Company registration number 02018503 (England and Wales)
EXTRAMAN LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
PAGES FOR FILING WITH REGISTRAR
EXTRAMAN LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 10
EXTRAMAN LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
5
18,378
673,546
Current assets
Debtors
857,441
741,008
Cash at bank and in hand
134,309
140,420
991,750
881,428
Creditors: amounts falling due within one year
(882,170)
(782,190)
Net current assets
109,580
99,238
Total assets less current liabilities
127,958
772,784
Creditors: amounts falling due after more than one year
(5,833)
Provisions for liabilities
10
(4,287)
(350)
Net assets
123,671
766,601
Capital and reserves
Called up share capital
9
10,080
10,080
Profit and loss reserves
113,591
756,521
Total equity
123,671
766,601
In accordance with section 444 of the Companies Act 2006, all of the members of the company have consented to the preparation of abridged financial statements pursuant to paragraph 1A of Schedule 1 to the Small Companies and Groups (Accounts and Directors’ Report) Regulations (SI 2008/409)(b).
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
EXTRAMAN LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2025
31 December 2025
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 5 June 2026 and are signed on its behalf by:
A P Gregory
Director
Company Registration No. 02018503
EXTRAMAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
1
Accounting policies
Company information
Extraman Limited is a private company limited by shares incorporated in England and Wales. The registered office is 2 Hogarth Place, Earl's Court, London, United Kingdom, SW5 0QT.
1.1
Accounting convention
The financial statements have been prepared under the historical cost convention modified to include the revaluation of freehold properties unless otherwise specified within these accounting policies and in accordance with FRS 102 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland' and the requirements of the Companies Act 2006. The disclosure requirements of Section 1A of FRS102 have been applied other than where additional disclosure is required to show a true and fair view.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The principal accounting policies adopted are set out below.
1.2
Turnover
Turnover comprises revenue recognised by the company in respect of services supplied during the year, exclusive of Value Added Tax and trade discounts.
1.3
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life.
1.4
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Tangible fixed assets are stated at cost or valuation less depreciation. Depreciation is provided at rates calculated to write off the cost or valuation of fixed assets, less their estimated residual value, over their expected useful lives on the following annual bases:
Freehold Property
Straight line over 50 years
Fixtures, fittings & equipment
15% and 33% straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
EXTRAMAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 4 -
1.5
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.6
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.7
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
EXTRAMAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 5 -
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
1.8
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.9
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred taxation is provided on the liability method to take into account of timing differences between the treatment of certain items for accounts purposes and their treatment for tax purposes. Tax deferred or accelerated is accounted for in respect of all material timing differences.
EXTRAMAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 6 -
1.10
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.11
Retirement benefits
The company operates a defined contribution pension scheme and the pension charge represents the amounts payable by the company to the fund in respect of the year.
The assets of the scheme are held separately from those of the company in an independently administered fund.
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Office and management
11
14
Temporary employees
248
405
Total
259
419
3
Dividends
2025
2024
£
£
Final paid
731,266
118,200
During the year, the company paid dividends of £731,266 (2024 - £118,200) to the parent company, Extraholdings Limited.
EXTRAMAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 7 -
4
Intangible fixed assets
Total
£
Cost
At 1 January 2025 and 31 December 2025
1,039,140
Amortisation and impairment
At 1 January 2025 and 31 December 2025
1,039,140
Carrying amount
At 31 December 2025
At 31 December 2024
5
Tangible fixed assets
Freehold Property
Fixtures, fittings & equipment
Total
£
£
£
Cost
At 1 January 2025
682,611
213,685
896,296
Additions
10,636
10,636
Disposals
(682,611)
(181,149)
(863,760)
At 31 December 2025
43,172
43,172
Depreciation and impairment
At 1 January 2025
11,963
210,787
222,750
Depreciation charged in the year
5,679
5,679
Eliminated in respect of disposals
(11,963)
(191,672)
(203,635)
At 31 December 2025
24,794
24,794
Carrying amount
At 31 December 2025
18,378
18,378
At 31 December 2024
670,648
2,898
673,546
During the year, the company transferred the freehold property to its parent undertaking by way of dividend in specie.
EXTRAMAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 8 -
6
Loans and overdrafts
2025
2024
£
£
Bank loans
5,834
15,833
Payable within one year
5,834
10,000
Payable after one year
5,833
The bounce back bank loan is due for repayment at the end of August 2026 and is repayable by monthly instalments of capital and carries an interest rate of 2.5%.
