Company registration number 2542185 (England and Wales)
BRAMALL PROPERTIES LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
BRAMALL PROPERTIES LIMITED
COMPANY INFORMATION
Directors
D C A Bramall
K S Bramall-Ogden
A Bramall
P Jones
A R Lockwood
M K Chilton
J C Duck
Secretary
A R Lockwood
Company number
2542185
Registered office
12 Cardale Court
Beckwith Head Road
Harrogate
North Yorkshire
HG3 1RY
Auditor
Firth Parish
1 Airport West
Lancaster Way
Yeadon
Leeds
West Yorkshire
LS19 7ZA
BRAMALL PROPERTIES LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 8
Statement of comprehensive income
9
Balance sheet
10
Statement of changes in equity
11
Statement of cash flows
12
Notes to the financial statements
13 - 26
BRAMALL PROPERTIES LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -

The directors present the strategic report for the year ended 31 December 2025.

Review of the business

Bramall Properties Limited is a privately held real estate company engaged in the acquisition, development, and management of commercial properties and farmland. The Company operates within the United Kingdom, focusing on delivering sustainable revenue and long-term value for stakeholders.

The past year has been one of measured progress and resilience. Despite continued macroeconomic pressures, including elevated interest rates and inflationary constraints, Bramall Properties Limited has maintained stability and delivered steady operational performance. Our focus has remained on disciplined investment, portfolio optimisation, and maintaining strong relationships with tenants.

During the year, the Company:

- Continued management of its existing commercial portfolio;

- Completed several purchases to enhance scale and diversification;

- Maintained high occupancy rates;

- Strengthened the property management team.

The Company delivered stable financial results during the year, supported by consistent rental income and prudent cost management.

Key highlights include:

- Steady rental income growth driven by occupancy stability;

- Controlled operating expenses despite inflationary pressures;

- Strong asset valuation across the property portfolio.

Principal risks and uncertainties

The Company continues to monitor and manage key risks, including:

- Market volatility in property values

- Interest rate fluctuations affecting financing costs

- Regulatory and compliance changes

- Tenant credit risk

Mitigation strategies include diversification, conservative leverage, and proactive asset management.

BRAMALL PROPERTIES LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
Other information and explanations

Bramall Properties Limited is committed to responsible property management and development. During the year, the Company:

- Invested in energy efficiency improvements across properties

- Reduced environmental impact through sustainable practices

- Ensured compliance with evolving environmental regulations

The Company maintains a strong governance framework, ensuring:

- Transparency in decision-making

- Compliance with applicable laws and regulations

- Effective oversight of operations and financial performance

Looking ahead, the Company remains cautiously optimistic. While economic uncertainty persists, opportunities continue to emerge within the property sector.

Key priorities for the coming year include:

- Strategic portfolio expansion

- Continued focus on sustainability of revenue

- Strengthening financial resilience

- Enhancing tenant experience

Bramall Properties Limited enters the new financial year with a solid foundation, a clear strategy, and a commitment to long-term value creation.

On behalf of the board

D C A Bramall
Director
7 May 2026
BRAMALL PROPERTIES LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -

The directors present their annual report and financial statements for the year ended 31 December 2025.

Principal activities

The principal activities of the company continue to be that of a property investment company and arable farmer.

Results and dividends

The results for the year are set out on page 9.

Ordinary dividends were paid amounting to £800,000. The directors do not recommend payment of a final dividend.

Directors

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

D C A Bramall
K S Bramall-Ogden
A Bramall
P Jones
A R Lockwood
M K Chilton
J C Duck
Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

On behalf of the board
D C A Bramall
Director
7 May 2026
BRAMALL PROPERTIES LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 4 -

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.

In preparing these financial statements, the directors are required to:

- select suitable accounting policies and then apply them consistently;

- make judgements and accounting estimates that are reasonable and prudent; and

- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

BRAMALL PROPERTIES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BRAMALL PROPERTIES LIMITED
- 5 -
Opinion

We have audited the financial statements of Bramall Properties Limited (the 'company') for the year ended 31 December 2025 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

- give a true and fair view of the state of the company's affairs as at 31 December 2025 and of its profit for the year then ended;

- have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

- have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

- the information given in the strategic report and the directors' r eport for the financial year for which the financial statements are prepared is consistent with the financial statements; and

- the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.

