Silverfin false false 31/12/2025 01/01/2025 31/12/2025 Mrs J V Seaton-Burridge 06/12/2013 Mr M F Seaton-Burridge 30/04/2019 Mr N J Seaton-Burridge 15/04/2011 31 March 2026 The principal activity of the Company during the year was property management. 06194927 2025-12-31 06194927 bus:Director1 2025-12-31 06194927 bus:Director2 2025-12-31 06194927 bus:Director3 2025-12-31 06194927 2024-12-31 06194927 core:CurrentFinancialInstruments 2025-12-31 06194927 core:CurrentFinancialInstruments 2024-12-31 06194927 core:Non-currentFinancialInstruments 2025-12-31 06194927 core:Non-currentFinancialInstruments 2024-12-31 06194927 core:ShareCapital 2025-12-31 06194927 core:ShareCapital 2024-12-31 06194927 core:RetainedEarningsAccumulatedLosses 2025-12-31 06194927 core:RetainedEarningsAccumulatedLosses 2024-12-31 06194927 core:Goodwill 2024-12-31 06194927 core:Goodwill 2025-12-31 06194927 core:Vehicles 2024-12-31 06194927 core:FurnitureFittings 2024-12-31 06194927 core:OfficeEquipment 2024-12-31 06194927 core:Vehicles 2025-12-31 06194927 core:FurnitureFittings 2025-12-31 06194927 core:OfficeEquipment 2025-12-31 06194927 core:ImmediateParent core:CurrentFinancialInstruments 2025-12-31 06194927 core:ImmediateParent core:CurrentFinancialInstruments 2024-12-31 06194927 bus:OrdinaryShareClass1 2025-12-31 06194927 2025-01-01 2025-12-31 06194927 bus:FilletedAccounts 2025-01-01 2025-12-31 06194927 bus:SmallEntities 2025-01-01 2025-12-31 06194927 bus:AuditExemptWithAccountantsReport 2025-01-01 2025-12-31 06194927 bus:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 06194927 bus:Director1 2025-01-01 2025-12-31 06194927 bus:Director2 2025-01-01 2025-12-31 06194927 bus:Director3 2025-01-01 2025-12-31 06194927 core:Goodwill core:BottomRangeValue 2025-01-01 2025-12-31 06194927 core:Goodwill core:TopRangeValue 2025-01-01 2025-12-31 06194927 core:Goodwill 2025-01-01 2025-12-31 06194927 core:Vehicles 2025-01-01 2025-12-31 06194927 core:FurnitureFittings 2025-01-01 2025-12-31 06194927 core:OfficeEquipment core:TopRangeValue 2025-01-01 2025-12-31 06194927 2024-01-01 2024-12-31 06194927 core:OfficeEquipment 2025-01-01 2025-12-31 06194927 core:CurrentFinancialInstruments 2025-01-01 2025-12-31 06194927 core:Non-currentFinancialInstruments 2025-01-01 2025-12-31 06194927 bus:OrdinaryShareClass1 2025-01-01 2025-12-31 06194927 bus:OrdinaryShareClass1 2024-01-01 2024-12-31 iso4217:GBP xbrli:pure xbrli:shares

Company No: 06194927 (England and Wales)

# BELMONT MANAGEMENT SERVICES (SOUTH WEST) LIMITED

### Unaudited Financial Statements
For the financial year ended 31 December 2025
Pages for filing with the registrar

BELMONT MANAGEMENT SERVICES (SOUTH WEST) LIMITED

## Unaudited Financial Statements

For the financial year ended 31 December 2025

Contents

BELMONT MANAGEMENT SERVICES (SOUTH WEST) LIMITED

## STATEMENT OF FINANCIAL POSITION

As at 31 December 2025
BELMONT MANAGEMENT SERVICES (SOUTH WEST) LIMITED

## STATEMENT OF FINANCIAL POSITION (continued)

As at 31 December 2025

| Note | 2025 |  | 2024
|  | £ |  | £
Fixed assets |  |  |  |
Tangible assets | 4 | 33,261 |  | 47,761
|  | 33,261 |  | 47,761
Current assets |  |  |  |
Debtors | 5 | 138,294 |  | 144,476
Cash at bank and in hand |  | 97,067 |  | 78,613
|  | 235,361 |  | 223,089
Creditors: amounts falling due within one year | 6 | ( 156,960) |  | ( 124,317)
Net current assets |  | 78,401 |  | 98,772
Total assets less current liabilities |  | 111,662 |  | 146,533
Creditors: amounts falling due after more than one year | 7 | ( 10,495) |  | ( 21,596)
Provision for liabilities |  | ( 8,315) |  | ( 11,940)
Net assets |  | 92,852 |  | 112,997
Capital and reserves |  |  |  |
Called-up share capital | 8 | 200 |  | 200
Profit and loss account |  | 92,652 |  | 112,797
Total shareholders' funds |  | 92,852 |  | 112,997

For the financial year ending 31 December 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 financial year in accordance with section 476;
- 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; and
- These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime and a copy of the Statement of Income and Retained Earnings has not been delivered.

