8 5 House Builder XL Limited 03959121 false 2024-10-01 2025-09-30 2025-09-30 The principal activity of the company is the sale of software and training delivery. Digita Accounts Production Advanced 6.30.9574.0 true true 03959121 2024-10-01 2025-09-30 03959121 2025-09-30 03959121 bus:OrdinaryShareClass1 2025-09-30 03959121 core:PatentsTrademarksLicencesConcessionsSimilar 2025-09-30 03959121 core:WithinOneYear 2025-09-30 03959121 core:FurnitureFittingsToolsEquipment 2025-09-30 03959121 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2025-09-30 03959121 core:ParentEntities 2025-09-30 03959121 bus:SmallEntities 2024-10-01 2025-09-30 03959121 bus:AuditExemptWithAccountantsReport 2024-10-01 2025-09-30 03959121 bus:FilletedAccounts 2024-10-01 2025-09-30 03959121 bus:SmallCompaniesRegimeForAccounts 2024-10-01 2025-09-30 03959121 bus:RegisteredOffice 2024-10-01 2025-09-30 03959121 bus:Director1 2024-10-01 2025-09-30 03959121 bus:Director2 2024-10-01 2025-09-30 03959121 bus:Director3 2024-10-01 2025-09-30 03959121 bus:Director4 2024-10-01 2025-09-30 03959121 bus:OrdinaryShareClass1 2024-10-01 2025-09-30 03959121 bus:PrivateLimitedCompanyLtd 2024-10-01 2025-09-30 03959121 bus:Agent1 2024-10-01 2025-09-30 03959121 core:LicencesFranchises 2024-10-01 2025-09-30 03959121 core:PatentsTrademarksLicencesConcessionsSimilar 2024-10-01 2025-09-30 03959121 core:FurnitureFittingsToolsEquipment 2024-10-01 2025-09-30 03959121 core:PlantMachinery 2024-10-01 2025-09-30 03959121 countries:EnglandWales 2024-10-01 2025-09-30 03959121 core:PatentsTrademarksLicencesConcessionsSimilar 2024-09-30 03959121 core:FurnitureFittingsToolsEquipment 2024-09-30 03959121 2023-10-01 2024-09-30 03959121 bus:OrdinaryShareClass1 2024-09-30 03959121 core:PatentsTrademarksLicencesConcessionsSimilar 2024-09-30 03959121 core:WithinOneYear 2024-09-30 03959121 core:FurnitureFittingsToolsEquipment 2024-09-30 03959121 core:EntitiesWithJointControlOrSignificantInfluenceOverReportingEntity 2024-09-30 03959121 core:ParentEntities 2024-09-30 xbrli:pure iso4217:GBP xbrli:shares

Registration number: 03959121

House Builder XL Limited
Unaudited Filleted Financial Statements
for the Year Ended 30 September 2025

Pages for filing with Registrar

House Builder XL Limited

Contents

Company Information | 1
Balance Sheet | 2 to 3
Notes to the Unaudited Financial Statements | 4 to 10

House Builder XL Limited

Company Information

Directors | A L Wild J M Mulgrew J L Pizzey S Mulgrew

Registered office | Here Bath Road Arnos Vale Bristol England BS4 3AP

Registered number | 03959121

Accountant | Corrigan Accountants Limited 1st Floor 25 King Street Bristol BS1 4PB

House Builder XL Limited

(Registration number: 03959121)
Balance Sheet as at 30 September 2025

| Note | 2025 £ | 2024 £
Fixed assets |  |  |
Intangible assets | 4 | 1,327 | 1,130
Tangible assets | 5 | 2,183 | 4,184
|  | 3,510 | 5,314
Current assets |  |  |
Stocks |  | 74 | 177
Debtors | 6 | 3,072,918 | 2,804,387
Cash at bank and in hand |  | 65,023 | 61,044
|  | 3,138,015 | 2,865,608
Creditors: Amounts falling due within one year | 7 | (775,767) | (748,867)
Net current assets |  | 2,362,248 | 2,116,741
Total assets less current liabilities |  | 2,365,758 | 2,122,055
Creditors: Amounts falling due after more than one year | 7 | (149,331) | (66,630)
Net assets |  | 2,216,427 | 2,055,425
Capital and reserves |  |  |
Called up share capital | 8 | 2,000 | 2,000
Share premium reserve |  | 219,360 | 219,360
Profit and loss account |  | 1,995,067 | 1,834,065
Total equity |  | 2,216,427 | 2,055,425

House Builder XL Limited

(Registration number: 03959121)
Balance Sheet as at 30 September 2025

For the financial year ending 30 September 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 provisions applicable to companies subject to the small companies regime and FRS 102 ‘The Financial Reporting Standard Applicable in the UK and Republic of Ireland’.

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.

