors at 31 March 2025. This balance is unsecured, interest-free and repayable on demand.
£
Balance at 01 April 2024 0
Balance at 31 March 2025 49,000