BRAMALL PROPERTIES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BRAMALL PROPERTIES LIMITED (CONTINUED)
- 6 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identifie d material misstatements in the strategic report or the directors' r eport.

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

- adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

- the financial statements are not in agreement with the accounting records and returns; or

- certain disclosures of directors' remuneration specified by law are not made; or

- we have not received all the information and explanations we require for our audit.

Responsibilities of directors

As explained more fully in the directors' r esponsibilities s tatement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

We identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and then design and perform audit procedures responsive to those risks, including obtaining audit evidence that is sufficient and appropriate to provide a basis for our opinion.

BRAMALL PROPERTIES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BRAMALL PROPERTIES LIMITED (CONTINUED)
- 7 -
Extent to which the audit was considered capable of detecting irregularities, including fraud

Identifying and assessing potential risk related to irregularities

In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, we considered the following:

- the nature of the industry and sector, control environment and business performance including the Company’s remuneration policies, key drivers for directors’ and staff remuneration, bonus levels and performance targets;

- results of our enquiries of management about their own identification and assessment of the risks or irregularities;

- any matters we identified having obtained and reviewed the Company’s documentation of their policies and procedures relating to:

- identifying, evaluating and complying with laws and regulations and whether they were aware of any instances of non-compliance;

- detecting and responding to the risks of fraud and whether they have any knowledge of any actual, suspected or alleged fraud;

- the internal controls established to mitigate risks of fraud or non-compliance with laws and regulations;

- the matters discussed among the audit engagement team regarding how and where fraud might occur in the financial statements and any potential indicators of fraud.

As a result of these procedures, we considered the main risks to the company, the opportunities and incentives that may exist within the organisation for fraud and identified the greatest potential risks to be property valuation, financing and liquidity. In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override.

We also obtained an understanding of the legal and regulatory frameworks that the Company operates in, focusing on provisions of those laws and regulations that had a direct effect on the determination of material amounts in the financial statements. The key laws and regulations we considered in this context included the UK Companies Act, pensions legislation and tax legislation.

In addition, we considered provisions of other laws and regulations that do not have a direct effect on the financial statements but compliance with which may be fundamental to the Company’s ability to operate to avoid a material penalty.

BRAMALL PROPERTIES LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BRAMALL PROPERTIES LIMITED (CONTINUED)
- 8 -
Audit response to risks identified

As a result of performing the above, we identified property valuation, financing and liquidity as key audit matters relating to the potential risk or non-compliance with laws and regulations.

Property Valuation

The company holds a portfolio of investment properties and there is a significant level of judgement involved in determining its fair value.

The portfolio valuation of £170,570,203 (2024: £130,363,072) as disclosed in note 13 is based on the directors knowledge of the property valuation process and data from published information sources.

Given the significance of this balance in the context of the financial statements as a whole, and the potential for management bias in the estimation process, we consider there to be a fraud risk in relation to the valuation.

We have:

- evaluated the design and implementation of the company's controls relating to the valuation of investment properties.

- Assessed the rental yields on the properties through comparison with published market data.

Financing and liquidity

The company has net current liabilities of £40,800,318 (2024: £68,998,427). Included in current liabilities is a loan from Guernsey Investments Limited, a related company, of £38,862,290 (2024: £31,814,210).

