Prospect Brigstock Ltd 06594177 false 2024-08-01 2025-07-31 2025-07-31 The principal activity of the company is Other Sporting Activites Digita Accounts Production Advanced 6.30.9574.0 true 06594177 2024-08-01 2025-07-31 06594177 2025-07-31 06594177 bus:OrdinaryShareClass1 2025-07-31 06594177 core:RetainedEarningsAccumulatedLosses 2025-07-31 06594177 core:RevaluationReserve 2025-07-31 06594177 core:ShareCapital 2025-07-31 06594177 core:HirePurchaseContracts core:CurrentFinancialInstruments 2025-07-31 06594177 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2025-07-31 06594177 core:CurrentFinancialInstruments 2025-07-31 06594177 core:CurrentFinancialInstruments core:WithinOneYear 2025-07-31 06594177 core:Non-currentFinancialInstruments 2025-07-31 06594177 core:Non-currentFinancialInstruments core:AfterOneYear 2025-07-31 06594177 core:FurnitureFittingsToolsEquipment 2025-07-31 06594177 core:LandBuildings 2025-07-31 06594177 core:MotorVehicles 2025-07-31 06594177 core:OtherPropertyPlantEquipment 2025-07-31 06594177 bus:SmallEntities 2024-08-01 2025-07-31 06594177 bus:AuditExemptWithAccountantsReport 2024-08-01 2025-07-31 06594177 bus:FilletedAccounts 2024-08-01 2025-07-31 06594177 bus:SmallCompaniesRegimeForAccounts 2024-08-01 2025-07-31 06594177 bus:RegisteredOffice 2024-08-01 2025-07-31 06594177 bus:Director2 2024-08-01 2025-07-31 06594177 bus:Director3 2024-08-01 2025-07-31 06594177 bus:OrdinaryShareClass1 2024-08-01 2025-07-31 06594177 bus:PrivateLimitedCompanyLtd 2024-08-01 2025-07-31 06594177 bus:Agent1 2024-08-01 2025-07-31 06594177 core:ComputerEquipment 2024-08-01 2025-07-31 06594177 core:FurnitureFittings 2024-08-01 2025-07-31 06594177 core:FurnitureFittingsToolsEquipment 2024-08-01 2025-07-31 06594177 core:LandBuildings 2024-08-01 2025-07-31 06594177 core:MotorVehicles 2024-08-01 2025-07-31 06594177 core:OtherPropertyPlantEquipment 2024-08-01 2025-07-31 06594177 core:PlantMachinery 2024-08-01 2025-07-31 06594177 countries:UnitedKingdom 2024-08-01 2025-07-31 06594177 2024-07-31 06594177 core:FurnitureFittingsToolsEquipment 2024-07-31 06594177 core:LandBuildings 2024-07-31 06594177 core:MotorVehicles 2024-07-31 06594177 core:OtherPropertyPlantEquipment 2024-07-31 06594177 2023-08-01 2024-07-31 06594177 2024-07-31 06594177 bus:OrdinaryShareClass1 2024-07-31 06594177 core:RetainedEarningsAccumulatedLosses 2024-07-31 06594177 core:RevaluationReserve 2024-07-31 06594177 core:ShareCapital 2024-07-31 06594177 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-07-31 06594177 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2024-07-31 06594177 core:CurrentFinancialInstruments 2024-07-31 06594177 core:CurrentFinancialInstruments core:WithinOneYear 2024-07-31 06594177 core:Non-currentFinancialInstruments 2024-07-31 06594177 core:Non-currentFinancialInstruments core:AfterOneYear 2024-07-31 06594177 core:FurnitureFittingsToolsEquipment 2024-07-31 06594177 core:LandBuildings 2024-07-31 06594177 core:MotorVehicles 2024-07-31 06594177 core:OtherPropertyPlantEquipment 2024-07-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 06594177

Prospect Brigstock Ltd

Unaudited Filleted Financial Statements

for the Year Ended 31 July 2025

 

Prospect Brigstock Ltd

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 12

 

Prospect Brigstock Ltd

Company Information

Directors

Mr Maxwell George Goff

Ria Elizabeth Ashworth

Registered office

The Old Watermill
Mill Lane
Brigstock
Kettering
Northants
NN14 3HG

Accountants

Cannon Williamson
Chartered Certified AccountantsAlbion House
32 Pinchbeck Road
Spalding
Lincolnshire
PE11 1QD

 

Prospect Brigstock Ltd

(Registration number: 06594177)
Balance Sheet as at 31 July 2025

Note

2025
£

2024
£

Fixed Assets

 

Tangible Assets

4

5,314,044

3,691,558

Investment property

5

386,595

386,595

 

5,700,639

4,078,153

Current assets

 

Stocks

6

49,380

59,484

Debtors

7

13,491

334

Cash at bank and in hand

 

38,484

14,592

 

101,355

74,410

Creditors: Amounts falling due within one year

8

(998,381)

