Company registration number 04569076 (England and Wales)
BROADLANDS WOLVERHAMPTON LTD
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
PAGES FOR FILING WITH REGISTRAR
BROADLANDS WOLVERHAMPTON LTD
COMPANY INFORMATION
Directors
Mr J Rogers
Mr R C Jones
Secretary
Mr R C Jones
Company number
04569076
Registered office
C/O Muras Baker Jones Limited
3rd Floor Regent House
Bath Avenue
Wolverhampton
West Midlands
England
WV1 4EG
Auditor
Sumer Auditco Limited
West Point, Second Floor
Mucklow Office Park
Mucklow Hill
Halesowen
B62 8DY
BROADLANDS WOLVERHAMPTON LTD
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 8
BROADLANDS WOLVERHAMPTON LTD
BALANCE SHEET
AS AT
31 AUGUST 2025
31 August 2025
- 1 -
2025
2024
Notes
£
£
£
£
Current assets
Stocks
4,971,232
4,971,232
Debtors
5
559,729
49,777
Cash at bank and in hand
388,855
1,032,704
5,919,816
6,053,713
Creditors: amounts falling due within one year
6
(404,693)
(300,180)
Net current assets
5,515,123
5,753,533
Capital and reserves
Called up share capital
7
100
100
Profit and loss reserves
5,515,023
5,753,433
Total equity
5,515,123
5,753,533
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
The financial statements were approved by the board of directors and authorised for issue on 20 May 2026 and are signed on its behalf by:
Mr J Rogers
Director
Company registration number 04569076 (England and Wales)
BROADLANDS WOLVERHAMPTON LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 AUGUST 2025
- 2 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 September 2023
100
5,468,826
5,468,926
Year ended 31 August 2024:
Profit and total comprehensive income
-
284,607
284,607
Balance at 31 August 2024
100
5,753,433
5,753,533
Year ended 31 August 2025:
Loss and total comprehensive income
-
(238,410)
(238,410)
Balance at 31 August 2025
100
5,515,023
5,515,123
BROADLANDS WOLVERHAMPTON LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
- 3 -
1
Accounting policies
Company information
Broadlands Wolverhampton Ltd is a private company limited by shares incorporated in England and Wales. The registered office is C/O Muras Baker Jones Limited, 3rd Floor Regent House, Bath Avenue, Wolverhampton, West Midlands, England, WV1 4EG.
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 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.
1.2
Going concern
Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Revenue
Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.
When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.
The company recognises revenue from the following major sources:
The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:
Rental income
Rental income is recognised in the period to which it relates. It is invoiced quarterly in advance.
Management service charges
Management service charges are invoiced to tenants for on-going property maintenance based on expenditure incurred in the year. Management service charge income is invoiced quarterly in advance, with an annual balancing charge following the completion of the statutory financial statements.
1.4
Stocks
Constructed buildings stock and land are held for resale (but earn rentals in the period from completion to sale) are so are initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. They are then assessed for any change in carrying value on an annual basis.
BROADLANDS WOLVERHAMPTON LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 4 -
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.5
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.
1.6
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.
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 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.
1.7
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.
1.8
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
BROADLANDS WOLVERHAMPTON LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 5 -
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.
1.9
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.
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.
1.10
Leases
As lessor
When the company acts as a lessor, a lease is classified as a finance lease whenever it transfers substantially all the risks and rewards of ownership of the underlying asset to the lessee, either at the end of the lease term or for the major part of the economic life of the asset. All other leases are classified as operating leases. If an arrangement contains both lease and non-lease components, the company allocates the consideration in the contract to the two elements.
Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.
BROADLANDS WOLVERHAMPTON LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 6 -
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 Property within work in progress
In determining the valuation and status of property held within work in progress the directors consider the costs incurred to date and resale value of those properties, and also whether they should remain as work in progress or reclassified as investment property. The total amount of work in progress recognised at 31 August 2025 is £4,971,232 (2024 £4,971,232).
Dilapidation costs recoverable from former tenant
Trade debtors include a sales invoice reserve of £342,876 in respect of recovering dilapidation costs incurred up to 31 August 2025. The reserve reflects actual costs incurred and management’s estimate of recoverability, based on 50% of incurred costs at the reporting date.
3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Rental income
203,884
394,974
Management service charge income
24,669
-
228,553
394,974
2025
2024
£
£
Other revenue
Interest income
15,617
14,186
4
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
0
0
BROADLANDS WOLVERHAMPTON LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 7 -
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
342,876
42,245
Corporation tax recoverable
79,470
Other debtors
122,583
Prepayments and accrued income
14,800
7,532
559,729
49,777
6
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
359,575
149,691
Corporation tax
4,765
94,869
Other taxation and social security
19,286
Other creditors
4,536
Accruals and deferred income
40,353
31,798
404,693
300,180
Any amounts due to Peveril Securities Limited are secured by debenture dated 26 November 2012 and a legal charge dated 24 June 2005.
Any amounts due to Bowmer & Kirkland Limited are secured by a legal charge dated 30 July 2008.
7
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
100
100
100
100
8
Audit report information
As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006.
The auditor's report is unqualified and includes the following:
Opinion
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 August 2025 and of its loss 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.
BROADLANDS WOLVERHAMPTON LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
8
Audit report information
(Continued)
- 8 -
Senior Statutory Auditor:
Mr Martin Bradley FCCA
Statutory Auditor:
Sumer Auditco Limited
Date of audit report:
21 May 2026
9
Operating lease commitments
There are payments due to the company under non-cancellable operating leases of £402,133. The leases are negotiated over terms of 3-10 years years and rentals are fixed for 3-10 years years. All leases include a provision for five-yearly upward rent reviews according to prevailing market conditions. There are no options in place for either party to extend the lease terms.
Due within 1 year £122,200 (2024 - £120,073)
Due between 1 - 5 years £254,800 (2024 - £Nil)
Due greater than 5 years £ 25,133 (2024 - £Nil)
10
Related party transactions
The company was under the control of B&R Properties Limited and Peveril Securities Limited (both companies registered in England and Wales) throughout the current and previous year through collective ownership of 100% of the issued share capital in the company.
A director, Mr J Rogers, is also a director and shareholder of B&R Properties Limited whom own 50% of the issued share capital in the company. At the statement of financial position date a balance of £8,713 (2024 £8,713) was payable by the company to B&R Properties Limited.
A director, Mr R Jones is also a director of Peveril Securities Limited whom own 50% of the issued share capital in the company. At the statement of financial position date a balance of £85,000 (2024 £85,000) was payable by the company to Peveril Securities Limited.
A director, Mr J Rogers, is also a director and shareholder of Wolverhampton Business Park Management Limited. At the statement of financial position date a balance of £nil (2024 £37,709) was payable to the company by Wolverhampton Business Park Management Limited.
A director, Mr J Rogers, is also a director of Ovia Limited. During the year, the company has incurred expenses relating to property repairs of £5,941 (2024 £nil) from Ovia Limited.