IRIS Accounts Production v26.1.10.61 07146960 Board of Directors 31.8.25 1.9.24 31.8.25 31.8.25 Medium entities These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. true true false true true false false true false Fair value model Ordinary 0 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh071469602024-08-31071469602025-08-31071469602024-09-012025-08-31071469602023-08-31071469602023-09-012024-08-31071469602024-08-3107146960ns15:EnglandWales2024-09-012025-08-3107146960ns14:PoundSterling2024-09-012025-08-3107146960ns10:Director12024-09-012025-08-3107146960ns10:Consolidated2025-08-3107146960ns10:ConsolidatedGroupCompanyAccounts2024-09-012025-08-3107146960ns10:PrivateLimitedCompanyLtd2024-09-012025-08-3107146960ns10:Consolidatedns10:MediumEntities2024-09-012025-08-3107146960ns10:Consolidatedns10:Audited2024-09-012025-08-3107146960ns10:Medium-sizedCompaniesRegimeForAccounts2024-09-012025-08-3107146960ns10:Consolidated2024-09-012025-08-3107146960ns10:Consolidatedns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-09-012025-08-3107146960ns10:Medium-sizedCompaniesRegimeForAccountsns10:Consolidated2024-09-012025-08-3107146960ns10:FullAccounts2024-09-012025-08-3107146960ns10:OrdinaryShareClass12024-09-012025-08-3107146960ns10:Director22024-09-012025-08-3107146960ns10:RegisteredOffice2024-09-012025-08-3107146960ns10:Consolidated2023-09-012024-08-3107146960ns5:CurrentFinancialInstruments2025-08-3107146960ns5:CurrentFinancialInstruments2024-08-3107146960ns5:Non-currentFinancialInstruments2025-08-3107146960ns5:Non-currentFinancialInstruments2024-08-3107146960ns5:ShareCapital2025-08-3107146960ns5:ShareCapital2024-08-3107146960ns5:FurtherSpecificReserve1ComponentTotalEquity2025-08-3107146960ns5:FurtherSpecificReserve1ComponentTotalEquity2024-08-3107146960ns5:RetainedEarningsAccumulatedLosses2025-08-3107146960ns5:RetainedEarningsAccumulatedLosses2024-08-3107146960ns5:ShareCapital2023-08-3107146960ns5:RetainedEarningsAccumulatedLosses2023-08-3107146960ns5:FurtherSpecificReserve1ComponentTotalEquity2023-08-3107146960ns5:RetainedEarningsAccumulatedLosses2023-09-012024-08-3107146960ns5:FurtherSpecificReserve1ComponentTotalEquity2023-09-012024-08-3107146960ns5:RetainedEarningsAccumulatedLosses2024-09-012025-08-3107146960ns5:FurtherSpecificReserve1ComponentTotalEquity2024-09-012025-08-3107146960ns5:OwnedOrFreeholdAssetsns5:LandBuildings2024-09-012025-08-3107146960ns5:PlantMachinery2024-09-012025-08-3107146960ns5:FurnitureFittings2024-09-012025-08-3107146960ns5:LandBuildings2024-08-3107146960ns5:PlantMachinery2024-08-3107146960ns5:LandBuildings2024-09-012025-08-3107146960ns5:LandBuildings2025-08-3107146960ns5:PlantMachinery2025-08-3107146960ns5:LandBuildings2024-08-3107146960ns5:PlantMachinery2024-08-3107146960ns5:WithinOneYearns5:CurrentFinancialInstruments2025-08-3107146960ns5:WithinOneYearns5:CurrentFinancialInstruments2024-08-3107146960ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2025-08-3107146960ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2024-08-3107146960ns5:WithinOneYear2025-08-3107146960ns5:WithinOneYear2024-08-3107146960ns5:BetweenOneFiveYears2025-08-3107146960ns5:BetweenOneFiveYears2024-08-3107146960ns5:AllPeriods2025-08-3107146960ns5:AllPeriods2024-08-3107146960ns5:DeferredTaxation2024-08-3107146960ns5:DeferredTaxation2024-09-012025-08-3107146960ns5:DeferredTaxation2025-08-3107146960ns10:OrdinaryShareClass12025-08-3107146960ns5:RetainedEarningsAccumulatedLosses2024-08-3107146960ns5:FurtherSpecificReserve1ComponentTotalEquity2024-08-31
REGISTERED NUMBER: 07146960 (England and Wales)















Group Strategic Report, Report of the Directors and

Consolidated Financial Statements for the Year Ended 31 August 2025

for

OAKVILLE (SOUTH WALES) LIMITED

OAKVILLE (SOUTH WALES) LIMITED (REGISTERED NUMBER: 07146960)

Contents of the Consolidated Financial Statements
for the Year Ended 31 August 2025










