Company Registration No. 00288469 (England and Wales)
Wilkins Estates Company Limited
Unaudited financial statements
for the year ended 30 June 2025
Pages for filing with the registrar
Wilkins Estates Company Limited
Contents
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 10
Wilkins Estates Company Limited
Balance sheet
As at 30 June 2025
1
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
6
44,385
6,714
Investment properties
5
20,310,769
19,533,890
20,355,154
19,540,604
Current assets
Debtors
7
174,294
147,916
Cash at bank and in hand
777,115
86,313
951,409
234,229
Creditors: amounts falling due within one year
8
(866,446)
(328,618)
Net current assets/(liabilities)
84,963
(94,389)
Total assets less current liabilities
20,440,117
19,446,215
Creditors: amounts falling due after more than one year
9
(700,000)
(138,125)
Provisions for liabilities
10
(3,497,070)
(3,325,000)
Net assets
16,243,047
15,983,090
Capital and reserves
Called up share capital
11
14,544
14,544
Capital redemption reserve
14,967
14,967
Profit and loss reserves
16,213,536
15,953,579
Total equity
16,243,047
15,983,090

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

For the financial year ended 30 June 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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.

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

Wilkins Estates Company Limited
Balance sheet (continued)
As at 30 June 2025
2
The financial statements were approved by the board of directors and authorised for issue on 6 January 2026 and are signed on its behalf by:
Andre Wilkins
Director
Company Registration No. 00288469
Wilkins Estates Company Limited
Statement of changes in equity
For the year ended 30 June 2025
3
Share capital
Capital redemption reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 July 2023
14,544
14,967
16,162,735
16,192,246
Year ended 30 June 2024:
Loss and total comprehensive income
-
-
(209,156)
(209,156)
Balance at 30 June 2024
14,544
14,967
15,953,579
15,983,090
Year ended 30 June 2025:
Profit and total comprehensive income
-
-
259,957
259,957
Balance at 30 June 2025
14,544
14,967
16,213,536
16,243,047
Wilkins Estates Company Limited
Notes to the financial statements
For the year ended 30 June 2025
4
1
Accounting policies
Company information

Wilkins Estates Company Limited is a private company limited by shares incorporated in England and Wales. The registered office is 1a Kidbrooke Park Road, London, SE3 0LR.

1.1
Accounting convention

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, modified to include investment properties at fair value. The principal accounting policies adopted are set out below.

1.2
Turnover
Turnover represents rents receivable on furnished and unfurnished property.
1.3
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.

Tangible fixed assets include investment properties valued on an existing use open market value basis. Other tangible fixed assets are stated at cost less depreciation. Depreciation is provided at rates calculated to write off the cost less estimated residual value of each asset over its expected useful life, as follows:
Plant and machinery
20% pa on written down value
Fixtures, fittings & equipment
20% pa on written down value / 20% pa on cost
Motor vehicles
25% pa on cost

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 the profit and loss account.

1.4
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. The surplus or deficit on revaluation is recognised in profit or loss.

1.5
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.

Wilkins Estates Company Limited
Notes to the financial statements (continued)
For the year ended 30 June 2025
1
Accounting policies (continued)
5
1.6
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, 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.

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 and bank loans, 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.

1.7
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

Changes in the fair value of derivatives that are designated and qualify as fair value hedges are recognised in profit or loss immediately, together with any changes in the fair value of the hedged asset or liability that are attributable to the hedged risk.

1.8
Taxation

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

Wilkins Estates Company Limited
Notes to the financial statements (continued)
For the year ended 30 June 2025
1
Accounting policies (continued)
6
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.

 

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. Where items recognised in other comprehensive income or equity are chargeable to or deductible for tax purposes, the resulting current or deferred tax expense or income is presented in the same component of comprehensive income or equity as the transaction or other event that resulted in the tax expense or income. 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.

1.9
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 fixed assets.

 

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

1.10
Retirement benefits

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

1.11
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

2
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 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.

Wilkins Estates Company Limited
Notes to the financial statements (continued)
For the year ended 30 June 2025
7
3
Employees

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

2025
2024
Number
Number
Total
2
3
4
Directors' remuneration
2025
2024
£
£
Remuneration paid to directors
460,000
240,000

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2024 - 1).

5
Investment property
2025
£
Fair value
At 1 July 2024
19,533,890
Additions
1,065,507
Disposals
(526,646)
Revaluations
238,018
At 30 June 2025
20,310,769

The investment properties were valued by the directors on an open market basis as at 30 June 2025.

