Wadsworth Farming Ltd SC772151 false 2025-01-01 2025-12-31 2025-12-31 The principal activity of the company is dairy farming Digita Accounts Production Advanced 6.30.9574.0 true SC772151 2025-01-01 2025-12-31 SC772151 2025-12-31 SC772151 core:RetainedEarningsAccumulatedLosses 2025-12-31 SC772151 core:ShareCapital 2025-12-31 SC772151 core:FinancialAssetsCostLessImpairment core:Non-currentFinancialInstruments 2025-12-31 SC772151 core:CurrentFinancialInstruments 2025-12-31 SC772151 core:CurrentFinancialInstruments core:WithinOneYear 2025-12-31 SC772151 core:FurnitureFittingsToolsEquipment 2025-12-31 SC772151 core:LandBuildings 2025-12-31 SC772151 core:MotorVehicles 2025-12-31 SC772151 core:OtherPropertyPlantEquipment 2025-12-31 SC772151 bus:SmallEntities 2025-01-01 2025-12-31 SC772151 bus:AuditExemptWithAccountantsReport 2025-01-01 2025-12-31 SC772151 bus:FilletedAccounts 2025-01-01 2025-12-31 SC772151 bus:SmallCompaniesRegimeForAccounts 2025-01-01 2025-12-31 SC772151 bus:RegisteredOffice 2025-01-01 2025-12-31 SC772151 bus:Director1 2025-01-01 2025-12-31 SC772151 bus:Director2 2025-01-01 2025-12-31 SC772151 bus:Director3 2025-01-01 2025-12-31 SC772151 bus:Director4 2025-01-01 2025-12-31 SC772151 bus:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 SC772151 bus:Agent1 2025-01-01 2025-12-31 SC772151 core:FurnitureFittingsToolsEquipment 2025-01-01 2025-12-31 SC772151 core:LandBuildings 2025-01-01 2025-12-31 SC772151 core:LeaseholdImprovements 2025-01-01 2025-12-31 SC772151 core:MotorVehicles 2025-01-01 2025-12-31 SC772151 core:OfficeEquipment 2025-01-01 2025-12-31 SC772151 core:OtherPropertyPlantEquipment 2025-01-01 2025-12-31 SC772151 core:PlantMachinery 2025-01-01 2025-12-31 SC772151 countries:Scotland 2025-01-01 2025-12-31 SC772151 2024-12-31 SC772151 core:FurnitureFittingsToolsEquipment 2024-12-31 SC772151 core:LandBuildings 2024-12-31 SC772151 core:MotorVehicles 2024-12-31 SC772151 core:OtherPropertyPlantEquipment 2024-12-31 SC772151 2023-08-01 2024-12-31 SC772151 2024-12-31 SC772151 core:RetainedEarningsAccumulatedLosses 2024-12-31 SC772151 core:ShareCapital 2024-12-31 SC772151 core:FinancialAssetsCostLessImpairment core:Non-currentFinancialInstruments 2024-12-31 SC772151 core:CurrentFinancialInstruments 2024-12-31 SC772151 core:CurrentFinancialInstruments core:WithinOneYear 2024-12-31 SC772151 core:FurnitureFittingsToolsEquipment 2024-12-31 SC772151 core:LandBuildings 2024-12-31 SC772151 core:MotorVehicles 2024-12-31 SC772151 core:OtherPropertyPlantEquipment 2024-12-31 iso4217:GBP xbrli:pure

Registration number: SC772151

Wadsworth Farming Ltd
Unaudited Financial Statements
31 December 2025

Wadsworth Farming Ltd

Contents

Accountants' Report | 1
Balance Sheet | 2
Notes to the Unaudited Financial Statements | 4

Chartered Accountants' Report to the Board of Directors on the Preparation of the Unaudited Statutory Accounts of
Wadsworth Farming Ltd
for the Year Ended 31 December 2025

In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the accounts of Wadsworth Farming Ltd for the year ended 31 December 2025 as set out on pages 2 to 10 from the company's accounting records and from information and explanations you have given us.

As a practising member firm of the Institute of Chartered Accountants in England and Wales (ICAEW), we are subject to its ethical and other professional requirements which are detailed at http://www.icaew.com/regulation.

This report is made solely to the Board of Directors of Wadsworth Farming Ltd, as a body, in accordance with the terms of our engagement letter dated 28 June 2023. Our work has been undertaken solely to prepare for your approval the accounts of Wadsworth Farming Ltd and state those matters that we have agreed to state to the Board of Directors of Wadsworth Farming Ltd, as a body, in this report in accordance with ICAEW Technical Release 07/16 AAF. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Wadsworth Farming Ltd and its Board of Directors as a body for our work or for this report.

It is your duty to ensure that Wadsworth Farming Ltd has kept adequate accounting records and to prepare statutory accounts that give a true and fair view of the assets, liabilities, financial position and profit of Wadsworth Farming Ltd. You consider that Wadsworth Farming Ltd is exempt from the statutory audit requirement for the year.

We have not been instructed to carry out an audit or a review of the accounts of Wadsworth Farming Ltd. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory accounts.

