Company registration number 04722436 (England and Wales)
FOREST DRIVES LIMITED
ANNUAL REPORT AND UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2025
PAGES FOR FILING WITH REGISTRAR
FOREST DRIVES LIMITED
COMPANY INFORMATION
Directors
Mr S Rabey
Mr I M Rabey
Secretary
Mr I M Rabey
Company number
04722436
Registered office
Create Business Hub
5 Rayleigh Road
Shenfield
Brentwood
Essex
England
CM13 1AB
Accountants
Xeinadin South East Limited
Create Business Hub
5 Rayleigh Road
Shenfield
Brentwood
Essex
England
CM13 1AB
FOREST DRIVES LIMITED
CONTENTS
Page
Directors' report
1
Accountants' report
2
Profit and loss account
3
Balance sheet
4
Notes to the financial statements
5 - 8
FOREST DRIVES LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 JUNE 2025
- 1 -

The directors present their annual report and financial statements for the year ended 30 June 2025.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mr S Rabey
Mr I M Rabey
Small companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.

On behalf of the board
Mr S Rabey
Director
17 April 2026
FOREST DRIVES LIMITED
REPORT TO THE DIRECTORS ON THE PREPARATION OF THE UNAUDITED STATUTORY ACCOUNTS OF FOREST DRIVES LIMITED
- 2 -

These financial statements have been prepared in accordance with our terms of engagement and in order to assist you to fulfil your duties under the Companies Acts that relate to preparing the financial statements of the company for the year ended 30 June 2025.

We have prepared these financial statements based on the accounting records, information and explanations provided by you. We do not express any opinion on the financial statements.

On the balance sheet, you have acknowledged your duties under the prevailing Companies Acts to ensure that the company keeps adequate accounting records and prepares financial statements that give a true and fair view.

You have determined that the company is exempt from the statutory requirement for an audit for this accounting year. Therefore, the financial statements are unaudited.

 

The financial statements are provided exclusively to the directors for the limited purpose mentioned above, and may not be used or relied upon for any other purpose or by any other person, and we shall not be liable for any other usage or reliance.

Xeinadin South East Limited
Create Business Hub
5 Rayleigh Road
Shenfield
Brentwood
Essex
CM13 1AB
England
17 April 2026
FOREST DRIVES LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 30 JUNE 2025
- 3 -
2025
2024
£
£
Turnover
1,803,672
1,585,500
Cost of sales
(1,188,596)
(1,018,262)
Gross profit
615,076
567,238
Administrative expenses
(338,034)
(314,092)
Operating profit
277,042
253,146
Interest receivable and similar income
12,987
1,512
Interest payable and similar expenses
(2,178)
(2,430)
Profit before taxation
287,851
252,228
Tax on profit
(66,542)
(43,292)
Profit for the financial year
221,309
208,936

The profit and loss account has been prepared on the basis that all operations are continuing operations.

FOREST DRIVES LIMITED
BALANCE SHEET
AS AT
30 JUNE 2025
30 June 2025
- 4 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
5
177,362
162,953
Current assets
Stocks
3,660
4,349
Debtors
6
550,219
173,303
Cash at bank and in hand
884,737
863,362
1,438,616
1,041,014
Creditors: amounts falling due within one year
7
(372,441)
(170,083)
Net current assets
1,066,175
870,931
Total assets less current liabilities
1,243,537
1,033,884
Creditors: amounts falling due after more than one year
8
(12,500)
(20,833)
Net assets
1,231,037
1,013,051
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
1,230,937
1,012,951
Total equity
1,231,037
1,013,051

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 member has 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 Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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

The financial statements were approved by the board of directors and authorised for issue on 17 April 2026 and are signed on its behalf by:
Mr S Rabey
Director
Company registration number 04722436 (England and Wales)
FOREST DRIVES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2025
- 5 -
1
Accounting policies
Company information

Forest Drives Limited is a private company, limited by shares, registered in Not specified/Other. The company's registered number and registered office address can be found on the Company Information page.

1.1
Basis of preparation

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 the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. The principal accounting policies adopted are set out below.

1.2
Turnover

Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:

1.3
Intangible fixed assets - goodwill

Goodwill, being the amount paid in connection with the acquisition of a business in 0, is being amortised evenly over its estimated useful life of nil years.

1.4
Tangible fixed assets

Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.

Plant and equipment
25% on reducing balance
Fixtures and fittings
15% on reducing balance
Computers
25% on cost
Motor vehicles
25% on reducing balance
1.5
Stocks

Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

1.6
Taxation

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

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.