Wilkins Estates Company Limited
Notes to the financial statements (continued)
For the year ended 30 June 2025
8
6
Tangible fixed assets
£
Cost
At 1 July 2024
74,232
Additions
44,899
At 30 June 2025
119,131
Depreciation and impairment
At 1 July 2024
67,518
Depreciation charged in the year
7,228
At 30 June 2025
74,746
Carrying amount
At 30 June 2025
44,385
At 30 June 2024
6,714
7
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
6,275
3,774
Other debtors
161,470
130,031
167,745
133,805
Deferred tax asset
6,549
14,111
174,294
147,916
8
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
138,125
138,125
Trade creditors
15,950
32,858
Corporation tax
64,878
-
0
Other taxation and social security
18,998
18,490
Other creditors
628,495
139,145
866,446
328,618
Wilkins Estates Company Limited
Notes to the financial statements (continued)
For the year ended 30 June 2025
9
9
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
700,000
138,125

The bank loans are secured by legal charges over an investment property. The £700,000 loan is an interest repayment loan, bearing interest at a 2.15% margin per annum using a floating rate basis. The loan is fully repayable January 2028.

10
Deferred taxation

Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Liabilities
Liabilities
Assets
Assets
2025
2024
2025
2024
Balances:
£
£
£
£
Tax losses and other deductions
-
-
-
14,111
Short term timing differences
-
-
8,414
-
Investment property
3,497,070
3,325,000
-
-
Fixed asset timing differences
-
-
(1,865)
-
3,497,070
3,325,000
6,549
14,111
2025
Movements in the year:
£
Liability at 1 July 2024
3,310,889
Charge to profit or loss
179,632
Liability at 30 June 2025
3,490,521

The deferred tax asset set out above is expected to reverse within 12 months and relates to the utilisation of tax losses against future expected profits of the same period. The deferred tax liability set out above is not expected to reverse within 12 months and relates to the revaluation of investment properties that are not expected to be sold within 12 months.

Wilkins Estates Company Limited
Notes to the financial statements (continued)
For the year ended 30 June 2025
10
11
Called up share capital
2025
2024
£
£
Ordinary share capital
Issued and fully paid
8,544 Ordinary shares of £1 each
8,544
8,544
Preference share capital
Authorised, issued and fully paid
6,000 7.5% Preference shares of £1 each
6,000
6,000
Total called up share capital
14,544
14,544

The ordinary shares carry voting rights of four votes per share and the preference shares carry voting rights of one vote per share.

12
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2025
2024
£
£
9,815
16,359
13
Controlling party

The company is controlled by Andre Wilkins.

2025-06-302024-07-01falsefalsefalse07 January 2026CCH SoftwareCCH Accounts Production 2024.301No description of principal activityAlexandre WilkinsAndre WilkinsSarah Wilkins002884692024-07-012025-06-30002884692025-06-30002884692024-06-3000288469core:OtherPropertyPlantEquipment2025-06-3000288469core:OtherPropertyPlantEquipment2024-06-3000288469core:CurrentFinancialInstrumentscore:WithinOneYear2025-06-3000288469core:CurrentFinancialInstrumentscore:WithinOneYear2024-06-3000288469core:CurrentFinancialInstruments2025-06-3000288469core:CurrentFinancialInstruments2024-06-3000288469core:Non-currentFinancialInstruments2025-06-3000288469core:Non-currentFinancialInstruments2024-06-3000288469core:ShareCapital2025-06-3000288469core:ShareCapital2024-06-3000288469core:CapitalRedemptionReserve2025-06-3000288469core:CapitalRedemptionReserve2024-06-3000288469core:RetainedEarningsAccumulatedLosses2025-06-3000288469core:RetainedEarningsAccumulatedLosses2024-06-3000288469core:ShareCapital2023-06-3000288469core:CapitalRedemptionReserve2023-06-3000288469core:RetainedEarningsAccumulatedLosses2023-06-3000288469bus:Director22024-07-012025-06-3000288469core:RetainedEarningsAccumulatedLosses2023-07-012024-06-30002884692023-07-012024-06-3000288469core:RetainedEarningsAccumulatedLosses2024-07-012025-06-3000288469core:PlantMachinery2024-07-012025-06-3000288469core:FurnitureFittings2024-07-012025-06-3000288469core:MotorVehicles2024-07-012025-06-30002884692024-06-3000288469core:OtherPropertyPlantEquipment2024-06-3000288469core:OtherPropertyPlantEquipment2024-07-012025-06-3000288469core:WithinOneYear2025-06-3000288469core:WithinOneYear2024-06-3000288469bus:PrivateLimitedCompanyLtd2024-07-012025-06-3000288469bus:SmallCompaniesRegimeForAccounts2024-07-012025-06-3000288469bus:FRS1022024-07-012025-06-3000288469bus:AuditExemptWithAccountantsReport2024-07-012025-06-3000288469bus:Director12024-07-012025-06-3000288469bus:Director32024-07-012025-06-3000288469bus:FullAccounts2024-07-012025-06-30xbrli:purexbrli:sharesiso4217:GBP