Company registration number 09837609 (England and Wales)
BEECHLAKE DEVELOPMENTS LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
PAGES FOR FILING WITH REGISTRAR
Affinia
80 Compair Crescent
Ipswich
Suffolk
UK
IP2 0EH
BEECHLAKE DEVELOPMENTS LTD
COMPANY INFORMATION
Directors
Mr A Coe
Mr J Pennington
Company number
09837609
Registered office
Rushlake House
Lower Road
Westerfield
Ipswich
Suffolk
IP6 9AR
Accountants
Affinia (Ipswich)
80 Compair Crescent
Ipswich
Suffolk
IP6 0LW
UK
BEECHLAKE DEVELOPMENTS LTD
CONTENTS
Page
Statement of financial position
1 - 2
Notes to the financial statements
3 - 9
BEECHLAKE DEVELOPMENTS LTD
STATEMENT OF FINANCIAL POSITION
AS AT
31 AUGUST 2025
31 August 2025
- 1 -
2025
2024
as restated
Notes
£
£
£
£
Fixed assets
Tangible assets
4
24,151
29,727
Investment property
5
337,763
328,184
361,914
357,911
Current assets
Stocks
193,272
185,967
Debtors
6
352,571
430,740
Cash at bank and in hand
1,149
94,423
546,992
711,130
Creditors: amounts falling due within one year
7
(470,177)
(744,429)
Net current assets/(liabilities)
76,815
(33,299)
Total assets less current liabilities
438,729
324,612
Creditors: amounts falling due after more than one year
8
(437,359)
(216,022)
Provisions for liabilities
-
0
4,738
Net assets
1,370
113,328
Capital and reserves
Called up share capital
100
100
Capital redemption reserve
200
200
Profit and loss reserves
1,070
113,028
Total equity
1,370
113,328
BEECHLAKE DEVELOPMENTS LTD
STATEMENT OF FINANCIAL POSITION (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 members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

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.

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 income statement within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 22 May 2026 and are signed on its behalf by:
Mr A Coe
Mr J Pennington
Director
Director
Company registration number 09837609 (England and Wales)
BEECHLAKE DEVELOPMENTS LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
- 3 -
1
Accounting policies
Company information

Beechlake Developments Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Rushlake House, Lower Road, Westerfield, Ipswich, Suffolk, IP6 9AR.

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, 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
Turnover

Turnover is recognised at legal completion in respect of the total proceeds of building and development. Turnover is measure at the fair value of the consideration received or receivable and represents the amounts receivable for the property in the normal course of business, and is shown net of VAT and other sales related taxes.

 

Turnover of construction contracts is recognised as set out in note 1.7.

The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:

Where the outcome of a construction 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 contract work, claims and incentive payments are included to the extent that the amount can be measured reliably and its receipt is considered probable.

 

When it is probable that total contract costs will exceed total contract turnover, the expected loss is recognised as an expense immediately.

 

Where the outcome of a construction contract cannot be estimated reliably, contract revenue is recognised to the extent of contract costs incurred where it is probable that they will be recoverable. Contract costs are recognised as expenses in the period in which they are incurred. When costs incurred in securing a contract are recognised as an expense in the period in which they are incurred, they are not included in contract costs if the contract is obtained in a subsequent period.

The “percentage of completion method” is used to determine the appropriate amount to recognise in a given period. The stage of completion is measured by the proportion of contract costs incurred for work performed to date compared to the estimated total contract costs. Costs incurred in the year in connection with future activity on a contract are excluded from contract costs in determining the stage of completion. These costs are presented as stocks, prepayments or other assets depending on their nature, and provided it is probable they will be recovered. Bank interest accruing on capital borrowed to fund the production of long term contracts is carried forward within long term contract balances.

BEECHLAKE DEVELOPMENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 4 -
1.3
Tangible fixed assets

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

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:

Plant and machinery
25% reducing balance
Computer equipment
3 years straight line

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.

1.4
Investment property

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

BEECHLAKE DEVELOPMENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 5 -

Stocks held for distribution at no or nominal consideration are measured at the lower of replacement cost and cost, adjusted where applicable for any loss of service potential.

 

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.

1.7
Construction contracts

Where the outcome of a construction 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 contract work, claims and incentive payments are included to the extent that the amount can be measured reliably and its receipt is considered probable.

 

When it is probable that total contract costs will exceed total contract turnover, the expected loss is recognised as an expense immediately.

 

Where the outcome of a construction contract cannot be estimated reliably, contract revenue is recognised to the extent of contract costs incurred where it is probable that they will be recoverable. Contract costs are recognised as expenses in the period in which they are incurred. When costs incurred in securing a contract are recognised as an expense in the period in which they are incurred, they are not included in contract costs if the contract is obtained in a subsequent period.

The “percentage of completion method” is used to determine the appropriate amount to recognise in a given period. The stage of completion is measured by the proportion of contract costs incurred for work performed to date compared to the estimated total contract costs. Costs incurred in the year in connection with future activity on a contract are excluded from contract costs in determining the stage of completion. These costs are presented as stocks, prepayments or other assets depending on their nature, and provided it is probable they will be recovered. Bank interest accruing on capital borrowed to fund the production of long term contracts is carried forward within long term contract balances.

1.8
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.

1.9
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 statement of financial position 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.

