Upton Estates Limited 12835730 false 2024-09-01 2025-08-31 2025-08-31 The principal activity of the company is property acquisition and letting Digita Accounts Production Advanced 6.30.9574.0 true true 12835730 2024-09-01 2025-08-31 12835730 2025-08-31 12835730 bus:OrdinaryShareClass1 2025-08-31 12835730 core:OtherReservesSubtotal 2025-08-31 12835730 core:RetainedEarningsAccumulatedLosses 2025-08-31 12835730 core:ShareCapital 2025-08-31 12835730 core:CurrentFinancialInstruments 2025-08-31 12835730 core:CurrentFinancialInstruments core:WithinOneYear 2025-08-31 12835730 core:Non-currentFinancialInstruments 2025-08-31 12835730 core:Non-currentFinancialInstruments core:AfterOneYear 2025-08-31 12835730 bus:SmallEntities 2024-09-01 2025-08-31 12835730 bus:AuditExemptWithAccountantsReport 2024-09-01 2025-08-31 12835730 bus:FullAccounts 2024-09-01 2025-08-31 12835730 bus:SmallCompaniesRegimeForAccounts 2024-09-01 2025-08-31 12835730 bus:RegisteredOffice 2024-09-01 2025-08-31 12835730 bus:Director1 2024-09-01 2025-08-31 12835730 bus:Director2 2024-09-01 2025-08-31 12835730 bus:OrdinaryShareClass1 2024-09-01 2025-08-31 12835730 bus:PrivateLimitedCompanyLtd 2024-09-01 2025-08-31 12835730 core:OtherRelatedParties 2024-09-01 2025-08-31 12835730 countries:EnglandWales 2024-09-01 2025-08-31 12835730 2024-08-31 12835730 2023-09-01 2024-08-31 12835730 2024-08-31 12835730 bus:OrdinaryShareClass1 2024-08-31 12835730 core:OtherReservesSubtotal 2024-08-31 12835730 core:RetainedEarningsAccumulatedLosses 2024-08-31 12835730 core:ShareCapital 2024-08-31 12835730 core:CurrentFinancialInstruments 2024-08-31 12835730 core:CurrentFinancialInstruments core:WithinOneYear 2024-08-31 12835730 core:Non-currentFinancialInstruments 2024-08-31 12835730 core:Non-currentFinancialInstruments core:AfterOneYear 2024-08-31 iso4217:GBP xbrli:pure xbrli:shares

Filleted

Registration number: 12835730

Upton Estates Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 August 2025

 

Upton Estates Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 7

 

Upton Estates Limited

Company Information

Directors

Mr I Howell

Mr W Howell

Registered office

Oak Tree Cottage
Nantgaredig
Carmarthen
SA32 7NH

 

Upton Estates Limited

(Registration number: 12835730)
Balance Sheet as at 31 August 2025

Note

2025
£

2024
£

Fixed assets

 

Investment property

4

2,187,750

1,700,000

Current assets

 

Debtors

5

24,557

25,377

Cash at bank and in hand

 

13,288

7,141

 

37,845

32,518

Creditors: Amounts falling due within one year

6

(395,427)

(101,786)

Net current liabilities

 

(357,582)

(69,268)

Total assets less current liabilities

 

1,830,168

1,630,732

Creditors: Amounts falling due after more than one year

6

(1,098,730)

(898,730)

Provisions for liabilities

(138,714)

(138,714)

Net assets

 

592,724

593,288

Capital and reserves

 

Called up share capital

10

10

Other reserves

730,075

730,075

Profit and loss account

(137,361)

(136,797)

Total equity

 

592,724

593,288

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

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.

These financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

 

Upton Estates Limited

(Registration number: 12835730)
Balance Sheet as at 31 August 2025

Approved and authorised by the Board on 25 May 2026 and signed on its behalf by:
 

.........................................
Mr I Howell
Director

.........................................
Mr W Howell
Director

 
     
 

Upton Estates Limited

Notes to the Financial Statements for the Year Ended 31 August 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:
Oak Tree Cottage
Nantgaredig
Carmarthen
SA32 7NH

These financial statements were authorised for issue by the Board on 25 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.

Going concern

The financial statements have been prepared on a going concern basis.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current 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.

 

Upton Estates Limited

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

Investment property

Investment property is carried at fair value, derived from the current market prices for comparable real estate determined annually by the director. Ian Howell, the director is a Chartered Surveyor. The valuers use observable market prices, adjusted if necessary for any difference in the nature, location or condition of the specific asset. Changes in fair value are recognised in profit or loss.

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.

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.

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.

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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 2 (2024 - 1).

 

Upton Estates Limited

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

4

Investment properties

2025
£

At 1 September

1,700,000

Additions

487,750

At 31 August

2,187,750

There has been no valuation of investment property by an independent valuer.

5

Debtors

Note

2025
£

2024
£

Trade debtors

 

1,689

1,277

Amounts owed by related parties

9

22,868

24,100

 

24,557

25,377

6

Creditors

Creditors: amounts falling due within one year

Note

2025
£

2024
£

Due within one year

 

Trade creditors

 

2,006

732

Taxation and social security

 

-

395

Directors' loan accounts

9

393,201

100,343

Other creditors

 

220

316

 

395,427

101,786

Creditors: amounts falling due after more than one year

Note

2025
£

2024
£

Due after one year

 

Loans and borrowings

8

1,098,730

898,730

 

Upton Estates Limited

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

7

Share capital

Allotted, called up and fully paid shares

 

2025

2024

 

No.

£

No.

£

Ordinary of £0.01 each

1,000

10.00

1,000

10.00

         

8

Loans and borrowings

2025
£

2024
£

Non-current loans and borrowings

Bank borrowings

898,730

898,730

Directors' loan accounts

200,000

-

1,098,730

898,730

9

Related party transactions

Other transactions with directors

At the balance sheet date, the directors were owed £393,201 (2024: £100,343) from the company on a current basis. These are interest free loans, repayable on demand.

At the balance sheet date, the directors were owed £200,000 (2024: £NIL) from the company on a non-current basis. These are interest free loans, repayable on demand.

Summary of transactions with other related parties

Brechfau Holdings Limited
 Upton Estates Limited and Brechfau Holdings Limited have a director in common.

During the year, rental of property amounting to £35,520 (2024: £42,600) was charged to Brechfau Holdings Limited from Upton Estates Limited.

At the balance sheet date, £22,868 (2024: £24,100) was owed by Brechfau Holdings Limited.