The financial statements of Belmont Management Services (South West) Limited (registered number: 06194927) were approved and authorised for issue by the Board of Directors on 31 March 2026. They were signed on its behalf by:

Mr M F Seaton-Burridge Director |

BELMONT MANAGEMENT SERVICES (SOUTH WEST) LIMITED

## NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 31 December 2025
BELMONT MANAGEMENT SERVICES (SOUTH WEST) LIMITED

## NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 31 December 2025

##### 1. Accounting policies

The principal accounting policies are summarised below. They have all been applied consistently throughout the financial year and to the preceding financial year, unless otherwise stated.

##### General information and basis of accounting

Belmont Management Services (South West) 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 Chy Nyverow, Newham Road, Truro, TR1 2DP, United Kingdom.
The financial statements have been prepared under the historical cost convention, modified to include certain items at fair value, and in accordance with Section 1A of Financial Reporting Standard 102 (FRS 102) ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland’ issued by the Financial Reporting Council and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime.
The financial statements are presented in pounds sterling which is the functional currency of the Company and rounded to the nearest £.

##### Going concern

The directors have assessed the Statement of Financial Position and likely future cash flows at the date of approving these financial statements. The directors have a reasonable expectation that the Company has adequate resources to continue in operational existence and to meet its financial obligations as they fall due for at least 12 months from the date of signing these financial statements. Accordingly, they continue to adopt the going concern basis in preparing the financial statements.

##### Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
Turnover is recognised when the significant risks and rewards are considered to have been transferred to the customer.

##### Taxation

Current tax
Current tax is provided at amounts expected to be paid (or recoverable) using the tax rates and laws that have been enacted or substantively enacted at the Statement of Financial Position date.
Deferred tax
Deferred tax arises as a result of including items of income and expenditure in taxation computations in periods different from those in which they are included in the Company's financial statements. Deferred tax is provided in full on timing differences which result in an obligation to pay more or less tax at a future date, at the average tax rates that are expected to apply when the timing differences reverse, based on current tax rates and laws. Deferred tax assets and liabilities are not discounted.
The carrying amount of deferred tax assets are reviewed at each reporting date and a valuation allowance is set up against deferred tax assets so that the net carrying amount equals the highest amount that is more likely than not to be recovered based on current or future taxable profit.

##### Intangible assets

Intangible assets are stated at cost or valuation, net of amortisation and any provision for impairment. Amortisation is provided on all intangible assets at rates to write off the cost or valuation of each asset over its expected useful life as follows:

Goodwill | 5 - 7 years straight line

###### Goodwill

Goodwill represents the difference between amounts paid on the cost of a business combination and the acquirer’s interest in the fair value of its identifiable assets and liabilities of the acquiree at the date of acquisition. Subsequent to initial recognition, goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is amortised on a straight line basis over its useful economic life of 10 years.

##### Tangible fixed assets

Tangible fixed assets are stated at cost (or deemed cost) or valuation less accumulated depreciation and accumulated impairment losses. Cost includes costs directly attributable to making the asset capable of operating as intended. Depreciation is provided on all tangible fixed assets, other than investment properties and freehold land, at rates calculated to write off the cost or valuation, less estimated residual value, of each asset on a straight-line/reducing balance basis over its expected useful life, as follows:

Vehicles | 25 % reducing balance
Fixtures and fittings | 15 % reducing balance
Office equipment | 4 years straight line

Residual value represents the estimated amount which would currently be obtained from disposal of an asset, after deducting estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life.

##### Impairment of assets

Assets, other than those measured at fair value, are assessed for indicators of impairment at each Statement of Financial Position date. If there is objective evidence of impairment, an impairment loss is recognised in the Statement of Income and Retained Earnings as described below.

Non-financial assets
At each balance sheet date, the company reviews its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss.
If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). The recoverable amount of an asset is the higher of its fair value less costs to sell and its value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

##### Trade and other debtors

Trade and other debtors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method less impairment losses for bad and doubtful debts, except where the effect of discounting would be immaterial. In such cases the receivables are stated at cost less impairment losses for bad and doubtful debts.