Dodd & Co Limited
Chartered Accountants
FIFTEEN Rosehill
Montgomery Way
Rosehill Estate
CARLISLE
CA1 2RW

19 March 2026

Wadsworth Farming Ltd

(Registration number: SC772151)
Balance Sheet as at 31 December 2025

| Note | 31 December 2025 £ | 31 December 2024 £
Fixed assets |  |  |
Tangible assets | 4 | 1,810,517 | 1,571,655
Other financial assets | 5 | 118,127 | 108,688
|  | 1,928,644 | 1,680,343
Current assets |  |  |
Stocks |  | 1,046,416 | 1,035,441
Debtors | 6 | 176,720 | 156,968
Cash at bank and in hand |  | 721,155 | 427,444
|  | 1,944,291 | 1,619,853
Creditors: Amounts falling due within one year | 7 | (3,035,740) | (2,937,422)
Net current liabilities |  | (1,091,449) | (1,317,569)
Total assets less current liabilities |  | 837,195 | 362,774
Provisions for liabilities |  | (94,727) | (38,758)
Net assets |  | 742,468 | 324,016
Capital and reserves |  |  |
Allotted, called up and fully paid share capital |  | 100 | 100
Profit and loss account |  | 742,368 | 323,916
Total equity |  | 742,468 | 324,016

Wadsworth Farming Ltd

(Registration number: SC772151)
Balance Sheet as at 31 December 2025 (continued)

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 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 19 March 2026 and signed on its behalf by:

.........................................

P Wadsworth

Director

.........................................

R A Wadsworth

Director

.........................................

T Wadsworth

Director

.........................................

A W Wadsworth

Director

Wadsworth Farming Ltd

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

1 | General information

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

The address of its registered office is:
Big Balcraig Farm
Whauphill
Newton Stewart
DG8 9PX
United Kingdom

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 - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

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.

The company has net current liabilities at 31 December 2025 and meets its day to day working capital requirements through short term loans from its directors. On the basis of this support, the directors consider it appropriate to prepare the financial statements on the going concern basis.
However, should the company not have the support of its directors, and therefore be unable to continue trading, adjustments would have to be made to reduce the value of assets to their recoverable amounts, to provide for any further liabilities which might arise, and to reclassify fixed assets and long term liabilities as current assets and current liabilities.

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.

Government grants

Government grants such as the basic payment scheme are included in the profit and loss account when all the necessary conditions for receipt have been met.

Wadsworth Farming Ltd

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

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.

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.

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
Land and buildings | Not depreciated
Plant and equipment | 15% Reducing balance basis
Motor vehicles | 25% Reducing balance basis
Office equipment | 3 Years straight line basis

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 the sale of goods 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.

Wadsworth Farming Ltd

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

Stocks

Trading stock is valued at the lower of cost and net realisable value, after due regard for obsolete and slow moving stocks. The cost of livestock represents the purchase cost plus any additional costs of rearing the animal. Net realisable value is based on selling price less anticipated selling costs. Crop stock is valued at fair value less any anticipated costs to sell.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Trade creditors 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 where due after more than one year.

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.

Wadsworth Farming Ltd

Notes to the Unaudited Financial Statements for the Year Ended 31 December 2025 (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.

Financial instruments

Classification
Equity shares and debt securities
Recognition and measurement
Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.
Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.
Impairment
For instruments measured at cost less impairment the impairment is the difference between the assets' carrying amount and the best estimate the entity would receive for the asset if it were sold at the reporting date.

3 | Staff numbers

The average number of persons employed by the company (including directors) during the year, was 6 (2024 - 4).

Wadsworth Farming Ltd

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

4 | Tangible assets

| Land and buildings £ | Plant and equipment £ | Motor vehicles £ | Office equipment £ | Total £
Cost or valuation
At 1 January 2025 | 311,130 | 1,521,741 | 22,046 | 351 | 1,855,268
Additions | 181,710 | 293,144 | - | 108 | 474,962
Disposals | - | (52,087) | - | - | (52,087)
At 31 December 2025 | 492,840 | 1,762,798 | 22,046 | 459 | 2,278,143
Depreciation
At 1 January 2025 | - | 275,652 | 7,808 | 153 | 283,613
Charge for the year | - | 191,405 | 3,560 | 117 | 195,082
Eliminated on disposal | - | (11,069) | - | - | (11,069)
At 31 December 2025 | - | 455,988 | 11,368 | 270 | 467,626
Carrying amount
At 31 December 2025 | 492,840 | 1,306,810 | 10,678 | 189 | 1,810,517
At 31 December 2024 | 311,130 | 1,246,089 | 14,238 | 198 | 1,571,655

Wadsworth Farming Ltd

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

5 | Other financial assets (current and non-current)

| 31 December 2025 £ | 31 December 2024 £
Non-current financial assets
Financial assets at cost less impairment | 118,127 | 108,688

| Financial assets at cost £ | Total £
Non-current financial assets
Cost or valuation
At 1 January 2025 | 108,688 | 108,688
Additions | 9,439 | 9,439
At 31 December 2025 | 118,127 | 118,127
Impairment
Carrying amount
At 31 December 2025 | 118,127 | 118,127
At 31 December 2024 | 108,688 | 108,688

6 | Debtors

| 31 December 2025 £ | 31 December 2024 £
Trade debtors | 70,789 | 76,817
Other debtors | 105,931 | 80,151
| 176,720 | 156,968

Wadsworth Farming Ltd

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

7 | Creditors

| Note | 31 December 2025 £ | 31 December 2024 £
Due within one year |  |  |
Loans and borrowings | 8 | 2,680,164 | 2,743,484
Trade creditors |  | 169,467 | 91,191
Corporation tax liability |  | 125,125 | 98,743
Other creditors |  | 60,984 | 4,004
|  | 3,035,740 | 2,937,422

8 | Loans and borrowings

| 31 December 2025 £ | 31 December 2024 £
Current loans and borrowings
Finance lease liabilities | 18,333 | 36,666
Other borrowings | 2,661,831 | 2,706,818
| 2,680,164 | 2,743,484

Current loans and borrowings includes the following liabilities, on which security has been given by the company:

| 31 December 2025 £ | 31 December 2024 £
Finance lease liabilities | 18,333 | 36,666

Finance lease liabilities are secured on the assets to which they relate.