BEECHLAKE DEVELOPMENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 6 -
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.

1.10
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.

1.11
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 income statement 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 income statement, 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.

BEECHLAKE DEVELOPMENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 7 -
1.12
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.

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.

3
Employees

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

2025
2024
Number
Number
Total
3
3
4
Tangible fixed assets
Plant and machinery
Computer equipment
Total
£
£
£
Cost
At 1 September 2024 and 31 August 2025
81,477
4,501
85,978
Depreciation and impairment
At 1 September 2024
51,750
4,501
56,251
Depreciation charged in the year
5,576
-
0
5,576
At 31 August 2025
57,326
4,501
61,827
Carrying amount
At 31 August 2025
24,151
-
0
24,151
At 31 August 2024
29,727
-
0
29,727
BEECHLAKE DEVELOPMENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 8 -
5
Investment property
2025
£
Fair value
At 1 September 2024 as restated
328,184
Additions
9,579
At 31 August 2025
337,763

The fair value of each investment property has been arrived at on the basis of a valuation carried out by the directors at the statement of financial position date, in accordance with FRS 102. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
-
0
244
Other debtors
72,571
150,496
72,571
150,740
2025
2024
Amounts falling due after more than one year:
£
£
Other debtors
280,000
280,000
Total debtors
352,571
430,740

Included within other debtors are amounts owed by connected companies. These amounts are fully repayable upon demand.

7
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans and overdrafts
8,130
10,000
Trade creditors
8,415
44,185
Other taxation and social security
8,287
1,148
Other creditors
445,345
689,096
470,177
744,429

Included within other creditors are amounts owed by the company to connected companies. These amounts are fully repayable upon demand.

BEECHLAKE DEVELOPMENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 9 -
8
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
70,359
149,022
Other creditors
367,000
67,000
437,359
216,022

At the statement of financial position date, Alternative Bridging Corporation Limited held a fixed and floating charge dated 18/07/2024 over all assets of the company and by way of personal guarantee.

9
Prior period adjustment
Reconciliation of changes in equity
The prior period adjustments do not give rise to any effect upon equity.
Reconciliation of changes in loss for the previous financial period
2024
£
Total adjustments
-
Loss as previously reported
(36,836)
Loss as adjusted
(36,836)
Notes to reconciliation
Reclassification of development project retained within the group

During the year, it was identified that a development project, which had commenced in the year ended 31 August 2024, had the sole intention of being retained within the Beechlake Developments network. We have therefore, adjusted inventories and investment properties in the prior year to reflect this. As a result of this, the prior period adjustment does not give rise to any effect upon equity.

10
Parent company

In the opinion of the directors, the company is controlled by Mr J Pennington and Mr A Coe by virtue of them each owning a controlling share in the ultimate parent company, Beechlake Holdings Limited.

2025-08-312024-09-01falsefalsefalse22 May 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityMr A CoeMr J Pennington098376092024-09-012025-08-3109837609bus:Director12024-09-012025-08-3109837609bus:Director22024-09-012025-08-3109837609bus:RegisteredOffice2024-09-012025-08-31098376092025-08-31098376092024-08-3109837609core:PlantMachinery2025-08-3109837609core:ComputerEquipment2025-08-3109837609core:PlantMachinery2024-08-3109837609core:ComputerEquipment2024-08-3109837609core:CurrentFinancialInstrumentscore:WithinOneYear2025-08-3109837609core:CurrentFinancialInstrumentscore:WithinOneYear2024-08-3109837609core:WithinOneYear2025-08-3109837609core:WithinOneYear2024-08-3109837609core:AfterOneYear2025-08-3109837609core:AfterOneYear2024-08-3109837609core:Non-currentFinancialInstruments2025-08-3109837609core:CurrentFinancialInstruments2024-08-3109837609core:Non-currentFinancialInstrumentscore:WithinOneYear2025-08-3109837609core:Non-currentFinancialInstrumentscore:WithinOneYear2024-08-3109837609core:ShareCapital2025-08-3109837609core:ShareCapital2024-08-3109837609core:CapitalRedemptionReserve2025-08-3109837609core:CapitalRedemptionReserve2024-08-3109837609core:RetainedEarningsAccumulatedLosses2025-08-3109837609core:RetainedEarningsAccumulatedLosses2024-08-3109837609core:PlantMachinery2024-09-012025-08-3109837609core:ComputerEquipment2024-09-012025-08-31098376092023-09-012024-08-3109837609core:PlantMachinery2024-08-3109837609core:ComputerEquipment2024-08-31098376092024-08-3109837609core:CurrentFinancialInstruments2025-08-3109837609core:Non-currentFinancialInstrumentscore:AfterOneYear2025-08-3109837609core:Non-currentFinancialInstrumentscore:AfterOneYear2024-08-3109837609core:Non-currentFinancialInstruments2024-08-3109837609bus:PrivateLimitedCompanyLtd2024-09-012025-08-3109837609bus:SmallCompaniesRegimeForAccounts2024-09-012025-08-3109837609bus:FRS1022024-09-012025-08-3109837609bus:AuditExemptWithAccountantsReport2024-09-012025-08-3109837609bus:FullAccounts2024-09-012025-08-31xbrli:purexbrli:sharesiso4217:GBP