Company registration number 04882565 (England and Wales)
FIRSTPLAN LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
PAGES FOR FILING WITH REGISTRAR
FIRSTPLAN LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Statement of changes in equity
3
Notes to the financial statements
4 - 9
FIRSTPLAN LIMITED
BALANCE SHEET
AS AT
31 AUGUST 2025
31 August 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
5
18,970
20,840
Current assets
Work in progress
8
314,169
254,452
Debtors
7
1,369,080
1,288,893
Cash at bank and in hand
796,852
657,321
2,480,101
2,200,666
Creditors: amounts falling due within one year
9
(824,557)
(696,114)
Net current assets
1,655,544
1,504,552
Total assets less current liabilities
1,674,514
1,525,392
Provisions for liabilities
(1,861)
(14,490)
Net assets
1,672,653
1,510,902
Capital and reserves
Called up share capital
200
200
Share premium account
14,970
14,970
Profit and loss reserves
1,657,483
1,495,732
Total equity
1,672,653
1,510,902

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

FIRSTPLAN LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 AUGUST 2025
31 August 2025
- 2 -

For the financial year ended 31 August 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

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 members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

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

The financial statements were approved by the board of directors and authorised for issue on 18 May 2026 and are signed on its behalf by:
Mr M Shearman
Director
Company Registration No. 04882565
FIRSTPLAN LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 AUGUST 2025
- 3 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 September 2023
200
14,970
1,227,526
1,242,696
Year ended 31 August 2024:
Profit for the year
-
-
468,206
468,206
Dividends
6
-
-
(200,000)
(200,000)
Balance at 31 August 2024
200
14,970
1,495,732
1,510,902
Year ended 31 August 2025:
Profit for the year
-
-
478,551
478,551
Dividends
6
-
-
(316,800)
(316,800)
Balance at 31 August 2025
200
14,970
1,657,483
1,672,653
FIRSTPLAN LIMITED
STATEMENT OF CHANGES IN EQUITY (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 4 -
1
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.

2
Accounting policies
Company information

Firstplan Limited is a private company limited by shares incorporated in England and Wales. The registered office is 21 Broadwall House, London, SE1 9PL.

2.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

2.2
Turnover

Turnover represents revenue earned under a variety of contracts to provide professional services. Revenue is recognised as earned when, and to the extent that, the firm obtains the right to consideration in exchange for its performance under these contracts. It is measured at the fair value of the right to consideration, which represents amounts chargeable to clients, including expenses and disbursements but excluding value added tax.

 

Revenue is generally recognised as contract activity progresses so that for incomplete contracts it reflects the partial performance of the contractual obligations. For such contracts the amount of revenue reflects the accrual of the right to consideration by reference to the value of work performed. Revenue not yet billed to clients is included in debtors.

 

Fee income that is contingent on events outside the control of the firm is recognised when contingent events are satisfied.

2.3
Tangible fixed assets

Tangible fixed assets are recognised at cost and subsequently measured at cost less accumulated depreciation.

FIRSTPLAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
2
Accounting policies
(Continued)
- 5 -

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Leasehold improvements
over the remaining period of the lease
Plant and equipment
25% straight-line on cost
Fixtures and fittings
25% straight-line on cost

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.

FIRSTPLAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
2
Accounting policies
(Continued)
- 6 -
2.4
Work in progress

Where the outcome of a contract can be estimated reliably, revenue and costs are recognised by reference to the stage of completion of the contract activity at the reporting end date. Variations in contractual obligations are included to the extent that the amount can be measured reliably and its receipt is considered probable.

 

Where the outcome of the contract cannot be estimated reliably, contract costs are recognised as expenses in the period which they are incurred and contract revenue is recognised to the extent of contract costs incurred where it is probable that they will be recoverable.

2.5
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks.

2.6
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ 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, cash and bank balances and amounts advanced to fellow group members, 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.

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, 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 payments 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. Amounts 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.

2.7
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.

FIRSTPLAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
2
Accounting policies
(Continued)
- 7 -
2.8
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.

2.9
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.

2.10
Retirement benefits

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

2.11
Leases

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 leases asset are consumed.