We have:

- enquired and received confirmation that Guernsey Investments Limited is supportive in maintaining the loan and that the directors have obtained a letter of support to confirm that the loan will not be recalled for at least twelve months from the date of signing of the financial statements.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

Joe Philpot (Senior Statutory Auditor)
For and on behalf of Firth Parish, Statutory Auditor
Chartered Accountants
1 Airport West
Lancaster Way
Yeadon
Leeds
West Yorkshire
LS19 7ZA
7 May 2026
BRAMALL PROPERTIES LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
2025
2024
Notes
£
£
Turnover
3
10,564,086
10,399,129
Cost of sales
(153,468)
(184,965)
Gross profit
10,410,618
10,214,164
Administrative expenses
(1,120,789)
(988,452)
Profit on sale of investment properties
4
479,827
15,000
Operating profit
5
9,769,656
9,240,712
Interest receivable and similar income
8
62,465
36,037
Interest payable and similar expenses
9
(3,765,668)
(3,499,409)
Fair value gains and losses on investment properties
13
-
0
(500,000)
Profit before taxation
6,066,453
5,277,340
Tax on profit
10
(1,707,005)
(2,136,429)
Profit for the financial year
4,359,448
3,140,911

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

BRAMALL PROPERTIES LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 10 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
12
13,869,553
13,866,603
Investment property
13
170,570,203
130,363,072
Investments
14
4,000,000
4,000,000
188,439,756
148,229,675
Current assets
Stocks
16
-
153,458
Debtors
17
3,826,571
1,301,055
Cash at bank and in hand
2,253,790
738,830
6,080,361
2,193,343
Creditors: amounts falling due within one year
18
(47,105,153)
(71,191,770)
Net current liabilities
(41,024,792)
(68,998,427)
Total assets less current liabilities
147,414,964
79,231,248
Creditors: amounts falling due after more than one year
19
(64,600,000)
-
0
Provisions for liabilities
Deferred tax liability
21
1,503,149
1,478,881
(1,503,149)
(1,478,881)
Net assets
81,311,815
77,752,367
Capital and reserves
Called up share capital
23
20,000
20,000
Revaluation reserve
24
4,028,039
4,028,039
Profit and loss reserves
25
77,263,776
73,704,328
Total equity
81,311,815
77,752,367

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

The financial statements were approved by the board of directors and authorised for issue on 7 May 2026 and are signed on its behalf by:
D C A Bramall
Director
Company registration number 2542185 (England and Wales)
BRAMALL PROPERTIES LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 11 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2024
20,000
4,028,039
71,963,417
76,011,456
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
3,140,911
3,140,911
Dividends
11
-
-
(1,400,000)
(1,400,000)
Balance at 31 December 2024
20,000
4,028,039
73,704,328
77,752,367
Year ended 31 December 2025:
Profit and total comprehensive income
-
-
4,359,448
4,359,448
Dividends
11
-
-
(800,000)
(800,000)
Balance at 31 December 2025
20,000
4,028,039
77,263,776
81,311,815
BRAMALL PROPERTIES LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 12 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
28
9,247,165
9,497,572
Interest paid
(3,765,668)
(3,499,409)
Income taxes paid
(2,544,193)
(1,487,228)
Net cash inflow from operating activities
2,937,304
4,510,935
Investing activities
Purchase of tangible fixed assets
(5,585)
(830)
Proceeds from disposal of tangible fixed assets
-
0
23,111
Purchase of investment property
(46,078,223)
(7,539,919)
Proceeds from disposal of investment property
6,350,919
290,000
Interest received
62,465
36,037
Net cash used in investing activities
(39,670,424)
(7,191,601)
Financing activities
Proceeds from borrowings
19,898,080
6,534,837
Repayment of borrowings
(850,000)
(4,317,870)
Proceeds from new bank loans
20,000,000
-
0
Dividends paid
(800,000)
(1,400,000)
Net cash generated from financing activities
38,248,080
816,967
Net increase/(decrease) in cash and cash equivalents
1,514,960
(1,863,699)
Cash and cash equivalents at beginning of year
738,830
2,602,529
Cash and cash equivalents at end of year
2,253,790
738,830
BRAMALL PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 13 -
1
Accounting policies
Company information

Bramall Properties Limited is a private company limited by shares incorporated in England and Wales. The registered office is 12 Cardale Court, Beckwith Head Road, Harrogate, North Yorkshire, HG3 1RY.