Page

Company Information 1

Group Strategic Report 2

Report of the Directors 4

Report of the Independent Auditors 6

Consolidated Statement of Comprehensive Income 9

Consolidated Balance Sheet 10

Company Balance Sheet 11

Consolidated Statement of Changes in Equity 12

Company Statement of Changes in Equity 13

Consolidated Cash Flow Statement 14

Notes to the Consolidated Cash Flow Statement 15

Notes to the Consolidated Financial Statements 17


OAKVILLE (SOUTH WALES) LIMITED

Company Information
for the Year Ended 31 August 2025







DIRECTORS: Mrs R Patel
Mr A Patel





REGISTERED OFFICE: Panteg Farm Graig Road
Lisvane
Cardiff
CF14 0UF





REGISTERED NUMBER: 07146960 (England and Wales)





AUDITORS: Advantage Accountancy & Advisory Ltd
Chartered Certified Accountants
and Statutory Auditors
Avalon House
5-7 Cathedral Road
Cardiff
CF11 9HA

OAKVILLE (SOUTH WALES) LIMITED (REGISTERED NUMBER: 07146960)

Group Strategic Report
for the Year Ended 31 August 2025


The directors present their strategic report of the company and the group for the year ended 31 August 2025.

REVIEW OF BUSINESS
The group's results for the year show a profit before taxation of £629,240 (2024: £756,245). The shareholders funds total £8,150,686 (2024: £7,810,593). The group's performance for the financial year ended 31 August 2025 is encouraging. Turnover increased to £6,077,193 during the year compared to £5,219,553 for 2024.

The group incorporated a new wholly owned subsidiary, Oakville Resorts Ltd, on 18th February 2025. The company was incorporated to manage the group's new hotel project. The hotel was not open during this period, but the company incurred start-up and property repair costs during from incorporation to 31 August 2025. Its results are consolidated in these financial statements

BUSINESS ENVIRONMENT
The sector in which the group operates is extremely competitive and highly regulated. The group holds a licence from Care Inspectorate Wales to allow it to operate its care home. The group, along with all other care homes is subject to unannounced inspections from Care Inspectorate Wales.

STRATEGY
The management and staff at the homes try to provide their service users with a "home from home". The focus is to create a stimulating environment that offers activities, independence and choice to the residents of the home. Management is dedicated to providing the highest possible standard of care in a comfortable environment. The group is dependent upon attracting and retaining well qualified nursing and other staff. The group relies on their professionalism and efficiency in satisfying both the needs of the residents and their health and safety requirements. Training is provided to develop the staff, deliver high quality tailored care and to reduce the operational risks associated with providing care to vulnerable people. This is the strategy that the directors are following to ensure that the group has thriving, caring and profitable care homes.

KEY PERFORMANCE INDICATORS
The group has made significant progress throughout the year in relation to achieving key elements of its strategy. The directors and senior management review the financial progress of the group by comparing the average occupancy rates. During the year ended 31 August 2025, average occupancy rates increased from 80% to 87%, once again evidencing the post Covid-19 recovery. It could take a couple of years or more for occupancy rates to recover completely. Reducing care budgets and the government and local authority drive to maintain service users in their homes will continue to affect the residency rates in our care homes.

PRINCIPAL RISKS AND UNCERTAINTIES
The principal commercial risk faced by the group is the loss of its licence to operate a care home provided by Care Inspectorate Wales. The directors operate a semi hands on approach to ensuring that the group's licence is protected. Systems and procedures have been put in place that ensure that the home is operated within the guidelines produced by Care Inspectorate Wales.

The principal financial risk to the business is in relation to the bank loan. There is a possibility that bank interest rates will increase in the future from their historically low levels. The group's bank loan is subject to various terms and conditions and the directors continue to monitor these to ensure compliance.

The group's credit risk is mainly attributable to its trade debtors. Where a resident changes from one type of funded care to another there can be delays in the home receiving payments. The directors closely monitor this and communicate with the appropriate authorities.

OAKVILLE (SOUTH WALES) LIMITED (REGISTERED NUMBER: 07146960)

Group Strategic Report
for the Year Ended 31 August 2025


FUTURE DEVELOPMENTS
Results since the balance sheet date continue to remain positive, however the group has experienced increased costs as a result of service requirement, occupancy pressures and higher staff costs as a result of measures brought in during the most recent budget.

The directors remain confident about the continuing financial performance of the business and are looking to develop the business further. It will continue to invest in capital expenditure to ensure that the homes are maintained to a high standard for resident living.

Aside from the care home environment, the group continues to invest heavily in its hotel project which it looks forward to opening in the near future.

In the opinion of the directors, there are no issues with going concern.

ON BEHALF OF THE BOARD:





Mrs R Patel - Director


30 April 2026

OAKVILLE (SOUTH WALES) LIMITED (REGISTERED NUMBER: 07146960)

Report of the Directors
for the Year Ended 31 August 2025


The directors present their report with the financial statements of the company and the group for the year ended 31 August 2025.

PRINCIPAL ACTIVITY
The principal activity of the group in the year under review was that of the management of residential care homes.

DIVIDENDS
The total distribution of dividends for the year ended 31 August 2025 will be £168,000 (2024: £140,000).

RESEARCH AND DEVELOPMENT
No significant research and developments activities were undertaken during the period ending 31 August 2025.

FUTURE DEVELOPMENTS
Please refer to the strategic report.