3
Employees

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

2025
2024
Number
Number
Total
36
34
4
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
160,072
166,960
Adjustments in respect of prior periods
-
0
191
Total current tax
160,072
167,151
FIRSTPLAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
4
Taxation
(Continued)
- 8 -
Deferred tax
Origination and reversal of timing differences
(12,629)
-
0
Total tax charge
147,443
167,151
5
Tangible fixed assets
Leasehold improvements
Plant and equipment
Fixtures and fittings
Total
£
£
£
£
Cost
At 1 September 2024
10,060
142,338
74,575
226,973
Additions
-
0
11,360
-
0
11,360
At 31 August 2025
10,060
153,698
74,575
238,333
Depreciation and impairment
At 1 September 2024
8,977
125,522
71,634
206,133
Depreciation charged in the year
1,083
9,482
2,665
13,230
At 31 August 2025
10,060
135,004
74,299
219,363
Carrying amount
At 31 August 2025
-
0
18,694
276
18,970
At 31 August 2024
1,083
16,816
2,941
20,840
6
Dividends
2025
2024
£
£
Ordinary 'A' shares of £1 each
Interim paid
316,800
200,000

During the year, net dividends of £316,800 (2024: £200,000) were paid to the holding company Firstplan (UK) Ltd.

7
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
1,027,989
962,814
Amounts owed by group undertakings
210,276
209,276
Other debtors
130,815
116,803
1,369,080
1,288,893
FIRSTPLAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 9 -
8
Work in progress
2025
2024
£
£
Work in progress
314,169
254,452
9
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
189,872
113,777
Corporation tax
160,072
166,960
Other taxation and social security
275,729
260,145
Other creditors
198,884
155,232
824,557
696,114
10
Operating lease commitments
Lessee

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

2025
2024
£
£
363,225
475,950
11
Directors' transactions

Included within other creditors is a balance of £2,756 (2024: £2,756) owed to directors. The loan is interest free and repayable on demand.

 

12
Parent company

The parent company of Firstplan Limited is Firstplan (UK) Limited and its registered office is 21 Broadwall House, London, SE1 9PL.

 

13
Related party transactions

Included in other debtors an amount of £210,276 (2024: £209,276) due from Firstplan (UK) Limited, the parent company.

2025-08-312024-09-01falsefalsefalse18 May 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityMrs V M PhisatoryMr M J MillsMr S J HarperMrs K A HickingbothamMr M ShearmanMr M F WoolnerMr T N WilliamsMr C JonesMs S Miles048825652024-09-012025-08-31048825652025-08-31048825652024-08-3104882565core:LeaseholdImprovements2025-08-3104882565core:PlantMachinery2025-08-3104882565core:FurnitureFittings2025-08-3104882565core:LeaseholdImprovements2024-08-3104882565core:PlantMachinery2024-08-3104882565core:FurnitureFittings2024-08-3104882565core:CurrentInventories2025-08-3104882565core:CurrentInventories2024-08-3104882565core:CurrentFinancialInstruments2025-08-3104882565core:CurrentFinancialInstruments2024-08-3104882565core:ShareCapital2025-08-3104882565core:ShareCapital2024-08-3104882565core:SharePremium2025-08-3104882565core:SharePremium2024-08-3104882565core:RetainedEarningsAccumulatedLosses2025-08-3104882565core:RetainedEarningsAccumulatedLosses2024-08-3104882565core:ShareCapital2023-08-3104882565core:SharePremium2023-08-3104882565core:RetainedEarningsAccumulatedLosses2023-08-3104882565bus:Director52024-09-012025-08-3104882565core:RetainedEarningsAccumulatedLosses2023-09-012024-08-31048825652023-09-012024-08-3104882565core:RetainedEarningsAccumulatedLosses2024-09-012025-08-3104882565core:LeaseholdImprovementscore:LeasedAssetsHeldAsLessee2024-09-012025-08-3104882565core:PlantMachinery2024-09-012025-08-3104882565core:FurnitureFittings2024-09-012025-08-3104882565core:UKTax2024-09-012025-08-3104882565core:UKTax2023-09-012024-08-3104882565core:LeaseholdImprovements2024-08-3104882565core:PlantMachinery2024-08-3104882565core:FurnitureFittings2024-08-31048825652024-08-3104882565core:LeaseholdImprovements2024-09-012025-08-3104882565core:CurrentFinancialInstrumentscore:WithinOneYear2025-08-3104882565core:CurrentFinancialInstrumentscore:WithinOneYear2024-08-3104882565bus:PrivateLimitedCompanyLtd2024-09-012025-08-3104882565bus:FRS1022024-09-012025-08-3104882565bus:AuditExemptWithAccountantsReport2024-09-012025-08-3104882565bus:Director12024-09-012025-08-3104882565bus:Director22024-09-012025-08-3104882565bus:Director32024-09-012025-08-3104882565bus:Director42024-09-012025-08-3104882565bus:Director62024-09-012025-08-3104882565bus:Director72024-09-012025-08-3104882565bus:Director82024-09-012025-08-3104882565bus:Director92024-09-012025-08-3104882565bus:SmallCompaniesRegimeForAccounts2024-09-012025-08-3104882565bus:FullAccounts2024-09-012025-08-31xbrli:purexbrli:sharesiso4217:GBP