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.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary a mounts 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
Revenue

Rents are invoiced either quarterly or monthly by the company. Rental income is recognised in accordance with the rental agreements and apportioned over the period of the contract for which the property is let.

Sales of property are recognised on legal completion. Crop sales and other income are recognised when the risk and reward of ownership has passed to the customer. Other income consists of farming related income.

1.3
Tangible fixed assets

Tangible fixed assets other than investment property are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised on a reducing balance basis so as to write off the cost or valuation of assets less their residual values over their useful lives:

Freehold land and buildings (Farms)
are not depreciated
Plant and equipment
15% and 25% per annum
Motor vehicles
25% per annum

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

Land and buildings are revalued every year with the surplus or deficit on book value being transferred to the revaluation reserve, except that a deficit which is in excess of any previously recognised surplus over depreciated cost related to the same property, or the reversal of such a deficit is charged (or credited) to the profit and loss account. A deficit which represents a clear consumption of economic benefits is charged to the profit and loss account regardless of any such previous consumption.

1.4
Investment property

Investment properties are measured at fair value annually with any change recognised in the profit and loss account.

1.5
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

BRAMALL PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 14 -

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.6
Stocks

Stocks of crops

Stocks are valued at the lower of cost and net realisable value. In the case of growing crops, costs include the cost of seed, sprays, fertilizers and work done in preparation for the next harvest.

Work in progress - land and buildings

Land and buildings held and/or developed for resale are held in stock at the lower of cost and net realisable value.

1.7
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 current liabilities.

1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention 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.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

BRAMALL PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 15 -
Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

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.

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 paymen ts 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. A m ounts 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.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are s ubsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value th r ough profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

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

BRAMALL PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 16 -
1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.10
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.

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.

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.12
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.13
Leases
As lessee

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the lease s asset are consumed.

BRAMALL PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 17 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Valuation of investment properties

The valuation of investment properties is a key source of estimation uncertainty. The value of investment properties is sensitive to changes in market rates and activity, as well as changes in the overall economic activity in the geographical area in which the property resides. The valuation is determined by the directors based on available market data, the current lease in place, and their knowledge and experience of the property and surrounding area.

3
Turnover and other revenue

An analysis of the company's turnover is as follows:

2025
2024
£
£
Turnover analysed by class of business
Rental income
10,172,576
9,905,047
Crop sales
-
138,846
Government grants
349,201
312,358
Other income
42,309
42,878
10,564,086
10,399,129
2025
2024
£
£
Other revenue
Interest income
62,465
36,037
4
Exceptional item
2025
2024
£
£
Income
Profit on sale of investment property
(479,827)
(15,000)
BRAMALL PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 18 -
5
Operating profit
2025
2024
Operating profit for the year is stated after charging:
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
15,000
16,000
Depreciation of tangible fixed assets
2,635
15,234
Operating lease charges
22,794
18,445
6
Employees

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

2025
2024
Number
Number
Management
5
5
Administration
3
3
Total
8
8

Their aggregate remuneration comprised:

2025
2024
£
£
Wages and salaries
492,231
474,286
Social security costs
105,167
89,247
Pension costs
4,601
4,570
601,999
568,103
7
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
516,004
516,605
Company pension contributions to defined contribution schemes
3,963
3,962
519,967
520,567

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 3 (2024 - 3).

BRAMALL PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
7
Directors' remuneration
(Continued)
- 19 -
Remuneration disclosed above include the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
345,571
261,259
Company pension contributions to defined contribution schemes
1,321
1,321
8
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
1,144
1,500
Other interest income
61,321
34,537
Total income
62,465
36,037
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
1,144
1,500
9
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost
Interest on bank overdrafts and loans
119,725
-
Other interest on financial liabilities
3,618,705
3,404,409
3,738,430
3,404,409
Other finance costs
Other interest
27,238
95,000
3,765,668
3,499,409
10
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
1,682,737
1,582,418
Adjustments in respect of prior periods
-
0
563,763
Total current tax
1,682,737
2,146,181
BRAMALL PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
10
Taxation
2025
2024
£
£
(Continued)
- 20 -
Deferred tax
Origination and reversal of timing differences
24,268
(97,659)
Adjustment in respect of prior periods
-
0
87,907
Total deferred tax
24,268
(9,752)
Total tax charge
1,707,005
2,136,429

