Henscott Barton Limited 13377377 false 2024-06-01 2025-05-31 2025-05-31 The principal activity of the company is dairy farming Digita Accounts Production Advanced 6.30.9574.0 true 13377377 2024-06-01 2025-05-31 13377377 2025-05-31 13377377 core:HirePurchaseContracts core:CurrentFinancialInstruments 2025-05-31 13377377 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2025-05-31 13377377 core:CurrentFinancialInstruments core:WithinOneYear 2025-05-31 13377377 core:Non-currentFinancialInstruments core:AfterOneYear 2025-05-31 13377377 core:LandBuildings core:OwnedOrFreeholdAssets 2025-05-31 13377377 core:MotorVehicles 2025-05-31 13377377 core:PlantMachinery 2025-05-31 13377377 bus:SmallEntities 2024-06-01 2025-05-31 13377377 bus:AuditExemptWithAccountantsReport 2024-06-01 2025-05-31 13377377 bus:FilletedAccounts 2024-06-01 2025-05-31 13377377 bus:SmallCompaniesRegimeForAccounts 2024-06-01 2025-05-31 13377377 bus:RegisteredOffice 2024-06-01 2025-05-31 13377377 bus:Director1 2024-06-01 2025-05-31 13377377 bus:Director2 2024-06-01 2025-05-31 13377377 bus:Director3 2024-06-01 2025-05-31 13377377 bus:PrivateLimitedCompanyLtd 2024-06-01 2025-05-31 13377377 core:FurnitureFittings 2024-06-01 2025-05-31 13377377 core:Land 2024-06-01 2025-05-31 13377377 core:LandBuildings core:OwnedOrFreeholdAssets 2024-06-01 2025-05-31 13377377 core:MotorVehicles 2024-06-01 2025-05-31 13377377 core:PlantMachinery 2024-06-01 2025-05-31 13377377 countries:EnglandWales 2024-06-01 2025-05-31 13377377 2024-05-31 13377377 core:LandBuildings core:OwnedOrFreeholdAssets 2024-05-31 13377377 core:MotorVehicles 2024-05-31 13377377 core:PlantMachinery 2024-05-31 13377377 2023-06-01 2024-05-31 13377377 2024-05-31 13377377 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-05-31 13377377 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2024-05-31 13377377 core:CurrentFinancialInstruments core:WithinOneYear 2024-05-31 13377377 core:Non-currentFinancialInstruments core:AfterOneYear 2024-05-31 13377377 core:LandBuildings core:OwnedOrFreeholdAssets 2024-05-31 13377377 core:MotorVehicles 2024-05-31 13377377 core:PlantMachinery 2024-05-31 iso4217:GBP xbrli:pure

Company registration number: 13377377

Henscott Barton Limited

Annual Report and Unaudited Filleted Financial Statements

for the Year Ended 31 May 2025

image-name
 

Henscott Barton Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 12

 

Henscott Barton Limited

Company Information

Directors

WJ Elliott

Mrs JM Elliott

MJ Elliott

Registered office

39-40 High Street
Taunton
Somerset
TA1 3PN

Accountants

Pat Tomlinson Accountancy Ltd
39-40 High Street
Taunton
Somerset
TA1 3PN

 

Henscott Barton Limited

(Registration number: 13377377)
Balance Sheet as at 31 May 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

4

1,072,439

1,059,922

Biological assets

5

778,459

776,179

 

1,850,898

1,836,101

Current assets

 

Biological assets

6

385,775

421,527

Stocks

133,530

187,586

Debtors

7

369,626

300,973

Cash at bank and in hand

 

861,910

608,840

 

1,750,841

1,518,926

Creditors: Amounts falling due within one year

8

(2,302,507)

(2,272,522)

Net current liabilities

 

(551,666)

(753,596)

Total assets less current liabilities

 

1,299,232

1,082,505

Creditors: Amounts falling due after more than one year

8

(5,987)

(33,741)

Provisions for liabilities

(68,272)

(53,191)

Net assets

 

1,224,973

995,573

Capital and reserves

 

Called up share capital

1,002

1,002

Profit and loss account

1,223,971

994,571

Total equity

 

1,224,973

995,573

 

Henscott Barton Limited

(Registration number: 13377377)
Balance Sheet as at 31 May 2025

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

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Directors' responsibilities:

The members have not required the company to obtain an audit of its accounts for the year in question in accordance with section 476; and

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

Approved and authorised by the Board on 22 May 2026 and signed on its behalf by:
 


WJ Elliott
Director


Mrs JM Elliott
Director


MJ Elliott
Director

     
 

Henscott Barton Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
39-40 High Street
Taunton
Somerset
TA1 3PN

These financial statements were authorised for issue by the Board on 22 May 2026.

2

Accounting policies

Summary of significant accounting policies and key accounting estimates

The principal accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

Basis of preparation

These financial statements have been prepared using the historical cost convention except that as disclosed in the accounting policies certain items are shown at fair value.
These financial statements are presented in Sterling (£).

