Wicklesham Commercial Properties Ltd - Accounts to registrar (filleted)

REGISTERED NUMBER: 03184903 (England and Wales)

UNAUDITED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31ST DECEMBER 2025

FOR

WICKLESHAM COMMERCIAL PROPERTIES LTD

Page

Company Information

1

Balance Sheet

2

Notes to the Financial Statements

4

DIRECTORS:

Ms S Allen-Stevens

Mr T Allen-Stevens

SECRETARY:

Ms S Allen-Stevens

REGISTERED OFFICE:

Unit 1

The Old Barn

Wicklesham Lodge Farm

Faringdon

Oxfordshire

SN7 7PN

REGISTERED NUMBER:

03184903 (England and Wales)

ACCOUNTANTS:

George Hay & Company

Chartered Accountants

83 Cambridge Street

Pimlico

London

SW1V 4PS

FIXED ASSETS

Tangible assets

4

1,793,282

2,206,698

CURRENT ASSETS

Debtors

5

26,921

37,388

Cash at bank

59,627

86,682

86,548

124,070

CREDITORS

Amounts falling due within one year

6

94,401

109,702

NET CURRENT (LIABILITIES)/ASSETS

(7,853

)

14,368

TOTAL ASSETS LESS CURRENT
LIABILITIES

1,785,429

2,221,066

CREDITORS

Amounts falling due after more than one year

7

(940,938

)

(971,953

)

PROVISIONS FOR LIABILITIES

9

(20,581

)

(124,337

)

NET ASSETS

823,910

1,124,776

CAPITAL AND RESERVES

Called up share capital

1,000

Retained earnings

822,910

1,123,776

SHAREHOLDERS' FUNDS

823,910

1,124,776

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31st December 2025.

The members have not required the company to obtain an audit of its financial statements for the year ended 31st December 2025 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:

(a)	ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and

(b)

preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

The financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

In accordance with Section 444 of the Companies Act 2006, the Income Statement has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 21st May 2026 and were signed on its behalf by:

Ms S Allen-Stevens - Director

1.	STATUTORY INFORMATION

Wicklesham Commercial Properties Ltd 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.

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" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention as modified by the revaluation of certain assets.

The financial statements have been prepared on a Going Concern basis. The company continues to be dependent upon the ongoing support of the directors, its shareholders and its bankers for it to continue trading. The directors and shareholders have provided the necessary assurances of continued support whilst the bank borrowings are secured on the freehold premises and are payable by instalments.

Turnover

Turnover represents net invoiced sales of services, excluding value added tax.

Tangible fixed assets

Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.

Fixtures and fittings

-

25% straight line

Computer equipment

-

25% straight line

No depreciation is provided on freehold properties. It is the company's practice to maintain these assets in a continual state of sound repair and to make improvements thereto from time to time. Accordingly the directors consider that the lives of these assets are so long and residual value so high that the depreciation is insignificant. The properties were revalued in May 2021 and the valuation has been incorporated into the financial statements.

Financial instruments

The Company only enters into basic financial statements transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties and investments in non-puttable ordinary shares.

Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective evidence of impairment. If objective evidence of impairment is found, an impairment loss is recognised in profit and loss.

Financial assets and liabilities are offset and the net amount reported in the Balance Sheet when there is an 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.

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 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.

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.

Pension costs and other post-retirement benefits

The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

3.	EMPLOYEES AND DIRECTORS

The average number of employees during the year was 2 (2024 - 2 ) .

4.	TANGIBLE FIXED ASSETS

Cost -

Fixtures

Freehold

improv to

and

Computer

property

fittings

equipment

Totals

£

COST OR VALUATION

At 1st January 2025

642,985

1,563,110

227,245

44,620

2,477,960

Additions

-

1,832

640

-

2,472

Impairments

(415,527

)

-

(415,527

)

At 31st December 2025

227,458

1,564,942

227,885

44,620

2,064,905

DEPRECIATION

At 1st January 2025

-

227,245

44,017

271,262

Charge for year

-

160

201

361

At 31st December 2025

-

227,405

44,218

271,623

NET BOOK VALUE

At 31st December 2025

227,458

1,564,942

480

402

1,793,282

At 31st December 2024

642,985

1,563,110

-

603

2,206,698

Cost or valuation at 31st December 2025 is represented by:

Cost -

Fixtures

Freehold

improv to

and

Computer

property

fittings

equipment

Totals

£

Valuation in 2004

386,725

-

386,725

Valuation in 2006

148,688

-

148,688

Valuation in 2011

(322,178

)

-

(322,178

)

Valuation in 2015

110,131

-

110,131

Valuation in 2021

174,619

-

174,619

Valuation in 2025

(415,527

)

-

(415,527

)

Cost

145,000

1,564,942

227,885

44,620

1,982,447

227,458

1,564,942

227,885

44,620

2,064,905

If freehold land and buildings had not been revalued they would have been included at the following historical cost:

2025

2024

£

Cost

1,708,110

Freehold land and buildings were valued on an open market basis on 21st April 2026 by Savills, Chartered Surveyors.

5.

DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

2025

2024

£

Trade debtors

18,867

32,411

Other debtors

2,778

-

VAT

9

-

Accrued income

1,598

1,376

Prepayments

3,669

3,601

26,921

37,388

6.

CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

2025

2024

£

Bank loans and overdrafts

78,631

83,933

Trade creditors

357

8,915

Tax

2,611

1,349

Social security and other taxes

756

703

VAT

-

4,586

Other creditors

4,236

4,123

Accrued expenses

7,810

6,093

94,401

109,702

7.

CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR

2025

2024

£

Bank loans - 1-2 years

78,631

83,333

Bank loans - 2-5 years

235,892

249,999

Bank loans over 5 years

230,000

242,206

Other loans more 5yrs non-inst

172,500

Directors' loan accounts

223,915

940,938

971,953

Amounts falling due in more than five years:

Repayable otherwise than by instalments

Other loans more 5yrs non-inst

172,500

Directors' loan accounts

223,915

396,415

Repayable by instalments

Bank loans over 5 years

230,000

242,206

8.	SECURED DEBTS

The following secured debts are included within creditors:

2025

2024

£

Bank loans

623,154

659,471

Triodos Bank hold a fixed charge over land and buildings owned by the company and a floating charge over all assets, property and undertaking of the company.

9.	PROVISIONS FOR LIABILITIES

2025

2024

£

Deferred tax

20,581

124,337

Deferred

tax

£

Balance at 1st January 2025

124,337

Provided during year

126

Asset impairment in year

(103,882

)

Balance at 31st December 2025

20,581

10.	RELATED PARTY DISCLOSURES

At 31 December 2025 the company owed £172,500 (2024: £172,500) to two shareholders of the company. These loans are not secured on company assets.