Approved and authorised for issue by the Board on 8 June 2026 and signed on its behalf by:

.........................................

J M Mulgrew
Director

House Builder XL Limited

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

1 | Statutory information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Here Bath Road
Arnos Vale
Bristol
England
BS4 3AP

2 | Accounting policies

Summary of significant accounting policies

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.

Statement of compliance

These financial statements have been prepared in accordance with Financial Reporting Standard 102 Section 1A - 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006.

Basis of preparation

These financial statements have been prepared using the historical cost convention.
The financial statements are prepared in pounds sterling which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

Going concern

The company's financial statements have been prepared on a going concern basis on the grounds that current and future sources of funding or support will be adequate for the company's needs. The directors have a reasonable expectation that funding will be available for a period no shorter than twelve months from the date of approval of these financial statements. Accordingly, these financial statements have been prepared on the 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 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.

House Builder XL Limited

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

Government grants

Government grants are recognised, using the accrual model, at the fair value of the asset received or receivable when there is reasonable assurance that the company will comply with conditions attaching to them and the grants will be received.

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.

Tangible fixed assets

Tangible fixed assets are stated in the balance sheet at cost, less any subsequent accumulated depreciation.
The cost of tangible fixed assets includes directly attributable incremental costs incurred in their acquisition and installation.

Depreciation is charged so as to write off the cost of assets over their estimated useful lives, as follows:

Furniture, fittings and equipment | 33% on cost

Intangible fixed assets

Separately acquired licences and trade-marks are shown at historical cost and are subsequently carried at cost less accumulated 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:

Trade-marks | Over 10 years

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits.

Trade debtors

Trade debtors are recognised initially at the transaction price. They are subsequently measured 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 comprise direct materials and are stated at cost.

House Builder XL Limited

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

Trade creditors

Trade creditors are recognised at the transaction price.

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.

Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense when the services are received.
The cost of any unused holiday entitlement is recognised in the period in which the employees' services are received.

3 | Staff numbers

The average number of persons employed by the company (excluding directors) during the year, was 8 (2024 - 5). Some salary costs are charged from other companies in the group.

House Builder XL Limited

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

4 | Intangible fixed assets

| Trade-marks £
Cost
At 1 October 2024 | 1,130
Additions | 340
At 30 September 2025 | 1,470
Amortisation
At 1 October 2024 | -
Amortisation charge | 143
At 30 September 2025 | 143
Carrying amount
At 30 September 2025 | 1,327
At 30 September 2024 | 1,130

House Builder XL Limited

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

5 | Tangible fixed assets

| Furniture, fittings and equipment £
Cost
At 1 October 2024 | 122,620
Additions | 623
At 30 September 2025 | 123,243
Depreciation
At 1 October 2024 | 118,436
Charge for the year | 2,624
At 30 September 2025 | 121,060
Carrying amount
At 30 September 2025 | 2,183
At 30 September 2024 | 4,184

6 | Debtors: amounts falling due within one year

| 2025 £ | 2024 £
Trade debtors | 62,280 | 78,419
Amounts owed by group undertakings | 2,959,078 | 2,706,696
Other debtors | 3,120 | 3,228
Prepayments and accrued income | 48,440 | 16,044
| 3,072,918 | 2,804,387

House Builder XL Limited

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

7 | Creditors

| 2025 £ | 2024 £
Amounts falling due within one year |  |
Bank loans and overdrafts | 77,799 | 89,139
Trade creditors | 15,370 | 18,586
Taxation and social security | 43,847 | 43,292
Other creditors | 8,533 | 3,100
Amounts owed to group undertakings | 618,056 | 589,044
Accruals and deferred income | 12,162 | 4,126
Corporation tax | - | 1,580
| 775,767 | 748,867

| 2025 £ | 2024 £
Due after one year |  |
Loans and borrowings | 149,331 | 66,630

During the year, a £160,500 loan from Funding Circle was taken out on a five year term with interest paid being charged at 8.1%. This is included within loans and borrowings.

8 | Share capital

Allotted, called up and fully paid shares

| 2025 | 2024
| No. | £ | No. | £
Ordinary of £1 each | 2,000 | 2,000 | 2,000 | 2,000

House Builder XL Limited

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

9 | Obligations under leases

Operating leases

The total of future minimum lease payments is as follows:

| 2025 £ | 2024 £
| - | 5,290

10 | Related party transactions

Payables to related parties

2025 | Parent £ | Entities under common control £
Amounts payable to related party | - | 618,056

2024 | Parent £ | Entities under common control £
Amounts payable to related party | - | 589,044

Receivables from related parties

2025 | Parent £ | Entities under common control £
Amounts receivable from related party | 2,761,930 | 198,679

2024 | Parent £ | Entities under common control £
Amounts receivable from related party | 2,572,115 | 134,581