DIRECTORS
The directors shown below have held office during the whole of the period from 1 September 2024 to the date of this report.

Mrs R Patel
Mr A Patel

FINANCIAL INSTRUMENTS
The group has a normal level of exposure to price, credit, liquidity and cash flow risks arising from trading activities. The company does not enter into any formally designated hedging arrangements.

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Group Strategic Report, the Report of the Directors and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and the group and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

- select suitable accounting policies and then apply them consistently;
- make judgements and accounting estimates that are reasonable and prudent;
- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the group's auditors are aware of that information.

OAKVILLE (SOUTH WALES) LIMITED (REGISTERED NUMBER: 07146960)

Report of the Directors
for the Year Ended 31 August 2025


AUDITORS
The auditors, Advantage Accountancy & Advisory Ltd, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





Mrs R Patel - Director


30 April 2026

Report of the Independent Auditors to the Members of
Oakville (South Wales) Limited


Opinion
We have audited the financial statements of Oakville (South Wales) Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 August 2025 which comprise the Consolidated Statement of Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:
-give a true and fair view of the state of the group's and of the parent company affairs as at 31 August 2025 and of the group's profit 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.

Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and the parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information
The directors are responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.

Report of the Independent Auditors to the Members of
Oakville (South Wales) Limited


Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
- the information given in the Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
- the parent company financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page four, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the directors are responsible for assessing the group's and the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or the parent company or to cease operations, or have no realistic alternative but to do so.

Auditors' responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from
material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion.
Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the
economic decisions of users taken on the basis of these financial statements.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

•The engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;

•We obtained understanding of the legal and regulatory frameworks applicable to the company and the sector in which they operate. We determined that the following laws and regulations were most significant: The Companies Act 2006 , UK corporate taxation laws, employment legislation and health and safety legislation.

•We obtained an understanding of how the company are complying with those legal and regulatory frameworks by making inquiries to management. We corroborated our inquiries through our review of legal correspondence.

•We assessed the susceptibility of the company's financial statements to material misstatements, including how fraud might occur. Audit procedures performed by the engagement team included:

Report of the Independent Auditors to the Members of
Oakville (South Wales) Limited



• making enquiries of management as to where they considered there was susceptibility to fraud, their
knowledge of actual, suspected and alleged fraud;

• identifying and assessing the design effectiveness of controls management has in place to prevent and
detect fraud;

• understanding how those charged with governance considered and addressed the potential for override of
controls or other inappropriate influence over the financial reporting process;
• performing analytical procedures to identify any unusual or unexpected relationships;
• challenging assumptions and judgements made by management in its significant accounting estimates;

• identifying and testing journal entries, in particular any journal entries posted with unusual account
combinations; and
• assessing the extent of compliance with relevant laws and regulations.

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

Use of our report
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.




Stephen John Bickerton (Senior Statutory Auditor)
for and on behalf of Advantage Accountancy & Advisory Ltd
Chartered Certified Accountants
and Statutory Auditors
Avalon House
5-7 Cathedral Road
Cardiff
CF11 9HA

30 April 2026

OAKVILLE (SOUTH WALES) LIMITED (REGISTERED NUMBER: 07146960)

Consolidated
Statement of Comprehensive
Income
for the Year Ended 31 August 2025

2025 2024
Notes £    £   

TURNOVER 3 6,077,193 5,219,553

Cost of sales (3,765,910 ) (3,237,374 )
GROSS PROFIT 2,311,283 1,982,179

Administrative expenses (1,643,351 ) (1,170,538 )
667,932 811,641

Other operating income 4 122,196 74,711
OPERATING PROFIT 6 790,128 886,352

Interest receivable and similar income 8 38,843 35,968
828,971 922,320

Interest payable and similar expenses 9 (199,731 ) (166,075 )
PROFIT BEFORE TAXATION 629,240 756,245

Tax on profit 10 (121,147 ) (203,977 )
PROFIT FOR THE FINANCIAL YEAR 508,093 552,268

OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME FOR THE
YEAR

508,093

552,268

Profit attributable to:
Owners of the parent 508,093 552,268

Total comprehensive income attributable to:
Owners of the parent 508,093 552,268

OAKVILLE (SOUTH WALES) LIMITED (REGISTERED NUMBER: 07146960)

Consolidated Balance Sheet
31 August 2025

2025 2024
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 13 6,350,494 3,886,774
Investments 14 350,000 350,000
Investment property 15 1,830,492 1,238,342
8,530,986 5,475,116

CURRENT ASSETS
Debtors 16 3,163,719 3,042,587
Cash at bank 1,154,203 2,101,816
4,317,922 5,144,403
CREDITORS
Amounts falling due within one year 17 3,247,955 1,065,449
NET CURRENT ASSETS 1,069,967 4,078,954
TOTAL ASSETS LESS CURRENT LIABILITIES 9,600,953 9,554,070

CREDITORS
Amounts falling due after more than one
year

18

(1,313,685

)

(1,692,084

)

PROVISIONS FOR LIABILITIES 21 (136,582 ) (51,393 )
NET ASSETS 8,150,686 7,810,593

CAPITAL AND RESERVES
Called up share capital 22 2 2
Non-distributable reserve 23 142,864 -
Retained earnings 23 8,007,820 7,810,591
SHAREHOLDERS' FUNDS 8,150,686 7,810,593

The financial statements were approved by the Board of Directors and authorised for issue on 30 April 2026 and were signed on its behalf by:





Mrs R Patel - Director


OAKVILLE (SOUTH WALES) LIMITED (REGISTERED NUMBER: 07146960)

Company Balance Sheet
31 August 2025

2025 2024
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 13 2,382,216 54,153
Investments 14 350,202 350,102
Investment property 15 1,830,492 1,238,342
4,562,910 1,642,597

CURRENT ASSETS
Debtors 16 2,653,332 2,417,216
Cash at bank 4,755 1,018,715
2,658,087 3,435,931
CREDITORS
Amounts falling due within one year 17 5,513,898 4,816,684
NET CURRENT LIABILITIES (2,855,811 ) (1,380,753 )
TOTAL ASSETS LESS CURRENT LIABILITIES 1,707,099 261,844

CREDITORS
Amounts falling due after more than one
year

18

(1,313,685

)

-

PROVISIONS FOR LIABILITIES 21 (78,402 ) (13,538 )
NET ASSETS 315,012 248,306

CAPITAL AND RESERVES
Called up share capital 22 2 2
Non-distributable reserve 23 142,864 -
Retained earnings 23 172,146 248,304
SHAREHOLDERS' FUNDS 315,012 248,306

Company's profit for the financial year 234,706 10,705

The financial statements were approved by the Board of Directors and authorised for issue on 30 April 2026 and were signed on its behalf by:





Mrs R Patel - Director


OAKVILLE (SOUTH WALES) LIMITED (REGISTERED NUMBER: 07146960)

Consolidated Statement of Changes in Equity
for the Year Ended 31 August 2025

Called up
share Retained Non-distributable Total
capital earnings reserve equity
£    £    £    £   
Balance at 1 September 2023 2 7,398,323 - 7,398,325

Changes in equity
Dividends - (140,000 ) - (140,000 )
Total comprehensive income - 552,268 - 552,268
Balance at 31 August 2024 2 7,810,591 - 7,810,593

Changes in equity
Dividends - (168,000 ) - (168,000 )
Total comprehensive income - 508,093 - 508,093
Transfer gain on investments
net of deferred tax - (142,864 ) 142,864 -
Balance at 31 August 2025 2 8,007,820 142,864 8,150,686

OAKVILLE (SOUTH WALES) LIMITED (REGISTERED NUMBER: 07146960)

Company Statement of Changes in Equity
for the Year Ended 31 August 2025

Called up
share Retained Non-distributable Total
capital earnings reserve equity
£    £    £    £   
Balance at 1 September 2023 2 377,599 - 377,601

Changes in equity
Dividends - (140,000 ) - (140,000 )
Total comprehensive income - 10,705 - 10,705
Balance at 31 August 2024 2 248,304 - 248,306

Changes in equity
Dividends - (168,000 ) - (168,000 )
Total comprehensive income - 234,706 - 234,706
Transfer gain on investments
net of deferred tax - (142,864 ) 142,864 -
Balance at 31 August 2025 2 172,146 142,864 315,012

OAKVILLE (SOUTH WALES) LIMITED (REGISTERED NUMBER: 07146960)

Consolidated Cash Flow Statement
for the Year Ended 31 August 2025

2025 2024
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 1,568,122 1,411,654
Interest paid (199,731 ) (166,075 )
Tax paid (384,592 ) 113,306
Net cash from operating activities 983,799 1,358,885

Cash flows from investing activities
Purchase of tangible fixed assets (2,616,095 ) (98,207 )
Purchase of investment property (490,492 ) -
Sale of tangible fixed assets - 16,250
Interest received 38,843 35,968
Net cash from investing activities (3,067,744 ) (45,989 )

Cash flows from financing activities
New loans in year 1,500,000 -
Loan repayments in year (262,274 ) (317,506 )
Amount introduced by directors 170,650 204,662
Amount withdrawn by directors (206,332 ) (772,087 )
Equity dividends paid (168,000 ) (140,000 )
Net cash from financing activities 1,034,044 (1,024,931 )

(Decrease)/increase in cash and cash equivalents (1,049,901 ) 287,965
Cash and cash equivalents at beginning of
year

2

2,101,816

1,813,851

Cash and cash equivalents at end of year 2 1,051,915 2,101,816

OAKVILLE (SOUTH WALES) LIMITED (REGISTERED NUMBER: 07146960)

Notes to the Consolidated Cash Flow Statement
for the Year Ended 31 August 2025


1. RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS

2025 2024
£    £   
Profit before taxation 629,240 756,245
Depreciation charges 152,373 117,595
Gain on revaluation of fixed assets (101,658 ) -
Impairment of investments - 105,000
Finance costs 199,731 166,075
Finance income (38,843 ) (35,968 )
840,843 1,108,947
(Increase)/decrease in trade and other debtors (55,136 ) 97,544
Increase in trade and other creditors 782,415 205,163
Cash generated from operations 1,568,122 1,411,654