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2025
2024
£
£
Profit before taxation
6,066,453
5,277,340
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
1,516,613
1,319,335
Tax effect of expenses that are not deductible in determining taxable profit
193,792
168,864
Adjustments in respect of prior years
-
0
563,763
Deferred tax adjustments in respect of prior years
-
0
87,907
Fixed asset differences
(119,957)
121,250
Chargeable gains/(losses)
116,557
(124,690)
Taxation charge for the year
1,707,005
2,136,429
11
Dividends
2025
2024
£
£
Interim paid
800,000
1,400,000
BRAMALL PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 21 -
12
Tangible fixed assets
Freehold land and buildings (Farms)
Plant and equipment
Motor vehicles
Total
£
£
£
£
Cost or valuation
At 1 January 2025
13,855,944
52,407
8,327
13,916,678
Additions
-
0
5,585
-
0
5,585
At 31 December 2025
13,855,944
57,992
8,327
13,922,263
Depreciation and impairment
At 1 January 2025
-
0
41,782
8,293
50,075
Depreciation charged in the year
-
0
2,626
9
2,635
At 31 December 2025
-
0
44,408
8,302
52,710
Carrying amount
At 31 December 2025
13,855,944
13,584
25
13,869,553
At 31 December 2024
13,855,944
10,625
34
13,866,603

The revaluation surplus is disclosed in note 24.

Land and buildings are carried at valuation, assessed by the directors during December 2025. If land and buildings were measured using the cost model, the carrying amounts would have been:

2025
2024
£
£
Cost
8,981,195
8,981,195
13
Investment property
2025
£
Fair value
At 1 January 2025
130,363,072
Additions through external acquisition
46,078,223
Disposals
(5,871,092)
At 31 December 2025
170,570,203

Investment property comprises freehold and leasehold properties. The investment property portfolio was valued by the directors during December 2025 on the basis of open market value. The investment properties are subject to revaluations.

BRAMALL PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 22 -
14
Fixed asset investments
2025
2024
Notes
£
£
Investments in joint ventures
15
4,000,000
4,000,000
15
Joint ventures

Details of the company's joint ventures at 31 December 2025 are as follows:

Name of undertaking
Registered office
Interest
% Held
held
Direct
Bramall Hull Limited
12 Cardale Court, Cardale Park, Harrogate, North Yorks, HG3 1RY
Ordinary
50.00
16
Stocks
2025
2024
£
£
Work in progress
-
153,458
17
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
963,586
1,097,232
Corporation tax recoverable
539,738
-
0
Other debtors
2,000,000
83,733
Prepayments and accrued income
323,247
120,090
3,826,571
1,301,055
18
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Bank loans
20
600,000
-
0
Other borrowings
20
40,862,290
67,014,210
Trade creditors
1,078,637
381,868
Corporation tax
224,474
546,192
Other taxation and social security
1,044,274
561,631
Other creditors
92,576
107,322
Accruals and deferred income
3,202,902
2,580,547
47,105,153
71,191,770
BRAMALL PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 23 -
19
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Bank loans and overdrafts
20
19,400,000
-
0
Other borrowings
20
45,200,000
-
0
64,600,000
-
0
20
Loans and overdrafts
2025
2024
£
£
Bank loans
20,000,000
-
0
Loans from related parties
86,062,290
67,014,210
106,062,290
67,014,210
Payable within one year
41,462,290
67,014,210
Payable after one year
64,600,000
-
0

Loans of £38,862,290 (2024 - £31,814,210) from a related party are unsecured and bear interest at the rate of 5.5% per annum. The loans are repayable on demand.

Eurobond loan notes of £45,200,000 (2024 - £35,200,000) from related parties are unsecured and bear interest at the rate of 4% plus 3m LIBOR per annum. The loans are repayable 31 October 2030.

