ARCADIA ESTATES LIMITED


Director	MORGAN, Neil


Company Secretary	ABBOTT, Kim


Registered Address	5 Brookside, Tallington Lakes Leisure Park
	Barholm Road
	Stamford
	PE9 4RJ


Registered Number	10442152 (England and Wales)

Balance Sheet as at
31 December 2024

	Notes	2024		2023
		£	£	£	£
Fixed assets
Tangible assets	3		2,238,669		2,202,289
			2,238,669		2,202,289
Current assets
Stocks	4	531,307		999,334
Debtors		5,514,336		4,878,590
Cash at bank and on hand		488,966		439,410
		6,534,609		6,317,334
Creditors amounts falling due within one year	5	(7,769,067)		(7,631,375)
Net current assets (liabilities)			(1,234,458)		(1,314,041)
Total assets less current liabilities			1,004,211		888,248
Creditors amounts falling due after one year	6		(49,291)		(49,291)
Net assets			954,920		838,957
Capital and reserves
Called up share capital			120		120
Profit and loss account			954,800		838,837
Shareholders' funds			954,920		838,957

The company was entitled to exemption from audit for this reporting period 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 Director acknowledges their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
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 and loss account under section 444 (5A) Companies Act 2006.

The financial statements were approved and authorised for issue by the Director on 15 December 2025, and are signed on its behalf by:

MORGAN, Neil
Director
Registered Company No. 10442152

ARCADIA ESTATES LIMITED

Notes to the Financial Statements
for the year ended 31 December 2024

1.	Accounting policies

	Statutory information
	The company is a private company limited by shares and registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

	Statement of compliance
	The financial statements have been prepared in accordance with the Companies Act 2006 and FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland including Section 1A Small Entities.

	Revenue from sale of goods
	Revenue from the sale of goods is recognised when the company has transferred to the buyer the significant risks and rewards of ownership of the goods, usually when goods are delivered and legal title has passed. Providing the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the company and the costs incurred or to be incurred in respect of the transition can be measured reliably.

Revenue from sale of goods

Revenue from the sale of goods is recognised when the company has transferred to the buyer the significant risks and rewards of ownership of the goods, usually when goods are delivered and legal title has passed. Providing the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the company and the costs incurred or to be incurred in respect of the transition can be measured reliably.

	Employee benefits
	Short-term employee benefits are measured at the undiscounted amount expected to be paid in exchange for the employee's services to the company. Where employees have accrued short-term benefits which the entity has not paid by the balance sheet date, an accrual is recognised within creditors: amounts falling due within one year together with an associated expense in profit or loss. The liabilities are classified as current obligations in the statement of financial position because they are expected to be settled wholly within twelve months after the end of the period.

Employee benefits

Short-term employee benefits are measured at the undiscounted amount expected to be paid in exchange for the employee's services to the company. Where employees have accrued short-term benefits which the entity has not paid by the balance sheet date, an accrual is recognised within creditors: amounts falling due within one year together with an associated expense in profit or loss. The liabilities are classified as current obligations in the statement of financial position because they are expected to be settled wholly within twelve months after the end of the period.

	Foreign currency translation
	Transactions in foreign currencies are initially recognised at the rate of exchange ruling at the date of the transaction. At the end of each reporting period foreign currency monetary items are translated at the closing rate of exchange. Non-monetary items that are measured at historical cost are translated at the rate ruling at the date of the transaction. All differences are charged to profit or loss.

Foreign currency translation

Transactions in foreign currencies are initially recognised at the rate of exchange ruling at the date of the transaction. At the end of each reporting period foreign currency monetary items are translated at the closing rate of exchange. Non-monetary items that are measured at historical cost are translated at the rate ruling at the date of the transaction. All differences are charged to profit or loss.