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 31 August 2025
31.8.25 1.9.24
£    £   
Cash and cash equivalents 1,154,203 2,101,816
Bank overdrafts (102,288 ) -
1,051,915 2,101,816
Year ended 31 August 2024
31.8.24 1.9.23
£    £   
Cash and cash equivalents 2,101,816 1,813,851


OAKVILLE (SOUTH WALES) LIMITED (REGISTERED NUMBER: 07146960)

Notes to the Consolidated Cash Flow Statement
for the Year Ended 31 August 2025


3. ANALYSIS OF CHANGES IN NET FUNDS/(DEBT)

At 1.9.24 Cash flow At 31.8.25
£    £    £   
Net cash
Cash at bank 2,101,816 (947,613 ) 1,154,203
Bank overdrafts - (102,288 ) (102,288 )
2,101,816 (1,049,901 ) 1,051,915
Debt
Debts falling due within 1 year (227,500 ) (1,616,123 ) (1,843,623 )
Debts falling due after 1 year (1,692,084 ) 378,399 (1,313,685 )
(1,919,584 ) (1,237,724 ) (3,157,308 )
Total 182,232 (2,287,625 ) (2,105,393 )

OAKVILLE (SOUTH WALES) LIMITED (REGISTERED NUMBER: 07146960)

Notes to the Consolidated Financial Statements
for the Year Ended 31 August 2025


1. STATUTORY INFORMATION

Oakville (South Wales) 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 General Information page.

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


2. ACCOUNTING POLICIES

Basis of preparing the financial statements
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" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention except that as disclosed in the accounting policies that are shown at fair value.

Financial Reporting Standard 102 - reduced disclosure exemptions
The group has taken advantage of the following disclosure exemptions in preparing these financial statements, as permitted by FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland":

the requirement of paragraph 3.17(d);
the requirement of paragraph 33.7.

Basis of consolidation
The financial statements consolidate the financial statements of Oakville (South Wales) Limited and all of its subsidiary undertakings.

A subsidiary is an entity controlled by the company. Control is achieved where the company has the power to govern the financial operating policies of an entity so as to obtain benefits from its activities. The results of subsidiary acquired or disposed of during the year are included from or to the date that control passes. Where necessary, adjustments are made to the financial statements of subsidiaries to bring their accounting policies into line with those used by the group.

Inter-company transactions, balances and unrealised gains on transactions between the company and its subsidiaries, which are related parties, are eliminated in full.

Intra-group losses are also eliminated but may indicate an impairment that requires recognition in the consolidated financial statements.

Significant judgements and estimates
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

Key sources of estimation uncertainty
Accounting estimates and assumptions are made concerning the future and, by their nature, will rarely equal the related actual outcome. There are no material balances where uncertain accounting estimates are used.

OAKVILLE (SOUTH WALES) LIMITED (REGISTERED NUMBER: 07146960)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 August 2025


2. ACCOUNTING POLICIES - continued

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have transferred to the buyer (usually on despatch of the goods); the amount of revenue can be measured reliably; it is probable that the associated economic benefits will flow to the entity; and the costs incurred or to be incurred in respect of the transactions can be measured reliably.

Revenue from the rendering of services is measured by reference to the stage of completion of the service transaction at the end of the reporting period provided that the outcome can be reliably estimated. When the outcome cannot be reliably estimated, revenue is recognised only to the extent that it is probable the expenses recognised will be recovered.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Freehold property - 0% - 2% straight line
Plant and machinery - 20% Straight line and 10% Straight line
Fixtures and fittings - 10% Straight line

The freehold land is not depreciated.

Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

Investment property
Investment property is initially recorded at cost, which includes purchase price and any directly attributable expenditure.

Investment property is revalued to its fair value at each reporting date and any changes in fair value are recognised in profit or loss.

Investments
Fixed asset investments in unlisted shares and other investments are initially recorded at cost, and subsequently stated at cost less any accumulated impairment losses.

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 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.

OAKVILLE (SOUTH WALES) LIMITED (REGISTERED NUMBER: 07146960)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 August 2025


2. ACCOUNTING POLICIES - continued

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.

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.

Provisions
Provisions are recognised when the company has an obligation at the reporting date as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

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.

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.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Statement of Comprehensive Income, 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 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.


OAKVILLE (SOUTH WALES) LIMITED (REGISTERED NUMBER: 07146960)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 August 2025


2. ACCOUNTING POLICIES - continued
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.

Hire purchase and leasing commitments
Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

Pension costs and other post-retirement benefits
The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate.

Financial instruments
Classification
Basic financial instruments are initially recognised at the transaction price, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.

A financial asset or a financial liability is recognised only when the entity becomes a party to the contractual
provisions of the instrument.

Debt instruments are subsequently measured at amortised cost.

Impairment
Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss immediately. For all equity instruments regardless of significance, and other financial assets that are individually significant, these are assessed individually for impairment. Other financial assets are either assessed individually or grouped on the basis of similar credit risk characteristics. Any reversals of impairment are recognised in profit or loss immediately, to the extent that the reversal does not result in a carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously been recognised.