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of milk, livestock, crops and the generation and export of electricity. Turnover is shown net of VAT and is recognised at the point of dispatch for the sale of milk, livestock and crops and at the point of generation for electricity.

Government grants

Income from government grants is recognised within turnover when the conditions for receipt have been complied with and there is reasonable assurance that the grant will be received. Recognition will be on a systematic basis over the period in which the entity recognises the related costs for which the grant is intended to compensate.

 

Henscott Barton Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

Tax

The tax expense for the period comprises current and deferred tax. Tax is recognised in profit or loss, except that a change attributable to an item of income or expense recognised as other comprehensive income is also recognised directly in other comprehensive income.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation of tangible assets

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class

Depreciation method and rate

Land and buildings

0-5% reducing balance

Wind turbines

10% reducing balance

Plant and machinery

15% reducing balance

Motor vehicles and tractors

15-20% reducing balance

Biological non current assets
Biological assets held for continuing use within the business are classified as fixed assets. Such assets are measured at cost less accumulated depreciation and impairment. Assets within the classification comprise the dairy herd.

 

Henscott Barton Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

Biological current assets
Biological assets not held for continuing use within the business are classified as current assets. Such assets are measured at cost less accumulated impairment. Assets within this classification comprise dairy followers, beef followers and tillages.

Stocks

Stocks comprising agricultural produce (ie crops in store) and deadstock such as feed, seed, fertiliser and sprays are stated at the lower of cost and estimated selling price, less costs to complete and sell. Agricultural produce (ie crops in store) harvested from biological assets are measured at the point of harvest.

Trade debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Trade creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

 

Henscott Barton Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

Borrowings

Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Interest expense is recognised on the basis of the effective interest method and is included in interest payable and similar charges.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Assets held under hire purchase agreements are capitalised as tangible fixed assets with the future obligation being recognised as a liability. Finance costs are recognised in the Profit and Loss Account calculated at a constant periodic rate of interest over the term of the liability.

Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

Security is provided by way of the assets themselves.

Share capital

Ordinary shares are classified as equity. Equity instruments are measured at the fair value of the cash or other resources received or receivable, net of the direct costs of issuing the equity instruments. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

 

Henscott Barton Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 11 (2024 - 11).

 

Henscott Barton Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

4

Tangible assets

Land and buildings
£

Plant and machinery
£

Motor vehicles and tractors
 £

Total
£

Cost or valuation

At 1 June 2024

856,769

278,140

93,000

1,227,909

Additions

29,648

25,129

27,750

82,527

At 31 May 2025

886,417

303,269

120,750

1,310,436

Depreciation

At 1 June 2024

62,804

79,375

25,808

167,987

Charge for the year

22,182

33,586

14,242

70,010

At 31 May 2025

84,986

112,961

40,050

237,997

Carrying amount

At 31 May 2025

801,431

190,308

80,700

1,072,439

At 31 May 2024

793,965

198,765

67,192

1,059,922

Included within the net book value of land and buildings above is £801,431 (2024 - £793,965) in respect of freehold land and buildings.
 

 

Henscott Barton Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

5

Non current biological assets

Dairy herd
£

Total
£

Cost or valuation

At 1 June 2024

789,100

789,100

Additions

2,600

2,600

At 31 May 2025

791,700

791,700

Fair value

At 1 June 2024

12,921

12,921

Movement in the year

320

320

At 31 May 2025

13,241

13,241

Carrying amount

At 31 May 2025

778,459

778,459

At 31 May 2024

776,179

776,179

6

Current biological assets

Dairy followers
£

Beef youngstock
£

Tillages
£

Total
£

Cost or valuation

At 1 June 2024

153,216

226,800

41,511

421,527

Additions

-

-

56,675

56,675

Disposals

38,424

(89,340)

(41,511)

(92,427)

At 31 May 2025

191,640

137,460

56,675

385,775

Fair value

Carrying amount

At 31 May 2025

191,640

137,460

56,675

385,775

At 31 May 2024

153,216

226,800

41,511

421,527

 

Henscott Barton Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

7

Debtors

Current

2025
£

2024
£

Trade debtors

305,042

260,342

Prepayments

10,749

10,831

Other debtors

53,835

29,800

 

369,626

300,973

8

Creditors

Creditors: amounts falling due within one year

Note

2025
£

2024
£

Due within one year

 

Loans and borrowings

9

26,120

29,824

Trade creditors

 

240,619

228,776

Accruals and deferred income

 

10,658

10,148

Corporation tax

 

87,544

-

Taxation and social security

 

4,169

3,966

Other creditors

 

1,933,397

1,999,808

 

2,302,507

2,272,522

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £26,120 (2024 - £29,824).

Creditors: amounts falling due after more than one year

Note

2025
£

2024
£

Due after one year

 

Loans and borrowings

9

5,987

33,741

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £5,987 (2024 - £33,741).

 

Henscott Barton Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 May 2025

9

Loans and borrowings

Non-current loans and borrowings

2025
£

2024
£

Hire purchase contracts

5,987

33,741

Current loans and borrowings

2025
£

2024
£

Hire purchase contracts

26,120

29,824