	Tangible fixed assets and depreciation
	All fixed assets are initially recorded at cost. Property, plant and equipment is used in the company's principal activity for the production and supply of goods or for administrative purposes and is stated in the balance sheet under the historic cost model. This model requires the assets to be stated at cost less amounts in respect of depreciation and less any accumulated impairment losses. Depreciation is calculated so as to write off the cost of an asset, less its estimated residual value (which is the expected amount that would currently be obtained from disposal of an asset, after deducting the estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life), over the useful economic life of the respective asset as follows:

Tangible fixed assets and depreciation

All fixed assets are initially recorded at cost. Property, plant and equipment is used in the company's principal activity for the production and supply of goods or for administrative purposes and is stated in the balance sheet under the historic cost model. This model requires the assets to be stated at cost less amounts in respect of depreciation and less any accumulated impairment losses. Depreciation is calculated so as to write off the cost of an asset, less its estimated residual value (which is the expected amount that would currently be obtained from disposal of an asset, after deducting the estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life), over the useful economic life of the respective asset as follows:


	Reducing balance (%)	Straight line (years)
Plant and machinery	-	5
Fixtures and fittings	-	7
Vehicles	25	-

	Stocks and work in progress
	Stock is valued at the lower of cost and estimated selling price less costs to complete and sell. The cost methodology employed by the entity is the first-in first-out method. Estimated selling price less costs to complete and sell are derived from the selling price which the goods would fetch in an open market transaction with established customers less the costs expected to be incurred to enable the sale to complete. Provision is made for slow-moving and obsolete items of stock. Such provisions are recognised in profit or loss. Work in progress is valued using the percentage of completion method and values are calculated using the lower of cost and estimated selling price less costs to complete and sell. When stocks are sold, the carrying amount of those stocks is recognised as an expense within cost of sales. This takes place in the same period that the associated revenue is recognised.

Stocks and work in progress

Stock is valued at the lower of cost and estimated selling price less costs to complete and sell. The cost methodology employed by the entity is the first-in first-out method. Estimated selling price less costs to complete and sell are derived from the selling price which the goods would fetch in an open market transaction with established customers less the costs expected to be incurred to enable the sale to complete. Provision is made for slow-moving and obsolete items of stock. Such provisions are recognised in profit or loss.

Work in progress is valued using the percentage of completion method and values are calculated using the lower of cost and estimated selling price less costs to complete and sell. When stocks are sold, the carrying amount of those stocks is recognised as an expense within cost of sales. This takes place in the same period that the associated revenue is recognised.

2.	Average number of employees


		2024		2023
	Average number of employees during the year	0		0

3.	Tangible fixed assets

	Land & buildings	Plant & machinery	Vehicles	Fixtures & fittings	Office Equipment	Total
	£	£	£	£	£	£
Cost or valuation
At 01 January 24	1,583,705	894,628	7,038	48,679	9,257	2,543,307
Additions	-	48,495	17,450	-	-	65,945
At 31 December 24	1,583,705	943,123	24,488	48,679	9,257	2,609,252
Depreciation and impairment
At 01 January 24	1,395	283,962	5,739	40,666	9,256	341,018
Charge for year	-	19,900	4,363	5,302	-	29,565
At 31 December 24	1,395	303,862	10,102	45,968	9,256	370,583
Net book value
At 31 December 24	1,582,310	639,261	14,386	2,711	1	2,238,669
At 31 December 23	1,582,310	610,666	1,299	8,013	1	2,202,289

4.	Stocks

	2024	2023
	£	£
Other stocks	531,307	999,334
Total	531,307	999,334

5.	Creditors: amounts due within one year

	2024	2023
	£	£
Trade creditors / trade payables	3,733,488	3,756,940
Taxation and social security	53,322	25,994
Other creditors	3,487,606	3,355,880
Accrued liabilities and deferred income	494,651	492,561
Total	7,769,067	7,631,375

6.	Creditors: amounts due after one year

	2024	2023
	£	£
Bank borrowings and overdrafts	49,291	49,291
Total	49,291	49,291

7.	Related party transactions
	As at 31 December 2023 the company had the following balances due/(from) subsidiary companies: Cobra (Cambs) Operations Limited £(105,935) Ping (Herts) Operations Limited £144,973 Great Hadham Country Club Limited £(1,546,583) Thorney Golf Centre Limited £(255,263)

8.	Parent-subsidiary relationships
	As at 31 December 2023 the company owned 100% of the share capital of the following companies: Cobra (Cambs) Operations Limited Ping (Herts) Operations Limited Great Hadham Country Club Limited Thorney Golf Centre Limited