Company registration number 03849024 (England and Wales)
MANDRAKE BEAUREGARD LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
PAGES FOR FILING WITH REGISTRAR
MANDRAKE BEAUREGARD LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 5
MANDRAKE BEAUREGARD LIMITED
BALANCE SHEET
AS AT
31 AUGUST 2025
31 August 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
67,168
69,614
Investment property
4
9,254,834
9,001,628
9,322,002
9,071,242
Current assets
Cash at bank and in hand
69,870
124,859
Creditors: amounts falling due within one year
5
(9,035,446)
(8,497,657)
Net current liabilities
(8,965,576)
(8,372,798)
Total assets less current liabilities
356,426
698,444
Creditors: amounts falling due after more than one year
6
(2,557,092)
(2,493,643)
Net liabilities
(2,200,666)
(1,795,199)
Capital and reserves
Called up share capital
100
100
Revaluation reserve
2,785,552
2,785,552
Profit and loss reserves
(4,986,318)
(4,580,851)
Total equity
(2,200,666)
(1,795,199)
MANDRAKE BEAUREGARD 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 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 profit and loss account within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 21 May 2026 and are signed on its behalf by:
R Poissant
Director
Company registration number 03849024 (England and Wales)
MANDRAKE BEAUREGARD LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
- 3 -
1
Accounting policies
Company information

Mandrake Beauregard Limited is a private company limited by shares incorporated in England and Wales. The registered office is Suite 2D Building 1, Eastern Business Park, St Mellons, Cardiff, CF3 5EA.

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
Going concern

At the time of approving the financial statements the directors are confident the company's creditors will provide adequate resources to provide 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
Turnover

Turnover represents income received from the rental of property.

1.4
Tangible fixed assets

Tangible fixed assets are measured at cost, 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 equipment
10% on reducing balance
Motor vehicles
10% on cost
1.5
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.

1.6
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.

MANDRAKE BEAUREGARD LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
- 4 -
1.7
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

2
Employees

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

2025
2024
Number
Number
Total
2
2
3
Tangible fixed assets
Plant and equipment
Motor vehicles
Total
£
£
£
Cost
At 1 September 2024
735,421
14,967
750,388
Additions
6,221
-
0
6,221
At 31 August 2025
741,642
14,967
756,609
Depreciation and impairment
At 1 September 2024
665,807
14,967
680,774
Depreciation charged in the year
8,667
-
0
8,667
At 31 August 2025
674,474
14,967
689,441
Carrying amount
At 31 August 2025
67,168
-
0
67,168
At 31 August 2024
69,614
-
0
69,614
4
Investment property
2025
£
Fair value
At 1 September 2024
9,001,628
Additions
253,206
At 31 August 2025
9,254,834

The fair value of the investment property has been arrived at on the basis of a valuation carried out at 31 August 2021 by the directors. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

MANDRAKE BEAUREGARD LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
- 5 -
5
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
4,334
9,848
Other creditors
9,031,112
8,487,809
9,035,446
8,497,657
6
Creditors: amounts falling due after more than one year
2025
2024
£
£
Other creditors
2,557,092
2,493,643
7
Directors' transactions

The outstanding loan due to the director at the balance sheet date was £9,024,600 (2024 - £8,481,309). The balance of the loan at the balance sheet date reflects the foreign exchange rate at 31 August 2025. No interest is charged on the loan.

8
Parent company

The company is a wholly owned subsidiary of Hasteren Services Ltd whose registered office is Suite 2d Eastern Business Park, St Mellons, Cardiff, Wales, CF3 5EA.

 

The shareholders of the parent company and ultimate controlling parties are Mr J McElhiney and Mrs J Barnaby.

2025-08-312024-09-01falsefalsefalse21 May 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityRobert PoissantJames McElhiney038490242024-09-012025-08-31038490242025-08-31038490242024-08-3103849024core:PlantMachinery2025-08-3103849024core:MotorVehicles2025-08-3103849024core:PlantMachinery2024-08-3103849024core:MotorVehicles2024-08-3103849024core:WithinOneYear2025-08-3103849024core:WithinOneYear2024-08-3103849024core:AfterOneYear2025-08-3103849024core:AfterOneYear2024-08-3103849024core:CurrentFinancialInstruments2025-08-3103849024core:CurrentFinancialInstruments2024-08-3103849024core:ShareCapital2025-08-3103849024core:ShareCapital2024-08-3103849024core:RevaluationReserve2025-08-3103849024core:RevaluationReserve2024-08-3103849024core:RetainedEarningsAccumulatedLosses2025-08-3103849024core:RetainedEarningsAccumulatedLosses2024-08-3103849024bus:Director12024-09-012025-08-3103849024core:PlantMachinery2024-09-012025-08-3103849024core:MotorVehicles2024-09-012025-08-31038490242023-09-012024-08-3103849024core:PlantMachinery2024-08-3103849024core:MotorVehicles2024-08-31038490242024-08-3103849024core:CurrentFinancialInstrumentscore:WithinOneYear2025-08-3103849024core:CurrentFinancialInstrumentscore:WithinOneYear2024-08-3103849024core:Non-currentFinancialInstruments2025-08-3103849024core:Non-currentFinancialInstruments2024-08-3103849024bus:PrivateLimitedCompanyLtd2024-09-012025-08-3103849024bus:SmallCompaniesRegimeForAccounts2024-09-012025-08-3103849024bus:FRS1022024-09-012025-08-3103849024bus:AuditExemptWithAccountantsReport2024-09-012025-08-3103849024bus:Director22024-09-012025-08-3103849024bus:FullAccounts2024-09-012025-08-31xbrli:purexbrli:sharesiso4217:GBP