Company registration number 12435934 (England and Wales)
GREENPLAN DESIGNER HOMES (KINGSTON) LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
GREENPLAN DESIGNER HOMES (KINGSTON) LTD
COMPANY INFORMATION
Directors
Mr Robert Burnham
Mrs Vanessa Burnham
Company number
12435934
Registered office
Premier House
36-48  Queen Street
Horsham
West Sussex
RH13 5AD
Accountants
Carpenter Box
26 Stroudley Road
Brighton
East Sussex
BN1 4BH
Business address
The Barn
Randolphs Farm
Bedlam Street
Hurstpierpoint
West Sussex
England
BN6 9EL
GREENPLAN DESIGNER HOMES (KINGSTON) LTD
CONTENTS
Page
Balance sheet
1
Statement of changes in equity
2
Notes to the financial statements
3 - 6
GREENPLAN DESIGNER HOMES (KINGSTON) LTD
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 1 -
2025
2024
as restated
Notes
£
£
£
£
Current assets
Stocks
6,395,137
974,213
Debtors
3
266,902
45,261
Cash at bank and in hand
205,788
913
6,867,827
1,020,387
Creditors: amounts falling due within one year
4
(6,844,158)
(994,677)
Net current assets
23,669
25,710
Creditors: amounts falling due after more than one year
5
(22,867)
(27,985)
Net assets/(liabilities)
802
(2,275)
Capital and reserves
Called up share capital
6
100
100
Profit and loss reserves
702
(2,375)
Total equity
802
(2,275)

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

For the financial year ended 31 March 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 26 May 2026 and are signed on its behalf by:
Mr Robert Burnham
Director
Company registration number 12435934 (England and Wales)
GREENPLAN DESIGNER HOMES (KINGSTON) LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2025
- 2 -
Share capital
Profit and loss reserves
Total
£
£
£
As restated for the period ended 31 March 2024:
Balance at 1 April 2023
100
(7,072)
(6,972)
Period ended 31 March 2024:
Profit and total comprehensive income
-
4,697
4,697
Balance at 31 March 2024
100
(2,375)
(2,275)
Period ended 31 March 2025:
Profit and total comprehensive income
-
3,077
3,077
Balance at 31 March 2025
100
702
802
GREENPLAN DESIGNER HOMES (KINGSTON) LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
1
Accounting policies
Company information

Greenplan Designer Homes (Kingston) Limited is a private company, limited by shares, registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

 

The presentation currency of the financial statements is the Pound Sterling (£).

 

1.1
Accounting convention

These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

 

1.2
Turnover

Revenue is measured at fair value of the consideration received or receivable, net of discounts.

Revenue from the sale of property units is recognised when the following conditions are satisfied:

 

(a) the company has transferred to the buyer the significant risks and rewards of ownership of the unit(s);

(b) the company retains neither continuing managerial involvement to the degree usually associated with

ownership nor effective control over the units sold;

(c) the amount of revenue can be measured reliably;

(d) it is probable that the economic benefits associated with the transaction will flow to the company;

(e) the costs incurred or to be incurred in respect of the transaction can be measured reliably

Revenue from development management works is recognised when the invoice for services has been raised.

1.3
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.

 

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

1.4
Taxation

Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

 

Current or deferred taxation assets and liabilities are not discounted.

Current tax

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

GREENPLAN DESIGNER HOMES (KINGSTON) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 4 -
Deferred tax

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

 

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

 

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

 

1.5

Debtors and creditors receivable / payable within one year

Debtors and creditors with no stated interest rate and receivables or payables within one year are recorded at transaction price. Any losses arising from impairment are recognised in the profit and loss account in other administrative expenses.

 

1.6

Impairment

Assets not measured at fair value are reviewed for any indication that the asset may be impaired at each balance sheet date. If such indication exists, the recoverable amount of the asset, or the asset's cash generating unit, is estimated and compared to the carrying amount. Where the carrying amount exceeds its recoverable amount, an impairment loss is recognised in profit or loss unless the asset is carried at a revalued amount where the impairment loss is a revaluation decrease.

1.7

Interest income

Interest income is recognised in the income statement using the effective interest method.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was 0 (2024 - 0).

3
Debtors
2025
2024
Amounts falling due within one year:
£
£
Other debtors
266,902
45,261

Other debtors include £42,361 (2024: £42,361) due from connected companies.

GREENPLAN DESIGNER HOMES (KINGSTON) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 5 -
4
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
5,278
5,278
Other borrowings
3,575,534
-
0
Trade creditors
3,139,089
869,648
Corporation tax
165
-
0
Other creditors
125,050
117,951
Accruals and deferred income
(958)
1,800
6,844,158
994,677

Other borrowings are secured via a fixed charge over the land at Castlemer Farm, Kingston, West Sussex

Trade creditors include £3,136,000 (2024: £850,000) due to connected companies. These amounts are payable on standard commercial terms.

