Caseware UK (AP4) 2024.0.164 2024.0.164 2025-12-312025-12-312026-05-07true2025-01-01truefalseCaravan parks4040The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.false 03734411 2025-01-01 2025-12-31 03734411 2024-01-01 2024-12-31 03734411 2025-12-31 03734411 2024-12-31 03734411 2024-01-01 03734411 c:Director2 2025-01-01 2025-12-31 03734411 d:Buildings 2025-01-01 2025-12-31 03734411 d:Buildings 2025-12-31 03734411 d:Buildings 2024-12-31 03734411 d:Buildings d:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 03734411 d:Buildings d:LongLeaseholdAssets 2025-01-01 2025-12-31 03734411 d:Buildings d:LongLeaseholdAssets 2025-12-31 03734411 d:Buildings d:LongLeaseholdAssets 2024-12-31 03734411 d:PlantMachinery 2025-01-01 2025-12-31 03734411 d:PlantMachinery 2025-12-31 03734411 d:PlantMachinery 2024-12-31 03734411 d:PlantMachinery d:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 03734411 d:MotorVehicles 2025-01-01 2025-12-31 03734411 d:MotorVehicles 2025-12-31 03734411 d:MotorVehicles 2024-12-31 03734411 d:MotorVehicles d:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 03734411 d:FurnitureFittings 2025-01-01 2025-12-31 03734411 d:FurnitureFittings 2025-12-31 03734411 d:FurnitureFittings 2024-12-31 03734411 d:FurnitureFittings d:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 03734411 d:OtherPropertyPlantEquipment 2025-01-01 2025-12-31 03734411 d:OtherPropertyPlantEquipment 2025-12-31 03734411 d:OtherPropertyPlantEquipment 2024-12-31 03734411 d:OtherPropertyPlantEquipment d:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 03734411 d:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 03734411 d:Goodwill 2025-12-31 03734411 d:Goodwill 2024-12-31 03734411 d:CurrentFinancialInstruments 2025-12-31 03734411 d:CurrentFinancialInstruments 2024-12-31 03734411 d:Non-currentFinancialInstruments 2025-12-31 03734411 d:Non-currentFinancialInstruments 2024-12-31 03734411 d:CurrentFinancialInstruments d:WithinOneYear 2025-12-31 03734411 d:CurrentFinancialInstruments d:WithinOneYear 2024-12-31 03734411 d:Non-currentFinancialInstruments d:AfterOneYear 2025-12-31 03734411 d:Non-currentFinancialInstruments d:AfterOneYear 2024-12-31 03734411 d:ShareCapital 2025-12-31 03734411 d:ShareCapital 2024-12-31 03734411 d:RetainedEarningsAccumulatedLosses 2025-12-31 03734411 d:RetainedEarningsAccumulatedLosses 2024-12-31 03734411 c:FRS102 2025-01-01 2025-12-31 03734411 c:AuditExempt-NoAccountantsReport 2025-01-01 2025-12-31 03734411 c:FullAccounts 2025-01-01 2025-12-31 03734411 c:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 03734411 d:AcceleratedTaxDepreciationDeferredTax 2025-12-31 03734411 d:AcceleratedTaxDepreciationDeferredTax 2024-12-31 03734411 d:Goodwill d:OwnedIntangibleAssets 2025-01-01 2025-12-31 03734411 e:PoundSterling 2025-01-01 2025-12-31 iso4217:GBP xbrli:pure
Company Registration Number: 03734411

















NORTHUMBRIAN LEISURE LIMITED
UNAUDITED
FINANCIAL STATEMENTS
 31 DECEMBER 2025













img4de6.png

 
NORTHUMBRIAN LEISURE LIMITED
REGISTERED NUMBER: 03734411

STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2025

2025
2024
Note
£
£

Fixed assets
  

Intangible assets
 4 
1,183,475
1,765,375

Tangible assets
 5 
12,137,340
12,353,879

  
13,320,815
14,119,254

Current assets
  

Stocks
  
645,398
651,812

Debtors: amounts falling due within one year
 6 
935,973
863,440

Cash at bank and in hand
  
7,988,452
7,267,756

  
9,569,823
8,783,008

Creditors: amounts falling due within one year
 7 
(5,644,051)
(5,426,809)

Net current assets
  
 
 
3,925,772
 
 
3,356,199

Total assets less current liabilities
  
17,246,587
17,475,453

Creditors: amounts falling due after more than one year
 8 
(4,173,988)
(4,708,727)

Provisions for liabilities
  

Deferred tax
 9 
(426,000)
(477,000)

  
 
 
(426,000)
 
 
(477,000)

Net assets
  
12,646,599
12,289,726

Page 1

 
NORTHUMBRIAN LEISURE LIMITED
REGISTERED NUMBER: 03734411

STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 DECEMBER 2025

2025
2024
Note
£
£

Capital and reserves
  

Called up share capital 
  
100
100

Profit and loss account
  
12,646,499
12,289,626

  
12,646,599
12,289,726


The directors consider that the Company is entitled to exemption from audit under section 477 of the Companies Act 2006 and members have not required the Company to obtain an audit for the year in question in accordance with section 476 of the Companies Act 2006.

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.

The financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime and in accordance with the provisions of FRS 102 Section 1A - small entities.

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

The Company has opted not to file the statement of income and retained earnings in accordance with provisions applicable to companies subject to the small companies' regime.

The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 




Mr N Thompson
Director

Date: 7 May 2026

The notes on pages 3 to 8 form part of these financial statements.

Page 2

 
NORTHUMBRIAN LEISURE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

1.


General information

Northumbrian Leisure Limited is a private company limited by shares incorporated in England and Wales. The Company's registered office is C/O Womble Bond Dickinson (UK) LLP, The Spark, Drayman's Way, Newcastle Helix, Newcastle Upon Tyne, NE4 5DE. Its principal place of business is Golden Sands Holiday Park, Beach Road, Cresswell, Morpeth, Northumberland, NE61 5LF. 

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the requirements and the Companies Act 2006 and the requirements of the Statement of Recommended Practice 'Accounting by Limited Liabilities Partnerships'. 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 following principal accounting policies have been applied:

  
2.2

Turnover

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

  
2.3

Goodwill

Goodwill, arising in respect of acquisitions during the period, is included within intangible fixed assets
and released to the profit and loss account in the periods in which the fair value of the non-monetary
assets acquired in those acquisitions is recovered, whether through depreciation or sale.

  
2.4

Intangible assets

Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

  
2.5

Tangible fixed assets

Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.
Land and buildings - 10% on reducing balance and not provided.
Plant and machinery etc - 25% on reducing balance and 15% on reducing balance.

  
2.6

Stocks

Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.
 
  
2.7

Taxation

Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.
 
Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Page 3

 
NORTHUMBRIAN LEISURE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

2.Accounting policies (continued)

  
2.8

Deferred tax

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at
the balance sheet date.
 
Timing differences arise from the inclusion of income and expenses in tax assessments in periods
different from those in which they are recognised in financial statements. Deferred tax is measured
using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.
 
Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

  
2.9

Hire purchase and leasing commitments

Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet.
Those held under hire purchase contracts are depreciated over their estimated useful lives. Those
held under finance leases are depreciated over their estimated useful lives or the lease term,
whichever is the shorter.
 
The interest element of these obligations is charged to profit or loss over the relevant period. The
capital element of the future payments is treated as a liability.
 
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the
period of the lease.

  
2.10

Pension costs and other post-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.

  
2.11

Interest on directors loans

The directors have agreed not to charge interest on their loan accounts.


3.


Employees

The average monthly number of employees, including directors, during the year was 40 (2024 - 40).