(1,063,428)

Net current liabilities

 

(897,026)

(989,018)

Total assets less current liabilities

 

4,803,613

3,089,135

Creditors: Amounts falling due after more than one year

8

(64,967)

(67,865)

Provisions for liabilities

(726,492)

(426,739)

Net assets

 

4,012,154

2,594,531

Capital and Reserves

 

Called up share capital

9

250

250

Revaluation reserve

1,936,230

1,936,230

Retained Earnings

2,075,674

658,051

Shareholders' funds

 

4,012,154

2,594,531

For the financial year ending 31 July 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 accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 28 April 2026 and signed on its behalf by:
 

 

Prospect Brigstock Ltd

(Registration number: 06594177)
Balance Sheet as at 31 July 2025 (continued)

.........................................
Mr Maxwell George Goff
Director

.........................................
Ria Elizabeth Ashworth
Director

 

Prospect Brigstock Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2025

1

General information

The company is a private company limited by share capital, incorporated in United Kingdom.

The address of its registered office is:
The Old Watermill
Mill Lane
Brigstock
Kettering
Northants
NN14 3HG

These financial statements were authorised for issue by the Board on 28 April 2026.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

 

Prospect Brigstock Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2025 (continued)

2

Accounting policies (continued)

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when 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 and that are expected to apply to the reversal of the timing difference, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used.

Tangible Assets

Tangible Assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Plant and Machinery

25% on reducing balance

Fixtures and Fittings

25% on reducing balance

Motor Vehicles

25% on reducing balance

Computer equipment

25% on reducing balance

Investment property

Investment property is carried at fair value, derived from the current market prices for comparable real estate determined annually by external valuers. The valuers use observable market prices, adjusted if necessary for any difference in the nature, location or condition of the specific asset. Changes in fair value are recognised in profit or loss.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade Debtors

Trade Debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade Debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

 

Prospect Brigstock Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2025 (continued)

2

Accounting policies (continued)

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

Trade Creditors

Trade Creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade Creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

 

Prospect Brigstock Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2025 (continued)

2

Accounting policies (continued)

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 4 (2024 - 5).

 

Prospect Brigstock Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2025 (continued)

4

Tangible Assets

Land and buildings
£

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 August 2024

3,605,000

206,724

124,445

152,114

4,088,283

Revaluations

1,640,000

-

-

-

1,640,000

Additions

-

3,168

-

14,000

17,168

At 31 July 2025

5,245,000

209,892

124,445

166,114

5,745,451

Depreciation

At 1 August 2024

-

167,797

106,084

122,844

396,725

Charge for the year

-

10,530

13,333

10,819

34,682

At 31 July 2025

-

178,327

119,417

133,663

431,407

Carrying amount

At 31 July 2025

5,245,000

31,565

5,028

32,451

5,314,044

At 31 July 2024

3,605,000

38,927

18,361

29,270

3,691,558

Included within the net book value of land and buildings above is £5,245,000 (2024 - £3,605,000) in respect of freehold land and buildings.
 

 

Prospect Brigstock Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2025 (continued)

5

Investment properties

2025
£

At 1 August

386,595

At 31 July

386,595

There has been no valuation of investment property by an independent valuer.

6

Stocks

2025
£

2024
£

Other inventories

49,380

59,484

7

Debtors

Current

2025
£

2024
£

Trade Debtors

8,056

(3,333)

Other debtors

5,435

3,667

 

13,491

334

 

Prospect Brigstock Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2025 (continued)

8

Creditors

Creditors: amounts falling due within one year

Note

2025
£

2024
£

Due within one year

 

Loans and borrowings

10

454,751

492,293

Trade Creditors

 

4,696

2,000

Taxation and social security

 

5,297

4,362

Accruals and deferred income

 

1,328

1,100

Other creditors

 

532,309

563,673

 

998,381

1,063,428

Creditors: amounts falling due after more than one year

Note

2025
£

2024
£

Due after one year

 

Loans and borrowings

10

64,967

67,865

9

Share capital

Allotted, called up and fully paid shares

2025

2024

No.

£

No.

£

Ordinary Shares of £1 each

250

250

250

250

       

10

Loans and borrowings

Non-current loans and borrowings

2025
£

2024
£

Hire purchase contracts

967

3,865

Other borrowings

64,000

64,000

64,967

67,865

Current loans and borrowings

 

Prospect Brigstock Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2025 (continued)

10

Loans and borrowings (continued)

2025
£

2024
£

Bank borrowings

421,466

459,008

Bank overdrafts

5,928

5,928

Hire purchase contracts

2,899

2,899

Other borrowings

24,458

24,458

454,751

492,293

11

Related party transactions

 

Prospect Brigstock Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2025 (continued)

11

Related party transactions (continued)

Directors' remuneration

The directors' remuneration for the year was as follows:

2025
£

2024
£

Remuneration

37,333

42,570

Contributions paid to money purchase schemes

713

713

38,046

43,283