##### 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 creditors: amounts falling due within one year.

##### Trade and other creditors

Trade and other creditors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest rate method, unless the effect of discounting would be immaterial, in which case they are stated at cost.

##### Financial instruments

Financial assets and financial liabilities are recognised when the Company becomes a party to the contractual provisions of the instrument.
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.
Financial assets and liabilities are only offset in the Balance Sheet when, and only when there exists a legally enforceable right to set off the recognised amounts and the Company intends either 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 and 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.

Financial assets are derecognised when and only when the contractual rights to the cash flows from the financial asset expire or are settled, or the Company transfers to another party substantially all of the risks and rewards of ownership of the financial asset, or the Company, despite having retained some, but not all, significant risks and rewards of ownership, has transferred control of the asset to another party.

Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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.

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

##### Provisions

Provisions are recognised when the Company has a present obligation (legal or constructive) as a result of a past event, it is probable that the Company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.
The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the Statement of Financial Position date, taking into account the risks and uncertainties surrounding the obligation. Where a provision is measured using the cash flows estimated to settle the present obligation, its carrying amount is the present value of those cash flows (when the effect of the time value of money is material).
When some or all of the economic benefits required to settle a provision are expected to be recovered from a third party, a receivable is recognised as an asset if it is virtually certain that reimbursement will be received and the amount of the receivable can be measured reliably.

##### Ordinary share capital

The ordinary share capital of the Company is presented as equity.

##### Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

#### 2. Employees

| 2025 |  | 2024
| Number |  | Number
Monthly average number of persons employed by the Company during the year, including directors | 19 |  | 19

#### 3. Intangible assets

| Goodwill |  | Total
| £ |  | £
Cost |  |  |
At 01 January 2025 | 290,000 |  | 290,000
At 31 December 2025 | 290,000 |  | 290,000
Accumulated amortisation |  |  |
At 01 January 2025 | 290,000 |  | 290,000
At 31 December 2025 | 290,000 |  | 290,000
Net book value |  |  |
At 31 December 2025 | 0 |  | 0
At 31 December 2024 | 0 |  | 0

#### 4. Tangible assets

| Vehicles |  | Fixtures and fittings |  | Office equipment |  | Total
| £ |  | £ |  | £ |  | £
Cost |  |  |  |  |  |  |
At 01 January 2025 | 81,007 |  | 11,606 |  | 47,047 |  | 139,660
At 31 December 2025 | 81,007 |  | 11,606 |  | 47,047 |  | 139,660
Accumulated depreciation |  |  |  |  |  |  |
At 01 January 2025 | 38,867 |  | 9,450 |  | 43,582 |  | 91,899
Charge for the financial year | 10,928 |  | 324 |  | 3,248 |  | 14,500
At 31 December 2025 | 49,795 |  | 9,774 |  | 46,830 |  | 106,399
Net book value |  |  |  |  |  |  |
At 31 December 2025 | 31,212 |  | 1,832 |  | 217 |  | 33,261
At 31 December 2024 | 42,140 |  | 2,156 |  | 3,465 |  | 47,761

#### 5. Debtors

| 2025 |  | 2024
| £ |  | £
Trade debtors | 42,837 |  | 37,688
Amounts owed by Parent undertakings | 28,194 |  | 39,980
Prepayments | 3,152 |  | 2,605
Other debtors | 64,111 |  | 64,203
| 138,294 |  | 144,476

#### 6. Creditors: amounts falling due within one year

| 2025 |  | 2024
| £ |  | £
Bank loans | 5,000 |  | 10,000
Amounts owed to directors | 13,140 |  | 3,140
Accruals and deferred income | 49,054 |  | 27,133
Taxation and social security | 80,269 |  | 73,978
Obligations under finance leases and hire purchase contracts (secured) | 6,101 |  | 6,101
Other creditors | 3,396 |  | 3,965
| 156,960 |  | 124,317

The obligations under finance leases and hire purchase contracts are secured over the assets to which they relate.

#### 7. Creditors: amounts falling due after more than one year

| 2025 |  | 2024
| £ |  | £
Bank loans | 0 |  | 5,000
Obligations under finance leases and hire purchase contracts (secured) | 10,495 |  | 16,596
| 10,495 |  | 21,596

The obligations under finance leases and hire purchase contracts are secured over the assets to which they relate.

#### 8. Called-up share capital

| 2025 |  | 2024
| £ |  | £
Allotted, called-up and fully-paid |  |  |
200 Ordinary shares of £ 1.00 each | 200 |  | 200