Page 4

 
NORTHUMBRIAN LEISURE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

4.


Intangible assets




Goodwill

£



Cost


At 1 January 2025
5,819,000



At 31 December 2025

5,819,000



Amortisation


At 1 January 2025
4,053,625


Charge for the year on owned assets
581,900



At 31 December 2025

4,635,525



Net book value



At 31 December 2025
1,183,475



At 31 December 2024
1,765,375

Goodwill is being amortised over 10 years as the directors believe this to be the best estimate of the useful life.



Page 5
 


 
NORTHUMBRIAN LEISURE LIMITED


 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025


5.


Tangible fixed assets


Freehold property
L/Term Leasehold Property
Plant and machinery
Motor vehicles
Fixtures and fittings
Other fixed assets
Total

£
£
£
£
£
£
£



Cost or valuation


At 1 January 2025
9,624,103
790,016
3,086,351
318,725
31,480
1,016,111
14,866,786


Additions
-
-
80,643
8,620
-
148,549
237,812


Disposals
-
-
(61,701)
-
-
(158,297)
(219,998)



At 31 December 2025

9,624,103
790,016
3,105,293
327,345
31,480
1,006,363
14,884,600



Depreciation


At 1 January 2025
103,316
-
1,828,728
79,461
31,032
470,371
2,512,908


Charge for the year on owned assets
1,126
-
193,207
60,174
112
151,433
406,052


Disposals
-
-
(47,577)
-
-
(124,123)
(171,700)



At 31 December 2025

104,442
-
1,974,358
139,635
31,144
497,681
2,747,260



Net book value



At 31 December 2025
9,519,661
790,016
1,130,935
187,710
336
508,682
12,137,340



At 31 December 2024
9,520,787
790,016
1,257,623
239,264
448
545,741
12,353,879

Page 6
 
NORTHUMBRIAN LEISURE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

6.


Debtors

2025
2024
£
£


Trade debtors
791,604
677,582

Other debtors
-
1,600

Prepayments and accrued income
144,369
184,258

935,973
863,440



7.


Creditors: Amounts falling due within one year

2025
2024
£
£

Bank loans
482,033
451,136

Trade creditors
401,473
266,985

Corporation tax
167,892
466,429

Other taxation and social security
549,956
540,528

Obligations under finance lease and hire purchase contracts
139,970
142,333

Other creditors
498,229
362,552

Accruals and deferred income
3,404,498
3,196,846

5,644,051
5,426,809


The bank loans and overdrafts are secured by a fixed and floating charge over the Company's assets.

The finance leases are secured on the assets concerned.


8.


Creditors: Amounts falling due after more than one year

2025
2024
£
£

Bank loans
4,060,387
4,540,728

Net obligations under finance leases and hire purchase contracts
113,601
167,999

4,173,988
4,708,727


The bank loans and overdrafts are secured by a fixed and floating charge over the Company's assets.

The finance leases are secured on the assets concerned.

Page 7

 
NORTHUMBRIAN LEISURE LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025

9.


Deferred taxation




2025
2024


£

£






At beginning of year
(477,000)
(455,000)


Charged to profit or loss
51,000
(22,000)



At end of year
(426,000)
(477,000)

The provision for deferred taxation is made up as follows:

2025
2024
£
£


Accelerated capital allowances
(426,000)
(477,000)

(426,000)
(477,000)


10.


Related party transactions

The amount due to Cresswell Hall Estates Limited at the year end was £48,781 (2024 - £47,061), this loan is interest free and repayable on demand.

During the year the directors concluded that a loan to Cresswell Hall Estates Limited amounting to £340,762 was irrecoverable. The write off has been recognised as an expense in adminstrative costs. 

Cresswell Hall Estates Limited is owned and controlled by one of the directors.


11.


Controlling party

The Company was under the control of Mr N Thompson, managing director and majority shareholder,  throughout the year and the previous year. 

Page 8