7
Provisions for liabilities
2025
2024
£
£
Deferred tax liabilities
8
4,287
350
8
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
4,287
350
2025
Movements in the year:
£
Liability at 1 January 2025
350
Charge to profit or loss
3,937
Liability at 31 December 2025
4,287
EXTRAMAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
9
Called up share capital
2025
2024
£
£
Ordinary share capital
Issued and fully paid
5,000 Ordinary A shares of £1 each
5,000
5,000
5,000 Ordinary B shares of £1 each
5,000
5,000
10 Ordinary C shares of £1 each
10
10
10 Ordinary D shares of £1 each
10
10
10 Ordinary E shares of £1 each
10
10
10 Ordinary F share of £1 each
10
10
10 Ordinary G shares of £1 each
10
10
10 Ordinary H shares of £1 each
10
10
10 Ordinary I shares of £1 each
10
10
10 Ordinary J shares of £1 each
10
10
10,080
10,080
Ordinary A share and Ordinary B share entitled to full voting rights, distributions made by the company and to capital and surplus on assets on a winding up.
Ordinary C share, Ordinary D share, Ordinary E share, Ordinary F share, Ordinary G share, Ordinary H share, Ordinary I share and Ordinary J share rank equally with the Ordinary A and B shares, other than that they do not have voting rights on any resolutions proposed by the company and are subject to the restriction on repayment on a winding up only to the extent of capital paid.
EXTRAMAN LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 10 -
10
Audit report information
As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:
The auditor's report was unqualified.
Senior Statutory Auditor:
Binod Dongol FCCA
Statutory Auditor:
David Howard
Date of audit report:
5 June 2026
11
Related party transactions
The company has taken advantage allowed by Financial Reporting Standard 102 not disclose any transactions with other wholly owned members of the group.
12
Ultimate parent company and controlling party
The parent company is Extraholdings Limited, incorporated in England and Wales with company number 9796200. The registered address of Extraholdings Limited is 2 Hogarth Place, Earl's Court, London, United Kingdom, SW5 0QT. A P Gregory and his close family members are the controlling parties.
2025-12-312025-01-01falsefalsefalse05 June 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityA P GregoryG P WallerKim Trees020185032025-01-012025-12-31020185032025-12-31020185032024-12-3102018503core:LandBuildingscore:OwnedOrFreeholdAssets2025-12-3102018503core:FurnitureFittings2025-12-3102018503core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3102018503core:FurnitureFittings2024-12-3102018503core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3102018503core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3102018503core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-3102018503core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3102018503core:ShareCapital2025-12-3102018503core:ShareCapital2024-12-3102018503core:RetainedEarningsAccumulatedLosses2025-12-3102018503core:RetainedEarningsAccumulatedLosses2024-12-3102018503core:ShareCapitalOrdinaryShareClass12025-12-3102018503core:ShareCapitalOrdinaryShareClass12024-12-3102018503core:ShareCapitalOrdinaryShareClass22025-12-3102018503core:ShareCapitalOrdinaryShareClass22024-12-3102018503core:ShareCapitalOrdinaryShareClass32025-12-3102018503core:ShareCapitalOrdinaryShareClass32024-12-3102018503core:ShareCapitalOrdinaryShareClass42025-12-3102018503core:ShareCapitalOrdinaryShareClass42024-12-3102018503core:ShareCapitalOrdinaryShareClass52025-12-3102018503core:ShareCapitalOrdinaryShareClass52024-12-3102018503core:ShareCapitalOrdinaryShares2025-12-3102018503core:ShareCapitalOrdinaryShares2024-12-3102018503bus:Director12025-01-012025-12-3102018503core:Goodwill2025-01-012025-12-3102018503core:LandBuildingscore:OwnedOrFreeholdAssets2025-01-012025-12-3102018503core:FurnitureFittings2025-01-012025-12-31020185032024-01-012024-12-31020185032024-12-3102018503core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3102018503core:FurnitureFittings2024-12-3102018503core:WithinOneYear2025-12-3102018503core:WithinOneYear2024-12-3102018503bus:PrivateLimitedCompanyLtd2025-01-012025-12-3102018503bus:FRS1022025-01-012025-12-3102018503bus:Audited2025-01-012025-12-3102018503bus:Director22025-01-012025-12-3102018503bus:Director32025-01-012025-12-3102018503bus:SmallCompaniesRegimeForAccounts2025-01-012025-12-3102018503bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP