0 false false false false false false false false false true false false false false false false No description of principal activity 2024-06-01 Sage Accounts Production Advanced 2023 - FRS102_2023 110,000 17,000 11,000 28,000 82,000 93,000 1,144,820 291,450 1,436,270 190,850 1,245,420 953,970 xbrli:pure xbrli:shares iso4217:GBP 4183202 2024-06-01 2025-05-31 4183202 2025-05-31 4183202 2024-05-31 4183202 2023-06-01 2024-05-31 4183202 2024-05-31 4183202 2023-05-31 4183202 core:NetGoodwill 2024-06-01 2025-05-31 4183202 core:MotorVehicles 2024-06-01 2025-05-31 4183202 bus:Director1 2024-06-01 2025-05-31 4183202 bus:Director2 2024-06-01 2025-05-31 4183202 core:NetGoodwill 2024-05-31 4183202 core:NetGoodwill 2025-05-31 4183202 core:LandBuildings core:OwnedOrFreeholdAssets 2024-05-31 4183202 core:LandBuildings core:LongLeaseholdAssets 2024-05-31 4183202 core:LandBuildings core:OwnedOrFreeholdAssets 2025-05-31 4183202 core:LandBuildings core:LongLeaseholdAssets 2025-05-31 4183202 core:LandBuildings core:OwnedOrFreeholdAssets 2024-06-01 2025-05-31 4183202 core:WithinOneYear 2025-05-31 4183202 core:WithinOneYear 2024-05-31 4183202 core:AfterOneYear 2025-05-31 4183202 core:AfterOneYear 2024-05-31 4183202 core:ShareCapital 2025-05-31 4183202 core:ShareCapital 2024-05-31 4183202 core:OtherReservesSubtotal 2025-05-31 4183202 core:OtherReservesSubtotal 2024-05-31 4183202 core:RetainedEarningsAccumulatedLosses 2025-05-31 4183202 core:RetainedEarningsAccumulatedLosses 2024-05-31 4183202 core:NetGoodwill 2024-05-31 4183202 core:CostValuation core:Non-currentFinancialInstruments 2024-05-31 4183202 core:AdditionsToInvestments core:Non-currentFinancialInstruments 2025-05-31 4183202 core:CostValuation core:Non-currentFinancialInstruments 2025-05-31 4183202 core:Non-currentFinancialInstruments core:ProvisionsForImpairmentInvestments 2025-05-31 4183202 core:Non-currentFinancialInstruments 2025-05-31 4183202 core:Non-currentFinancialInstruments 2024-05-31 4183202 core:LandBuildings core:OwnedOrFreeholdAssets 2024-05-31 4183202 core:LandBuildings core:LongLeaseholdAssets 2024-05-31 4183202 bus:Director1 2024-05-31 4183202 bus:Director1 2025-05-31 4183202 bus:Director2 2024-05-31 4183202 bus:Director2 2025-05-31 4183202 bus:Director1 2023-05-31 4183202 bus:Director1 2024-05-31 4183202 bus:Director2 2023-05-31 4183202 bus:Director2 2024-05-31 4183202 bus:Director1 2023-06-01 2024-05-31 4183202 bus:SmallEntities 2024-06-01 2025-05-31 4183202 bus:AuditExempt-NoAccountantsReport 2024-06-01 2025-05-31 4183202 bus:SmallCompaniesRegimeForAccounts 2024-06-01 2025-05-31 4183202 bus:PrivateLimitedCompanyLtd 2024-06-01 2025-05-31 4183202 bus:FullAccounts 2024-06-01 2025-05-31
COMPANY REGISTRATION NUMBER: 4183202

Southernbrook Limited

Filleted Unaudited Financial Statements

31 May 2025

Southernbrook Limited

Statement of Financial Position

31 May 2025

| 2025 | 2024
Note | £ | £ | £

Fixed assets

Intangible assets | 4 |  | 82,000 | 93,000
Tangible assets | 5 |  | 4,005,671 | 3,645,018
Investments | 6 |  | 1,245,420 | 953,970
|  | ------------ | ------------
|  | 5,333,091 | 4,691,988