A bank loan of £20,000,000 (2024 - £nil) is secured by way of a first legal mortgage over an investment property. The loan is repayable 11 November 2028.

21
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
1,292,552
1,268,285
Short term timing differences
(816)
(818)
Investment property
211,413
211,414
1,503,149
1,478,881
BRAMALL PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
21
Deferred taxation
(Continued)
- 24 -
2025
Movements in the year:
£
Liability at 1 January 2025
1,478,881
Charge to profit or loss
24,268
Liability at 31 December 2025
1,503,149

None of the deferred tax liability set out above is expected to reverse within 12 months.

22
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
4,601
4,570

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

23
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
20,000
20,000
20,000
20,000
24
Revaluation reserve
2025
2024
£
£
At the beginning and end of the year
4,028,039
4,028,039

The revaluation reserve represents the cumulative effect of revaluations of freehold land and buildings which are revalued to fair value at each reporting date.

25
Profit and loss reserves
2025
2024
£
£
At the beginning of the year
73,704,328
71,963,417
Adjusted balance
73,704,328
71,963,417
Profit for the year
4,359,448
3,140,911
Dividends declared and paid in the year
(800,000)
(1,400,000)
At the end of the year
77,263,776
73,704,328
BRAMALL PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
25
Profit and loss reserves
(Continued)
- 25 -

The profit and loss account represents the current and cumulative prior period profits and losses.

26
Operating lease commitments
As lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2025
2024
£
£
Within 1 year
22,794
22,794
Years 2-5
8,334
31,128
31,128
53,922
27
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

Office rent
Office rent
2025
2024
£
£
Key management personnel
48,205
48,205
Recharged payroll costs
Interest payable on loans
2025
2024
2025
2024
£
£
£
£
Other related parties
271,737
163,953
3,618,705
3,404,409

The following amounts were outstanding at the reporting end date:

2025
2024
Amounts due to related parties
£
£
Key management personnel
312
350
Other related parties
86,566,258
67,041,221

The following amounts were outstanding at the reporting end date:

2025
2024
Amounts due from related parties
£
£
Key management personnel
11,633
9,549
Other related parties
2,240,640
259,817
BRAMALL PROPERTIES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 26 -
28
Cash generated from operations
2025
2024
£
£
Profit after taxation
4,359,448
3,140,911
Adjustments for:
Taxation charged
1,707,005
2,136,429
Finance costs
3,765,668
3,499,409
Investment income
(62,465)
(36,037)
Gain on disposal of investment property
(479,827)
(15,000)
Fair value (gain)/loss on investment properties
-
0
500,000
Depreciation and impairment of tangible fixed assets
2,635
15,234
Movements in working capital:
Decrease in stocks
153,458
83,298
Increase in debtors
(1,985,778)
(222,605)
Increase in creditors
1,787,021
395,933
Cash generated from operations
9,247,165
9,497,572
29
Analysis of changes in net debt
1 January 2025
Cash flows
31 December 2025
£
£
£
Cash at bank and in hand
738,830
1,514,960
2,253,790
Borrowings excluding overdrafts
(67,014,210)
(39,048,080)
(106,062,290)
(66,275,380)
(37,533,120)
(103,808,500)
2025-12-31 2025-01-01 false false false CCH Software CCH Accounts Production 2026.100 D C A Bramall K S Bramall-Ogden A Bramall P Jones M K Chilton J C Duck Jonathan Duck A R Lockwood 2542185 2025-01-01 2025-12-31 2542185 bus:Director1 2025-01-01 2025-12-31 2542185 bus:Director2 2025-01-01 2025-12-31 2542185 bus:Director3 2025-01-01 2025-12-31 2542185 bus:Director4 2025-01-01 2025-12-31 2542185 bus:CompanySecretaryDirector1 2025-01-01 2025-12-31 2542185 bus:Director5 2025-01-01 2025-12-31 2542185 bus:Director6 2025-01-01 2025-12-31 2542185 bus:CompanySecretary1 2025-01-01 2025-12-31 2542185 bus:Director7 2025-01-01 2025-12-31 2542185 bus:RegisteredOffice 2025-01-01 2025-12-31 2542185 2025-12-31 2542185 2024-01-01 2024-12-31 2542185 core:ContinuingOperations core:Exceptional 1 2025-01-01 2025-12-31 2542185 core:Exceptional 1 2024-01-01 2024-12-31 2542185 core:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 2542185 core:RetainedEarningsAccumulatedLosses 2025-01-01 2025-12-31 2542185 2024-12-31 2542185 core:LandBuildings core:OwnedOrFreeholdAssets 2025-12-31 2542185 core:PlantMachinery 2025-12-31 2542185 core:MotorVehicles 2025-12-31 2542185 core:LandBuildings core:OwnedOrFreeholdAssets 2024-12-31 2542185 core:PlantMachinery 2024-12-31 2542185 core:MotorVehicles 2024-12-31 2542185 core:CurrentFinancialInstruments core:WithinOneYear 2025-12-31 2542185 core:CurrentFinancialInstruments core:WithinOneYear 2024-12-31 2542185 core:Non-currentFinancialInstruments core:AfterOneYear 2025-12-31 2542185 core:Non-currentFinancialInstruments core:AfterOneYear 2024-12-31 2542185 core:Non-currentFinancialInstruments 2025-12-31 2542185 core:Non-currentFinancialInstruments 2024-12-31 2542185 core:ShareCapital 2025-12-31 2542185 core:ShareCapital 2024-12-31 2542185 core:RevaluationReserve 2025-12-31 2542185 core:RevaluationReserve 2024-12-31 2542185 core:RetainedEarningsAccumulatedLosses 2025-12-31 2542185 core:RetainedEarningsAccumulatedLosses 2024-12-31 2542185 core:ShareCapital 2023-12-31 2542185 core:RevaluationReserve 2023-12-31 2542185 core:RetainedEarningsAccumulatedLosses 2023-12-31 2542185 core:ShareCapitalOrdinaryShareClass1 2025-12-31 2542185 core:ShareCapitalOrdinaryShareClass1 2024-12-31 2542185 core:RetainedEarningsAccumulatedLosses 2024-12-31 2542185 1 2025-01-01 2025-12-31 2542185 1 2024-01-01 2024-12-31 2542185 2024-12-31 2542185 2023-12-31 2542185 core:LandBuildings core:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 2542185 core:PlantMachinery 2025-01-01 2025-12-31 2542185 core:MotorVehicles 2025-01-01 2025-12-31 2542185 core:UKTax 2025-01-01 2025-12-31 2542185 core:UKTax 2024-01-01 2024-12-31 2542185 2 2025-01-01 2025-12-31 2542185 2 2024-01-01 2024-12-31 2542185 core:LandBuildings core:OwnedOrFreeholdAssets 2024-12-31 2542185 core:PlantMachinery 2024-12-31 2542185 core:MotorVehicles 2024-12-31 2542185 core:JointVenture1 2025-01-01 2025-12-31 2542185 core:JointVenture1 1 2025-01-01 2025-12-31 2542185 core:CurrentFinancialInstruments 2025-12-31 2542185 core:CurrentFinancialInstruments 2024-12-31 2542185 core:WithinOneYear 2025-12-31 2542185 core:WithinOneYear 2024-12-31 2542185 bus:OrdinaryShareClass1 2025-01-01 2025-12-31 2542185 bus:OrdinaryShareClass1 2025-12-31 2542185 bus:OrdinaryShareClass1 2024-12-31 2542185 core:BetweenTwoFiveYears 2025-12-31 2542185 core:BetweenTwoFiveYears 2024-12-31 2542185 bus:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 2542185 bus:FRS102 2025-01-01 2025-12-31 2542185 bus:Audited 2025-01-01 2025-12-31 2542185 bus:FullAccounts 2025-01-01 2025-12-31 xbrli:pure xbrli:shares iso4217:GBP