 

Other creditors include £125,050 (2024: £117,950) due to connected companies.

5
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
22,867
27,985

The loans are secured over the assets of the company.

6
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
A Ordinary of £1 each
75
75
75
75
B Ordinary of £1 each
25
25
25
25
100
100
100
100
7
Directors' transactions
Description
% Rate
Opening balance
Amounts advanced
Closing balance
£
£
£
Mr Robert Burnham - amounts advanced
-
-
19,000
19,000
-
19,000
19,000

The amount due from the director is interest free and repayable on demand.

GREENPLAN DESIGNER HOMES (KINGSTON) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 6 -
8
Prior period adjustment

Prior period adjustments have been made to correct the classification and recognition of certain balances in the comparative period. These adjustments have been treated in accordance with FRS 102 Section 10 Accounting Policies, Estimates and Errors, with the comparative figures restated and the opening reserves adjusted accordingly.

 

On review of loan statements provided by a funder, fees of £25,000 attached to finance agreed in the prior year were incorrectly classified as a repayment of a bank loan and not included as a finance cost on the income statement. This resulted in finance costs, closing work in progress and long term liabilities being understated.

 

To correct this error the comparative figures for finance costs, closing work in progress and long term liabilities have each been restated by £25,000.

 

The adjustments have no impact on the profit for the comparative year or to the opening reserves.

 

 

 

 

Changes to the balance sheet
As previously reported
Adjustment
As restated at 31 Mar 2024
£
£
£
Current assets
Stocks
949,213
25,000
974,213
Creditors due after one year
Loans and overdrafts
(2,985)
(25,000)
(27,985)
Net assets
(2,275)
-
(2,275)
Capital and reserves
Total equity
(2,275)
-
(2,275)
Changes to the profit and loss account
As previously reported
Adjustment
As restated
Period ended 31 March 2024
£
£
£
Profit for the financial period
4,697
-
4,697
2025-03-312024-04-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.100No description of principal activityMr Robert BurnhamMrs Vanessa Burnham00124359342024-04-012025-03-3112435934bus:Director12024-04-012025-03-3112435934bus:Director22024-04-012025-03-3112435934bus:RegisteredOffice2024-04-012025-03-31124359342025-03-31124359342024-03-3112435934core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3112435934core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3112435934core:Non-currentFinancialInstrumentscore:AfterOneYear2025-03-3112435934core:Non-currentFinancialInstrumentscore:AfterOneYear2024-03-3112435934core:ShareCapital2025-03-3112435934core:ShareCapital2024-03-3112435934core:RetainedEarningsAccumulatedLosses2025-03-3112435934core:RetainedEarningsAccumulatedLosses2024-03-3112435934core:ShareCapital2023-03-3112435934core:RetainedEarningsAccumulatedLosses2023-03-3112435934core:ShareCapitalOrdinaryShareClass12025-03-3112435934core:ShareCapitalOrdinaryShareClass12024-03-3112435934core:ShareCapitalOrdinaryShareClass22025-03-3112435934core:ShareCapitalOrdinaryShareClass22024-03-3112435934core:ShareCapitalOrdinaryShares2025-03-3112435934core:ShareCapitalOrdinaryShares2024-03-3112435934core:RetainedEarningsAccumulatedLosses2023-04-012024-03-31124359342023-04-012024-03-3112435934core:RetainedEarningsAccumulatedLosses2024-04-012025-03-3112435934core:CurrentFinancialInstruments2025-03-3112435934core:CurrentFinancialInstruments2024-03-3112435934core:Non-currentFinancialInstruments2025-03-3112435934core:Non-currentFinancialInstruments2024-03-3112435934bus:OrdinaryShareClass12024-04-012025-03-3112435934bus:OrdinaryShareClass22024-04-012025-03-3112435934bus:OrdinaryShareClass12025-03-3112435934bus:OrdinaryShareClass12024-03-3112435934bus:OrdinaryShareClass22025-03-3112435934bus:OrdinaryShareClass22024-03-3112435934bus:AllOrdinaryShares2025-03-3112435934bus:AllOrdinaryShares2024-03-3112435934bus:PrivateLimitedCompanyLtd2024-04-012025-03-3112435934bus:SmallCompaniesRegimeForAccounts2024-04-012025-03-3112435934bus:FRS1022024-04-012025-03-3112435934bus:AuditExemptWithAccountantsReport2024-04-012025-03-3112435934bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP