63 false false false false false false false false false false true false false false false false false No description of principal activity 2024-11-01 Sage Accounts Production Advanced 2024 - FRS102_2024 xbrli:pure xbrli:shares iso4217:GBP 11046233 2024-11-01 2025-10-31 11046233 2025-10-31 11046233 2024-10-31 11046233 2023-11-01 2024-10-31 11046233 2024-10-31 11046233 2023-10-31 11046233 core:LandBuildings core:OwnedOrFreeholdAssets 2024-11-01 2025-10-31 11046233 core:PlantMachinery 2024-11-01 2025-10-31 11046233 core:FurnitureFittings 2024-11-01 2025-10-31 11046233 core:MotorVehicles 2024-11-01 2025-10-31 11046233 bus:Director1 2024-11-01 2025-10-31 11046233 core:LandBuildings core:OwnedOrFreeholdAssets 2024-10-31 11046233 core:PlantMachinery 2024-10-31 11046233 core:FurnitureFittings 2024-10-31 11046233 core:MotorVehicles 2024-10-31 11046233 core:LandBuildings core:OwnedOrFreeholdAssets 2025-10-31 11046233 core:PlantMachinery 2025-10-31 11046233 core:FurnitureFittings 2025-10-31 11046233 core:MotorVehicles 2025-10-31 11046233 core:WithinOneYear 2025-10-31 11046233 core:WithinOneYear 2024-10-31 11046233 core:AfterOneYear 2025-10-31 11046233 core:AfterOneYear 2024-10-31 11046233 core:ShareCapital 2025-10-31 11046233 core:ShareCapital 2024-10-31 11046233 core:RetainedEarningsAccumulatedLosses 2025-10-31 11046233 core:RetainedEarningsAccumulatedLosses 2024-10-31 11046233 core:BetweenOneFiveYears 2025-10-31 11046233 core:BetweenOneFiveYears 2024-10-31 11046233 core:MoreThanFiveYears 2025-10-31 11046233 core:LandBuildings core:OwnedOrFreeholdAssets 2024-10-31 11046233 core:PlantMachinery 2024-10-31 11046233 core:FurnitureFittings 2024-10-31 11046233 core:MotorVehicles 2024-10-31 11046233 bus:SmallEntities 2024-11-01 2025-10-31 11046233 bus:AuditExemptWithAccountantsReport 2024-11-01 2025-10-31 11046233 bus:SmallCompaniesRegimeForAccounts 2024-11-01 2025-10-31 11046233 bus:PrivateLimitedCompanyLtd 2024-11-01 2025-10-31 11046233 bus:FullAccounts 2024-11-01 2025-10-31 11046233 core:ComputerEquipment 2024-11-01 2025-10-31 11046233 core:ComputerEquipment 2024-10-31 11046233 core:ComputerEquipment 2025-10-31
COMPANY REGISTRATION NUMBER: 11046233

Churnet Valley Garden Furniture Limited

Filleted Unaudited Financial Statements

31 October 2025

Churnet Valley Garden Furniture Limited

Financial Statements

Year ended 31 October 2025

Contents | Pages

Balance sheet | 1 to 2

Notes to the financial statements | 3 to 8

Churnet Valley Garden Furniture Limited

Balance Sheet

31 October 2025

| 2025 | 2024
Note | £ | £

Fixed assets

Tangible assets | 5 | 299,253 | 245,800

Current assets

Stocks | 198,850 | 180,000
Debtors | 6 | 654,121 | 408,229
Cash at bank and in hand | 260,488 | 489,640
| ------------ | ------------
| 1,113,459 | 1,077,869

Creditors: amounts falling due within one year | 7 | 436,640 | 353,774
| ------------ | ------------
Net current assets | 676,819 | 724,095
| --------- | ---------
Total assets less current liabilities | 976,072 | 969,895

Creditors: amounts falling due after more than one year | 8 | 268,919 | 217,566

Provisions | 56,858 | 51,618
| --------- | ---------
Net assets | 650,295 | 700,711
| --------- | ---------

Capital and reserves

Called up share capital | 16 | 16
Profit and loss account | 650,279 | 700,695
| --------- | ---------
Shareholders funds | 650,295 | 700,711
| --------- | ---------

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the profit and loss has not been delivered.
For the year ending 31 October 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 financial statements for the year in question in accordance with section 476 ;
- The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements .

Churnet Valley Garden Furniture Limited

Balance Sheet (continued)

31 October 2025
These financial statements were approved by the board of directors and authorised for issue on 8 June 2026 , and are signed on behalf of the board by:

Mr L Ellis
Director

Company registration number: 11046233

Churnet Valley Garden Furniture Limited

Notes to the Financial Statements

Year ended 31 October 2025
1. General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is Belle Vue Mill, Belle Vue Road, Leek, Staffordshire, ST13 8EP. The company registration number is 11046233 .
2. Statement of compliance
These financial statements have been prepared in compliance with Section 1A of FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'.
3. Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis. The financial statements are prepared in sterling, which is the functional currency of the entity. Monetary amounts in these financial statements are rounded to the nearest £.
Judgements and 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. The key assumptions and other sources of estimation uncertainty that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are as follows: As described in the accounting policies of the financial statements, depreciation of tangible assets has been based on estimated useful lives and residual values deemed appropriate by the directors. Estimated useful lives and residual values are reviewed annually and revised as appropriate. Revisions take in to account actual asset lives and residual values as evidenced by disposals during current and prior accounting periods.
Revenue recognition
Turnover comprises the value of sales (exclusive of VAT and trade discounts) of goods and services provided in the normal course of business. Revenue is recognised when goods are despatched, which is the same day on which goods are delivered and hence the point at which the risks and rewards of ownership pass to the buyer.
Income tax
The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period. Tax is recognised in profit or loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, tax is recognised in other comprehensive income or directly in equity, respectively. Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date.
Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other deferred tax assets are recognised to the extent that 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 that are expected to apply to the reversal of the timing difference.
Operating leases
Lease payments are recognised as an expense over the lease term on a straight-line basis. The aggregate benefit of lease incentives is recognised as a reduction to expense over the lease term, on a straight-line basis.
Tangible assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:

| Freehold property | - | 20% straight line
| Plant and machinery | - | 20% straight line
| Fixtures and fittings | - | 10% straight line
| Motor vehicles | - | 20% straight line
| Computer equipment | - | 33% straight line

Impairment of fixed assets
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist.
Stocks
Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stock to its present location and condition.
Finance leases and hire purchase contracts
Assets held under finance leases and hire purchase contracts are recognised in the balance sheet as assets and liabilities at the lower of the fair value of the assets and the present value of the minimum lease payments, which is determined at the inception of the lease term. Any initial direct costs of the lease are added to the amount recognised as an asset. Lease payments are apportioned between the finance charges and reduction of the outstanding lease liability using the effective interest method. Finance charges are allocated to each period so as to produce a constant rate of interest on the remaining balance of the liability.
Government grants
Government grants are recognised at the fair value of the asset received or receivable. Grants are not recognised until there is reasonable assurance that the company will comply with the conditions attaching to them and the grants will be received. Government grants are recognised using the accrual model and the performance model. Under the accrual model, government grants relating to revenue are recognised on a systematic basis over the periods in which the company recognises the related costs for which the grant is intended to compensate. Grants that are receivable as compensation for expenses or losses already incurred or for the purpose of giving immediate financial support to the entity with no future related costs are recognised in income in the period in which it becomes receivable. Grants relating to assets are recognised in income on a systematic basis over the expected useful life of the asset. Where part of a grant relating to an asset is deferred, it is recognised as deferred income and not deducted from the carrying amount of the asset. Under the performance model, where the grant does not impose specified future performance-related conditions on the recipient, it is recognised in income when the grant proceeds are received or receivable. Where the grant does impose specified future performance-related conditions on the recipient, it is recognised in income only when the performance-related conditions have been met. Where grants received are prior to satisfying the revenue recognition criteria, they are recognised as a liability.
Financial instruments
Financial instruments are classified and accounted for, according to the substance of the contractual arrangement, as either financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities. The basic financial instruments of the company are as follows: Debtors Debtors do not carry any interest and are stated at their nominal value. Appropriate allowances for estimated irrecoverable amounts are recognised in the Profit and Loss account when there is objective evidence that the asset is impaired. Cash at bank and in hand This comprises cash at bank and in hand. Trade creditors Trade creditors are not interest bearing and are stated at their nominal value.
Defined contribution plans
Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund. When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
4. Employee numbers
The average number of persons employed by the company during the year amounted to 63 (2024: 53 ).
5. Tangible assets

| Improvements to freehold property | Plant and machinery | Fixtures and fittings | Motor vehicles | Computer equipment | Total
| £ | £ | £ | £ | £ | £
Cost |  |  |  |  |  |
At 1 Nov 2024 | 4,747 | 208,016 | 5,267 | 263,500 | 10,772 | 492,302
Additions | – | 188,347 | – | – | 11,942 | 200,289
| ------- | --------- | ------- | --------- | -------- | ---------
At 31 Oct 2025 | 4,747 | 396,363 | 5,267 | 263,500 | 22,714 | 692,591
| ------- | --------- | ------- | --------- | -------- | ---------
Depreciation |  |  |  |  |  |
At 1 Nov 2024 | 3,798 | 92,937 | 2,107 | 138,709 | 8,951 | 246,502
Charge for the year | 949 | 79,272 | 526 | 61,098 | 4,991 | 146,836
| ------- | --------- | ------- | --------- | -------- | ---------
At 31 Oct 2025 | 4,747 | 172,209 | 2,633 | 199,807 | 13,942 | 393,338
| ------- | --------- | ------- | --------- | -------- | ---------
Carrying amount |  |  |  |  |  |
At 31 Oct 2025 | – | 224,154 | 2,634 | 63,693 | 8,772 | 299,253
| ------- | --------- | ------- | --------- | -------- | ---------
At 31 Oct 2024 | 949 | 115,079 | 3,160 | 124,791 | 1,821 | 245,800
| ------- | --------- | ------- | --------- | -------- | ---------

6. Debtors

| 2025 | 2024
| £ | £
Trade debtors | 309,912 | 359,420
Amounts owed by group undertakings and undertakings in which the company has a participating interest | 315,570 | –
Other debtors | 28,639 | 48,809
| --------- | ---------
| 654,121 | 408,229
| --------- | ---------

7. Creditors: amounts falling due within one year

| 2025 | 2024
| £ | £
Bank loans and overdrafts | 10,290 | 10,071
Trade creditors | 281,960 | 210,150
Corporation tax | 5,685 | 13,883
Social security and other taxes | 19,144 | 24,013
Other creditors | 119,561 | 95,657
| --------- | ---------
| 436,640 | 353,774
| --------- | ---------

Hire purchase liabilities of £68,780 (2024 - £65,967) are secured against the assets to which they relate.
8. Creditors: amounts falling due after more than one year

| 2025 | 2024
| £ | £
Bank loans and overdrafts | 6,253 | 16,543
Other creditors | 262,666 | 201,023
| --------- | ---------
| 268,919 | 217,566
| --------- | ---------

Hire purchase liabilities of £262,666 (2024 - £201,023) are secured against the assets to which they relate.
The bank loan in favour of HSBC Bank Plc is unsecured.
9. Operating leases
The total future minimum lease payments under non-cancellable operating leases are as follows:

| 2025 | 2024
| £ | £
Not later than 1 year | 41,839 | 136,300
Later than 1 year and not later than 5 years | 76,490 | 22,717
Later than 5 years | 285,244 | –
| --------- | ---------
| 403,573 | 159,017
| --------- | ---------