Current assets

Debtors | 7 | 494,686 |  | 406,518
Cash at bank and in hand | 1,102 |  | 5,587
| --------- |  | ---------
| 495,788 |  | 412,105

Creditors: amounts falling due within one year | 8 | 1,015,049 |  | 871,439
| ------------ |  | ---------
Net current liabilities |  | 519,261 | 459,334
|  | ------------ | ------------
Total assets less current liabilities |  | 4,813,830 | 4,232,654

Creditors: amounts falling due after more than one year | 9 |  | 2,334,623 | 2,224,343

Provisions

Taxation including deferred tax |  | 258,294 | 213,339
|  | ------------ | ------------
Net assets |  | 2,220,913 | 1,794,972
|  | ------------ | ------------

Capital and reserves

Called up share capital |  | 1,000 | 1,000
Fair value reserve |  | 1,101,150 | 909,500
Profit and loss account |  | 1,118,763 | 884,472
|  | ------------ | ------------
Shareholders funds |  | 2,220,913 | 1,794,972
|  | ------------ | ------------

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the statement of comprehensive income has not been delivered.
For the year ending 31 May 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 financial statements for the year in question in accordance with section 476 ;
- The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements .

Southernbrook Limited

Statement of Financial Position (continued)

31 May 2025
These financial statements were approved by the board of directors and authorised for issue on 23 February 2026 , and are signed on behalf of the board by:

J P Derham Esq
Director

Company registration number: 4183202

Southernbrook Limited

Notes to the Financial Statements

Year ended 31 May 2025
1. General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is TML House, 1a The Anchorage, Gosport, Hampshire, Hampshire, PO12 1LY.
2. Statement of compliance
These financial statements have been prepared in compliance with Section 1A of FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'.
3. Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Judgements and key sources of estimation uncertainty
No significant judgements have been made by the director in preparing these financial statements.
Revenue recognition
Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax. Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer (usually on despatch of the goods); the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably.
Income tax
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, tax is recognised in other comprehensive income or directly in equity, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.
Amortisation
Amortisation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful life of that asset as follows:

| Goodwill | - | 10% straight line

If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised prospectively to reflect the new estimates.
Tangible assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in equity, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:

| Motor vehicles | - | 25% reducing balance
| Equipment | - | 25 % reducing balance

Investment property
Investment property is initially recorded at cost, which includes purchase price and any directly attributable expenditure. Investment property is revalued to its fair value at each reporting date and any changes in fair value are recognised in profit or loss.
Investments
Fixed asset investments are initially recorded at cost, and subsequently stated at cost less any accumulated impairment losses.
Listed investments are measured at fair value with changes in fair value being recognised in profit or loss.
Impairment of fixed assets
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that largely independent of the cash inflows from other assets or groups of assets.
Provisions
Provisions are recognised when the entity has an obligation at the reporting date as a result of a past event, it is probable that the entity will be required to transfer economic benefits in settlement and the amount of the obligation can be estimated reliably. Provisions are recognised as a liability in the statement of financial position and the amount of the provision as an expense. Provisions are initially measured at the best estimate of the amount required to settle the obligation at the reporting date and subsequently reviewed at each reporting date and adjusted to reflect the current best estimate of the amount that would be required to settle the obligation. Any adjustments to the amounts previously recognised are recognised in profit or loss unless the provision was originally recognised as part of the cost of an asset. When a provision is measured at the present value of the amount expected to be required to settle the obligation, the unwinding of the discount is recognised as a finance cost in profit or loss in the period it arises.
4. Intangible assets

| Goodwill
| £
Cost |
At 1 June 2024 and 31 May 2025 | 110,000
| ---------
Amortisation |
At 1 June 2024 | 17,000
Charge for the year | 11,000
| ---------
At 31 May 2025 | 28,000
| ---------
Carrying amount |
At 31 May 2025 | 82,000
| ---------
At 31 May 2024 | 93,000
| ---------

5. Tangible assets

| Freehold property | Long leasehold property | Equipment | Total
| £ | £ | £ | £
Cost or valuation |  |  |  |
At 1 June 2024 | 2,865,000 | 780,000 | 3,690 | 3,648,690
Additions | 123,395 | – | 876 | 124,271
Revaluations | 236,605 | – | – | 236,605
| ------------ | --------- | ------- | ------------
At 31 May 2025 | 3,225,000 | 780,000 | 4,566 | 4,009,566
| ------------ | --------- | ------- | ------------
Depreciation |  |  |  |
At 1 June 2024 | – | – | 3,672 | 3,672
Charge for the year | – | – | 223 | 223
| ------------ | --------- | ------- | ------------
At 31 May 2025 | – | – | 3,895 | 3,895
| ------------ | --------- | ------- | ------------
Carrying amount |  |  |  |
At 31 May 2025 | 3,225,000 | 780,000 | 671 | 4,005,671
| ------------ | --------- | ------- | ------------
At 31 May 2024 | 2,865,000 | 780,000 | 18 | 3,645,018
| ------------ | --------- | ------- | ------------

The company holds investment property with a cost price of £2,648,666 (2024: £2,525,271). The properties are reflected in the accounts at their fair value at the balance sheet date. The valuation is carried out annually by J Derham Esq, the director with reference to the open market.
6. Investments

| Shares in participating interests
| £
Cost |
At 1 June 2024 | 1,144,820
Additions | 291,450
| ------------
At 31 May 2025 | 1,436,270
| ------------
Impairment |
At 1 June 2024 and 31 May 2025 | 190,850
| ------------

Carrying amount |
At 31 May 2025 | 1,245,420
| ------------
At 31 May 2024 | 953,970
| ------------

7. Debtors

| 2025 | 2024
| £ | £
Trade debtors | 22,663 | 19,514
Other debtors | 472,023 | 387,004
| --------- | ---------
| 494,686 | 406,518
| --------- | ---------

8. Creditors: amounts falling due within one year

| 2025 | 2024
| £ | £
Bank loans and overdrafts | 10,581 | 10,246
Trade creditors | – | 1,619
Corporation tax | 75,782 | 26,983
Other creditors | 928,686 | 832,591
| ------------ | ---------
| 1,015,049 | 871,439
| ------------ | ---------

9. Creditors: amounts falling due after more than one year

| 2025 | 2024
| £ | £
Bank loans and overdrafts | 2,334,623 | 2,224,343
| ------------ | ------------

10. Directors' advances, credits and guarantees
During the year the directors entered into the following advances and credits with the company:

| 2025
|  | Balance brought forward | Advances/ (credits) to the directors | Balance outstanding
|  | £ | £ | £
| J P Derham Esq | 183,770 | ( 29,454) | 154,316
| L Musgrove Esq | 1,700 | 48,200 | 49,900
|  | --------- | -------- | ---------
|  | 185,470 | 18,746 | 204,216
|  | --------- | -------- | ---------

| 2024
|  | Balance brought forward | Advances/ (credits) to the directors | Balance outstanding
|  | £ | £ | £
| J P Derham Esq | ( 28,055) | 211,825 | 183,770
| L Musgrove Esq | 1,700 | – | 1,700
|  | -------- | --------- | ---------
|  | ( 26,355) | 211,825 | 185,470
|  | -------- | --------- | ---------

11. Related party transactions
During the year the company entered into the following transactions with related parties:

| Transaction value | Balance owed by/(owed to)
| 2025 | 2024 | 2025 | 2024
| £ | £ | £ | £
Resifix Limited | (38,776) | (133,437) | – | 38,776
Southernbrook Lettings Limited | 36,471 | (38,435) | ( 764,226) | ( 800,697)
Houserack Limited | 1,300 | 6,415 | 163,505 | 162,205
Southernbrook (Gosport) Limited | (73,730) | (750) | ( 100,070) | ( 26,340)
Southernbrook Estate Management Limited | (15,000) | (2,000) | ( 17,000) | ( 2,000)
Southernbrook (Surrey) Limited | (40,200) | – | ( 40,200) | –
| -------- | --------- | --------- | ---------

J Derham Esq is the managing director and sole shareholder of Houserack Limited. Southernbrook Limited owns one hundred percent of the issued share capital in Southernbrook Lettings Limited, Southernbrook Estate Management Limited, Southernbrook (Gosport) Limited and Southernbrook (Surrey) Limited.