FOREST DRIVES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 6 -
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.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. 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. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. 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.

1.7
Retirement benefits

The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

2
Employees

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

2025
2024
Number
Number
Total
5
5
3
Dividends
2025
2024
2025
2024
Per share
Per share
Total
Total
£
£
£
£
Interim paid
20.00
875.00
2,000
87,500
FOREST DRIVES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
- 7 -
4
Intangible fixed assets
Goodwill
£
Cost
At 1 July 2024 and 30 June 2025
91,565
Amortisation and impairment
At 1 July 2024 and 30 June 2025
91,565
Carrying amount
At 30 June 2025
-
0
At 30 June 2024
-
0
5
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 July 2024
38,403
30,189
18,993
219,327
306,912
Additions
25,000
-
0
1,582
46,615
73,197
At 30 June 2025
63,403
30,189
20,575
265,942
380,109
Depreciation and impairment
At 1 July 2024
9,823
21,103
15,871
97,162
143,959
Depreciation charged in the year
13,395
1,363
1,836
42,194
58,788
At 30 June 2025
23,218
22,466
17,707
139,356
202,747
Carrying amount
At 30 June 2025
40,185
7,723
2,868
126,586
177,362
At 30 June 2024
28,580
9,086
3,122
122,165
162,953
6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
81,982
160,668
Other debtors
455,848
838
Prepayments and accrued income
12,389
11,797
550,219
173,303
FOREST DRIVES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
- 8 -
7
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
8,333
8,333
Other borrowings
75,000
-
0
Trade creditors
22,114
44,213
Corporation tax
66,555
43,292
Other taxation and social security
37,252
49,167
Other creditors
159,887
21,778
Accruals and deferred income
3,300
3,300
372,441
170,083
8
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
12,500
20,833
2025-06-302024-07-01falsefalsefalse17 April 2026CCH SoftwareCCH Accounts Production 2025.300No description of principal activityMr S RabeyMr Ian RabeyMr I M Rabey047224362024-07-012025-06-3004722436bus:Director12024-07-012025-06-3004722436bus:CompanySecretaryDirector12024-07-012025-06-3004722436bus:CompanySecretary12024-07-012025-06-3004722436bus:Director22024-07-012025-06-3004722436bus:RegisteredOffice2024-07-012025-06-30047224362025-06-30047224362023-07-012024-06-30047224362024-06-3004722436core:PlantMachinery2025-06-3004722436core:FurnitureFittings2025-06-3004722436core:ComputerEquipment2025-06-3004722436core:MotorVehicles2025-06-3004722436core:PlantMachinery2024-06-3004722436core:FurnitureFittings2024-06-3004722436core:ComputerEquipment2024-06-3004722436core:MotorVehicles2024-06-3004722436core:WithinOneYear2025-06-3004722436core:WithinOneYear2024-06-3004722436core:AfterOneYear2025-06-3004722436core:AfterOneYear2024-06-3004722436core:CurrentFinancialInstruments2025-06-3004722436core:CurrentFinancialInstruments2024-06-3004722436core:ShareCapital2025-06-3004722436core:ShareCapital2024-06-3004722436core:RetainedEarningsAccumulatedLosses2025-06-3004722436core:RetainedEarningsAccumulatedLosses2024-06-3004722436core:Goodwill2024-07-012025-06-3004722436core:PlantMachinery2024-07-012025-06-3004722436core:FurnitureFittings2024-07-012025-06-3004722436core:ComputerEquipment2024-07-012025-06-3004722436core:MotorVehicles2024-07-012025-06-3004722436bus:OrdinaryShareClass12024-07-012025-06-3004722436bus:OrdinaryShareClass12023-07-012024-06-3004722436core:NetGoodwill2024-06-3004722436core:NetGoodwill2025-06-3004722436core:NetGoodwill2024-06-3004722436core:PlantMachinery2024-06-3004722436core:FurnitureFittings2024-06-3004722436core:ComputerEquipment2024-06-3004722436core:MotorVehicles2024-06-30047224362024-06-3004722436core:Non-currentFinancialInstruments2025-06-3004722436core:Non-currentFinancialInstruments2024-06-3004722436bus:PrivateLimitedCompanyLtd2024-07-012025-06-3004722436bus:SmallCompaniesRegimeForAccounts2024-07-012025-06-3004722436bus:FRS1022024-07-012025-06-3004722436bus:AuditExemptWithAccountantsReport2024-07-012025-06-3004722436bus:FullAccounts2024-07-012025-06-30xbrli:purexbrli:sharesiso4217:GBP