3. TURNOVER

The turnover and profit before taxation are attributable to the one principal activity of the group.

An analysis of turnover by class of business is given below:

2025 2024
£    £   
Rendering of services 6,077,193 5,219,553
6,077,193 5,219,553

OAKVILLE (SOUTH WALES) LIMITED (REGISTERED NUMBER: 07146960)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 August 2025


4. OTHER OPERATING INCOME
2025 2024
£    £   
Rents received 122,196 74,711

5. EMPLOYEES AND DIRECTORS
2025 2024
£    £   
Wages and salaries 3,132,856 2,734,829
Social security costs 310,632 216,521
Other pension costs 117,636 174,973
3,561,124 3,126,323

The average number of employees during the year was as follows:
2025 2024

Production staff 2 2
Distribution staff 6 4
Administrative staff 3 3
Management staff 14 14
Care staff 78 78
Kitchen and domestic staff 26 22
Maintenance and activities staff 9 7
138 130

2025 2024
£    £   
Directors' remuneration 25,200 20,818
Directors' pension contributions to money purchase schemes 60,000 120,000

The number of directors to whom retirement benefits were accruing was as follows:

Money purchase schemes 2 2

6. OPERATING PROFIT

The operating profit is stated after charging/(crediting):

2025 2024
£    £   
Other operating leases 9,167 3,820
Depreciation - owned assets 152,375 117,661
Impairment of investments - 105,000
Gain on investment property (101,658 ) -

OAKVILLE (SOUTH WALES) LIMITED (REGISTERED NUMBER: 07146960)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 August 2025


7. AUDITORS' REMUNERATION
2025 2024
£    £   
Fees payable to the company's auditors for the audit of the company's
financial statements

24,500

18,000
Auditors' remuneration for non audit work 13,334 -

8. INTEREST RECEIVABLE AND SIMILAR INCOME
2025 2024
£    £   
Interest receivable 38,843 35,968

9. INTEREST PAYABLE AND SIMILAR EXPENSES
2025 2024
£    £   
Bank loan interest 199,731 166,075

10. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
2025 2024
£    £   
Current tax:
UK corporation tax 89,026 224,137
Over/under provision in prior year (22,754 ) (20,861 )
Total current tax 66,272 203,276

Deferred tax 54,875 701
Tax on profit 121,147 203,977

OAKVILLE (SOUTH WALES) LIMITED (REGISTERED NUMBER: 07146960)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 August 2025


10. TAXATION - continued

Reconciliation of total tax charge included in profit and loss
The tax assessed for the year is lower than the standard rate of corporation tax in the UK. The difference is explained below:

2025 2024
£    £   
Profit before tax 629,240 756,245
Profit multiplied by the standard rate of corporation tax in the UK of 25 %
(2024 - 25 %)

157,310

189,061

Effects of:
Expenses not deductible for tax purposes (24,041 ) 30,772
Capital allowances in excess of depreciation (44,243 ) -
Depreciation in excess of capital allowances - 4,304
Adjustments to tax charge in respect of previous periods (22,754 ) (20,861 )
Deferred tax arising on fixed asset timing differences 54,875 701
Total tax charge 121,147 203,977

11. INDIVIDUAL STATEMENT OF COMPREHENSIVE INCOME

As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements.


12. DIVIDENDS
2025 2024
£    £   
Ordinary shares of 1 each
Interim 168,000 140,000

OAKVILLE (SOUTH WALES) LIMITED (REGISTERED NUMBER: 07146960)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 August 2025


13. TANGIBLE FIXED ASSETS

Group
Fixtures
Freehold Plant and and
property machinery fittings Totals
£    £    £    £   
COST
At 1 September 2024 5,570,280 207,896 679,841 6,458,017
Additions 2,576,254 15,022 24,819 2,616,095
Disposals - (83,872 ) (50,196 ) (134,068 )
At 31 August 2025 8,146,534 139,046 654,464 8,940,044
DEPRECIATION
At 1 September 2024 1,881,881 118,606 570,756 2,571,243
Charge for year 118,194 18,596 15,585 152,375
Eliminated on disposal - (83,872 ) (50,196 ) (134,068 )
At 31 August 2025 2,000,075 53,330 536,145 2,589,550
NET BOOK VALUE
At 31 August 2025 6,146,459 85,716 118,319 6,350,494
At 31 August 2024 3,688,399 89,290 109,085 3,886,774

The group's freehold property is pledged as security for the group's bank loan. Included in Freehold property is an amount of £1,100,000 which is not depreciated as it relates to land owned by the group.

Company
Freehold Plant and
property machinery Totals
£    £    £   
COST
At 1 September 2024 - 59,076 59,076
Additions 2,370,146 - 2,370,146
At 31 August 2025 2,370,146 59,076 2,429,222
DEPRECIATION
At 1 September 2024 - 4,923 4,923
Charge for year 30,268 11,815 42,083
At 31 August 2025 30,268 16,738 47,006
NET BOOK VALUE
At 31 August 2025 2,339,878 42,338 2,382,216
At 31 August 2024 - 54,153 54,153

Included in Freehold property is an amount of £100,000 which is not depreciated as it relates to land owned by the company.

OAKVILLE (SOUTH WALES) LIMITED (REGISTERED NUMBER: 07146960)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 August 2025


13. TANGIBLE FIXED ASSETS - continued

Company


14. FIXED ASSET INVESTMENTS

Group Company
2025 2024 2025 2024
£ £ £ £
Shares in group undertakings - - 202 102
Other investments not loans 350,000 350,000 350,000 350,000
350,000 350,000 350,202 350,102

Additional information is as follows:

Group

Investments (neither listed nor unlisted) were as follows:

Motor
vehicles
£
COST
At 1 September 2024 350,000
Impairment -
At 31 August 2025 350,000
NET BOOK VALUE
At 31 August 2025 350,000
At 31 August 2024 -

Company



Shares in
group
undertakings
£
COST
At 1 September 2024 102
Additions 100
At 31 August 2025 202
NET BOOK VALUE
At 31 August 2025 202
At 31 August 2024 102

OAKVILLE (SOUTH WALES) LIMITED (REGISTERED NUMBER: 07146960)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 August 2025

The company's investments at the Balance Sheet date in the share capital of companies include the following:

Subsidiaries

Oakville Care Limited
Registered office: Panteg Farm, Craig Road, Lisvane, Cardiff, CF14 0UF
Nature of business: management of a nursing care home
%
Class of shares: holding
Ordinary 100.00

Oak House Care Limited
Registered office: Panteg Farm, Craig Road, Lisvane, Cardiff, CF14 0UF
Nature of business: management of a residential care home
%
Class of shares: holding
Ordinary 100.00

Oakville Resorts Limited
Registered office: Panteg Farm, Craig Road, Lisvane, Cardiff, CF14 0UF
Nature of business: management of a hotel
%
Class of shares: holding
Ordinary 100.00

All of the above subsidiaries are included in the consolidation. All investments are held directly by the company.

Oakville Resorts Ltd was incorporated on 18th February 2025 to manage the group's hotel project. The share capital of £100 is wholly owned by the company and was paid for on incorporation. Oakville Resorts Ltd reported a loss of £729,720 from incorporation up to 31 August 2025.


Investments (neither listed nor unlisted) were as follows:

Motor
vehicles
£
COST
At 1 September 2024 350,000
Impairment -
At 31 August 2025 350,000
NET BOOK VALUE
At 31 August 2025 350,000
At 31 August 2024 -

OAKVILLE (SOUTH WALES) LIMITED (REGISTERED NUMBER: 07146960)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 August 2025


15. INVESTMENT PROPERTY

Group
Total
£   
FAIR VALUE
At 1 September 2024 1,238,342
Additions 490,492
Revaluations 101,658
At 31 August 2025 1,830,492
NET BOOK VALUE
At 31 August 2025 1,830,492
At 31 August 2024 1,238,342

The directors consider £1,830,492 to be the fair value of the investment properties at the 31st August 2025.

An independent valuation of the investment property portfolio was undertaken on the 28 April 2026, by Roberts & Co Surveyors & Valuers.The directors consider this valuation to be reflective of the market value at 31 August 2025.

Company
Total
£   
FAIR VALUE
At 1 September 2024 1,238,342
Additions 490,492
Revaluations 101,658
At 31 August 2025 1,830,492
NET BOOK VALUE
At 31 August 2025 1,830,492
At 31 August 2024 1,238,342

The directors consider £1,830,492 to be the fair value of the investment properties at the 31st August 2025.

An independent valuation of the investment property portfolio was undertaken on the 28 April 2026, by Roberts & Co Surveyors & Valuers.The directors consider this valuation to be reflective of the market value at 31 August 2025.

OAKVILLE (SOUTH WALES) LIMITED (REGISTERED NUMBER: 07146960)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 August 2025


16. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
2025 2024 2025 2024
£    £    £    £   
Trade debtors 497,323 220,444 2,125 -
Amounts owed by group undertakings - - 534,992 -
Other debtors 1,457,529 1,651,453 1,007,535 1,345,572
Deferred tax asset 30,314 - - -
Directors' loan accounts 1,094,821 1,059,139 1,094,821 1,059,139
Prepayments and accrued income 83,732 111,551 13,859 12,505
3,163,719 3,042,587 2,653,332 2,417,216

17. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
2025 2024 2025 2024
£    £    £    £   
Bank loans and overdrafts (see note 19) 1,945,911 227,500 220,074 -
Trade creditors 175,321 70,446 2,632 9,683
Amounts owed to group undertakings - - 4,643,986 4,410,746
Tax 78,314 396,634 12,042 172,497
Social security and other taxes 63,798 51,232 - -
Other creditors 761,478 239,959 617,461 217,461
Accruals and deferred income 223,133 79,678 17,703 6,297
3,247,955 1,065,449 5,513,898 4,816,684

18. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR

Group Company
2025 2024 2025 2024
£    £    £    £   
Bank loans (see note 19) 1,313,685 1,692,084 1,313,685 -

OAKVILLE (SOUTH WALES) LIMITED (REGISTERED NUMBER: 07146960)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 August 2025


19. LOANS

An analysis of the maturity of loans is given below:

Group Company
2025 2024 2025 2024
£    £    £    £   
Amounts falling due within one year or on demand:
Bank overdrafts 102,288 - 102,288 -
Bank loans 1,843,623 227,500 117,786 -
1,945,911 227,500 220,074 -
Amounts falling due between two and five years:
Bank loans - 2-5 years 1,313,685 1,692,084 1,313,685 -

The loans are repayable in monthly installments at interest rates of 1.86% above the bank's base rate.

Secured borrowings
The bank loans are secured on the freehold property of the group.

Handelsbanken Plc have an unlimited cross guarantee over the assets of companies related by common control. The loan is also secured by a debenture charge over the company' other assets by a directors life insurance policy.

20. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Group
Non-cancellable
operating leases
2025 2024
£    £   
Within one year 9,167 9,167
Between one and five years 6,112 15,279
15,279 24,446

The amount of non-cancellable operating lease payments recognised as an expense during the period was £9,167 (2024: £3,820).

OAKVILLE (SOUTH WALES) LIMITED (REGISTERED NUMBER: 07146960)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 August 2025


20. LEASING AGREEMENTS - continued

Company
Non-cancellable
operating leases
2025 2024
£    £   
Within one year 9,167 9,167
Between one and five years 6,112 15,279
15,279 24,446

21. PROVISIONS FOR LIABILITIES

Group Company
2025 2024 2025 2024
£    £    £    £   
Deferred tax 136,582 51,393 78,402 13,538

Group
Deferred
tax
£   
Balance at 1 September 2024 51,393
Provided during year 85,189
Balance at 31 August 2025 136,582

Company
Deferred
tax
£   
Balance at 1 September 2024 13,538
Provided during year 64,864
Balance at 31 August 2025 78,402

22. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2025 2024
value: £    £   
2 Ordinary 1 2 2

OAKVILLE (SOUTH WALES) LIMITED (REGISTERED NUMBER: 07146960)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 August 2025


23. RESERVES

Group
Retained Non-distributable
earnings reserve Totals
£    £    £   

At 1 September 2024 7,810,591 - 7,810,591
Profit for the year 508,093 508,093
Dividends (168,000 ) (168,000 )
Transfer gain on investments
net of deferred tax (142,864 ) 142,864 -
At 31 August 2025 8,007,820 142,864 8,150,684

Company
Retained Non-distributable
earnings reserve Totals
£    £    £   

At 1 September 2024 248,304 - 248,304
Profit for the year 234,706 234,706
Dividends (168,000 ) (168,000 )
Transfer gain on investments
net of deferred tax (142,864 ) 142,864 -
At 31 August 2025 172,146 142,864 315,010


24. PENSION COMMITMENTS

The group operates a defined contribution pension scheme. The pension cost charge for the period represents contributions payable by the group to the scheme and amounted to £117,636 (2024: £174,973).

Contributions totalling £23,571 (2024: £22,498) were payable to the scheme at the end of the period and are included in creditors.

25. DIRECTORS' ADVANCES, CREDITS AND GUARANTEES

The following advances and credits to directors subsisted during the years ended 31 August 2025 and 31 August 2024:

2025 2024
£    £   
Mr A Patel
Balance outstanding at start of year 407,038 104,670
Amounts advanced 102,483 437,030
Amounts repaid (86,650 ) (134,662 )
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year 422,871 407,038

OAKVILLE (SOUTH WALES) LIMITED (REGISTERED NUMBER: 07146960)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 August 2025


25. DIRECTORS' ADVANCES, CREDITS AND GUARANTEES - continued

Mrs R Patel
Balance outstanding at start of year 652,101 387,044
Amounts advanced 103,847 335,057
Amounts repaid (84,000 ) (70,000 )
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year 671,948 652,101

The balances attract interest at 3.75%, are unsecured and have no set repayment term.

26. RELATED PARTY DISCLOSURES

The ultimate controlling party is Mr A Patel and Mrs R Patel.

The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

Transactions between group entities which have been eliminated on consolidation are not disclosed within the financial statements.

At the year end the group owed a balance of £472,739 (2024: £82,373) to Llantarnam Care Ltd. The balance is interest free, unsecured and has no set repayment terms. The companies are related by virtue of common directors.

At the year end the group was owed a balance of £747,859 (2024: £1,104,943) from Isca Care Ltd. The balance is interest free, unsecured and has no set repayment terms. The companies are related by virtue of common directors.

27. BUSINESS COMBINATION

Oakville Resorts Ltd was incorporated on 18th February 2025 to manage the group's hotel project. The share capital of £100 is wholly owned by the company and was paid for on incorporation.

Oakville Resorts Ltd had no assets or liabilities on incorporation and the consideration given for the business combination was £100 for the share capital.

Oakville Resorts Ltd reported a loss of £729,720 from incorporation up to 31 August 2025. It's results are included in the consolidation.