Registration number: 11081859

Waverley Enterprise (NW) Ltd

Contents

Company Information	1
Balance Sheet	2 to 3
Notes to the Unaudited Financial Statements	4 to 11

Waverley Enterprise (NW) Ltd

Company Information

Director

Mr Anthony Atkinson

Registered office

1 Gordon Street Workington Cumbria CA14 3AH

Bankers

NatWest Willerby

Accountants

Flexibility Professional Services (UK) Ltd Cherry Tree Court 36 Ferensway Hull East Yorkshire HU2 8NH

Waverley Enterprise (NW) Ltd

(Registration number: 11081859)
Balance Sheet as at 30 June 2025

	Note	2025 £	2024 £
Fixed assets
Intangible assets	4	58,500	63,000
Tangible assets	5	430,455	441,455
		488,955	504,455
Current assets
Stocks	6	3,400	3,400
Debtors	7	20,369	20,368
Cash at bank and in hand		13,191	4,125
		36,960	27,893
Creditors: Amounts falling due within one year	8	(164,485)	(166,653)
Net current liabilities		(127,525)	(138,760)
Total assets less current liabilities		361,430	365,695
Creditors: Amounts falling due after more than one year	8	(333,161)	(358,933)
Provisions for liabilities		(7,853)	(8,566)
Net assets/(liabilities)		20,416	(1,804)
Capital and reserves
Called up share capital	9	100	100
Retained earnings		20,316	(1,904)
Shareholders' funds/(deficit)		20,416	(1,804)

For the financial year ending 30 June 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's 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 director acknowledges his 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 and delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the director has not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the director on 3 June 2026
 

Waverley Enterprise (NW) Ltd

(Registration number: 11081859)
Balance Sheet as at 30 June 2025

......................................... Mr Anthony Atkinson Director

Waverley Enterprise (NW) Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 June 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:
1 Gordon Street
Workington
Cumbria
CA14 3AH
United Kingdom

These financial statements were authorised for issue by the director on 3 June 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.

Government grants

Government grants are charged to the Profit and Loss account on accrual basis unless they are connected to an asset purchase in which case they amortised over the life of the asset. Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to the Statement of comprehensive income at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income. Grants of a revenue nature are recognised in the Statement of comprehensive income in the same period as the related expenditure.

Waverley Enterprise (NW) Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2025

Tax

The tax expense for the period comprises current and deferred 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.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.

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

Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class	Depreciation method and rate
Buildings	Straight line basis over 50 years
Furniture and fittings	Straight line basis over 10 years

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class	Amortisation method and rate
Goodwill	Straight line basis over 20 years

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.

Waverley Enterprise (NW) Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2025

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.

Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

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.

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

Waverley Enterprise (NW) Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2025

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 the director) during the year, was 15 (2024 - 15).

Waverley Enterprise (NW) Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2025

4	Intangible assets

	Goodwill  £	Total £
Cost or valuation
At 1 July 2024	90,000	90,000
At 30 June 2025	90,000	90,000
Amortisation
At 1 July 2024	27,000	27,000
Amortisation charge	4,500	4,500
At 30 June 2025	31,500	31,500
Carrying amount
At 30 June 2025	58,500	58,500
At 30 June 2024	63,000	63,000

5	Tangible assets

	Land and buildings £	Furniture, fittings and equipment  £	Total £
Cost or valuation
At 1 July 2024	477,455	30,000	507,455
At 30 June 2025	477,455	30,000	507,455
Depreciation
At 1 July 2024	48,000	18,000	66,000
Charge for the year	8,000	3,000	11,000
At 30 June 2025	56,000	21,000	77,000
Carrying amount
At 30 June 2025	421,455	9,000	430,455
At 30 June 2024	429,455	12,000	441,455

Included within the net book value of land and buildings above is £421,455 (2024 - £429,455) in respect of freehold land and buildings.
 

Waverley Enterprise (NW) Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2025

6

Stocks

	2025 £	2024 £
Other inventories	3,400	3,400

7

Debtors

Current	Note	2025 £	2024 £
Amounts owed by related parties	11	20,369	20,368
		20,369	20,368

8

Creditors

Creditors: amounts falling due within one year

	Note	2025 £	2024 £
Due within one year
Loans and borrowings	10	51,682	50,326
Taxation and social security		51,103	54,627
Accruals and deferred income		61,700	61,700
		164,485	166,653

Creditors: amounts falling due after more than one year

	Note	2025 £	2024 £
Due after one year
Loans and borrowings	10	333,161	358,933

9	Share capital

Allotted, called up and fully paid shares

	2025		2024
	No.	£	No.	£
Ordinary shares £1 of £1 each	100	100	100	100

Waverley Enterprise (NW) Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2025

10	Loans and borrowings

Non-current loans and borrowings

	2025 £	2024 £
Bank borrowings	214,461	250,806
Other borrowings	118,700	108,127
	333,161	358,933

Current loans and borrowings

	2025 £	2024 £
Bank borrowings	33,682	32,326
Other borrowings	18,000	18,000
	51,682	50,326

Bank borrowings

Natwest Mortgage is denominated in GBP with a nominal interest rate of 4.25%, and the final instalment is due on 31 May 2032. The carrying amount at year end is £235,393 (2024 - £262,763). First legal charge over commercial premises at 1 Gordon Street, Workington, Cumbria, United Kingdom, CA14 3AH.

Natwest Bounce Back loan is denominated in GBP with a nominal interest rate of 2.5%, and the final instalment is due on 31 March 2027. The carrying amount at year end is £12,750 (2024 - £20,369). Unsecured commercial loan under the Bounce Back loan scheme.

Other borrowings

Jenandtonic Ltd loan is denominated in GBP with a nominal interest rate of UK base rate +6.25%, and the final instalment is due on 31 January 2030. The carrying amount at year end is £136,700 (2024 - £126,127). No security pledged.

Waverley Enterprise (NW) Ltd

Notes to the Unaudited Financial Statements for the Year Ended 30 June 2025

11	Related party transactions

Loans to related parties

2025	Associates £	Total £
At start of period	20,368	20,368
At end of period	20,368	20,368

2024	Associates £	Total £
At start of period	26,459	26,459
Repaid	(6,091)	(6,091)
At end of period	20,368	20,368

Terms of loans to related parties

Funds held on deposit on behalf of the company, available by the company for use as working capital as the need arises. No interest charged, no security or repayment terms provided.
 

Loans from related parties

2025	Associates £	Total £
At start of period	126,127	126,127
Advanced	10,573	10,573
At end of period	136,700	136,700

2024	Associates £	Total £
At start of period	143,272	143,272
Repaid	(17,145)	(17,145)
At end of period	126,127	126,127

Terms of loans from related parties

Loan provided to the company by Jenandtonic Ltd. This is an unsecured loan based on a repayment term of approx 12 years.