Company registration number 10417746 (England and Wales)
CORNWALL ESTATE AGENTS LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025
PAGES FOR FILING WITH REGISTRAR
CORNWALL ESTATE AGENTS LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 6
CORNWALL ESTATE AGENTS LTD
BALANCE SHEET
AS AT 31 OCTOBER 2025
31 October 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
4
25,000
50,000
Tangible assets
5
4,142
3,506
29,142
53,506
Current assets
Debtors
6
34,414
31,744
Cash at bank and in hand
258,986
250,322
293,400
282,066
Creditors: amounts falling due within one year
7
(66,072)
(40,974)
Net current assets
227,328
241,092
Total assets less current liabilities
256,470
294,598
Creditors: amounts falling due after more than one year
8
-
0
(5,833)
Net assets
256,470
288,765
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
256,370
288,665
Total equity
256,470
288,765
CORNWALL ESTATE AGENTS LTD
BALANCE SHEET (CONTINUED)
AS AT 31 OCTOBER 2025
31 October 2025
- 2 -

For the financial year ended 31 October 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

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 Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 4 June 2026 and are signed on its behalf by:
Mr C F Pearce
Mrs M Pearce
Director
Director
Company registration number 10417746 (England and Wales)
CORNWALL ESTATE AGENTS LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025
- 3 -
1
Accounting policies
Company information

Cornwall Estate Agents Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Lakeside Offices The Old Cattle Market, Coronation Park, Helston, Cornwall, United Kingdom, TR13 0SR.

1.1
Basis of preparation

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 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 financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Revenue

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

Turnover consists of estate agent fees and are recognised following the date of exchange,

1.3
Intangible fixed assets - goodwill

Goodwill, being the amount paid in connection with the acquisition of a business in 2016, is being amortised evenly over its estimated useful life of ten years.

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.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Plant and equipment
20% on cost
Fixtures and fittings
20% on cost
Computers
33% on cost
Motor vehicles
20% on cost

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.

1.5
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

CORNWALL ESTATE AGENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
1
Accounting policies
(Continued)
- 4 -
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 tax liabilities are generally recognised for all timing differences and 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. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.6
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.7
Leases
As lessee

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2025
2024
Number
Number
Total
10
11
CORNWALL ESTATE AGENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
- 5 -
4
Intangible fixed assets
Goodwill
£
Cost
At 1 November 2024 and 31 October 2025
250,000
Amortisation and impairment
At 1 November 2024
200,000
Amortisation charged for the year
25,000
At 31 October 2025
225,000
Carrying amount
At 31 October 2025
25,000
At 31 October 2024
50,000
5
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 November 2024
5,531
16,325
4,649
24,626
51,131
Additions
-
0
1,435
3,595
-
0
5,030
Disposals
-
0
(3,642)
(4,649)
-
0
(8,291)
At 31 October 2025
5,531
14,118
3,595
24,626
47,870
Depreciation and impairment
At 1 November 2024
5,315
13,035
4,649
24,626
47,625
Depreciation charged in the year
108
2,667
1,186
-
0
3,961
Eliminated in respect of disposals
-
0
(3,209)
(4,649)
-
0
(7,858)
At 31 October 2025
5,423
12,493
1,186
24,626
43,728
Carrying amount
At 31 October 2025
108
1,625
2,409
-
0
4,142
At 31 October 2024
216
3,290
-
0
-
0
3,506
CORNWALL ESTATE AGENTS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
- 6 -
6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
29,925
19,582
Other debtors
2,589
9,961
32,514
29,543
Deferred tax asset
1,900
2,201
34,414
31,744
7
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
5,834
10,000
Trade creditors
406
284
Corporation tax
44,020
4,441
Other taxation and social security
5,355
3,205
Other creditors
1,995
15,238
Accruals and deferred income
8,462
7,806
66,072
40,974

During 2020, the company took out a bank loan for which the government have provided a 100% guarantee in respect of the outstanding balance. The total balance outstanding at the balance sheet date is £5,834 (2024: £15,833) which is due within 1 year.

8
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
-
0
5,833
9
Retirement benefit schemes

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund. The amount outstanding at the balance sheet date is £563 (2024: £816).

10
Related party transactions

During the year, annual rent of £18,000 (2024: £18,000) was paid to two directors in relation to property owned personally by them and used by the company.

2025-10-312024-11-01falsefalsefalse10 June 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityMr C F PearceMrs M PearceMr A Simmons104177462024-11-012025-10-31104177462025-10-31104177462024-10-3110417746core:NetGoodwill2025-10-3110417746core:NetGoodwill2024-10-3110417746core:PlantMachinery2025-10-3110417746core:FurnitureFittings2025-10-3110417746core:ComputerEquipment2025-10-3110417746core:MotorVehicles2025-10-3110417746core:PlantMachinery2024-10-3110417746core:FurnitureFittings2024-10-3110417746core:ComputerEquipment2024-10-3110417746core:MotorVehicles2024-10-3110417746core:CurrentFinancialInstrumentscore:WithinOneYear2025-10-3110417746core:CurrentFinancialInstrumentscore:WithinOneYear2024-10-3110417746core:Non-currentFinancialInstrumentscore:AfterOneYear2025-10-3110417746core:Non-currentFinancialInstrumentscore:AfterOneYear2024-10-3110417746core:ShareCapital2025-10-3110417746core:ShareCapital2024-10-3110417746core:RetainedEarningsAccumulatedLosses2025-10-3110417746core:RetainedEarningsAccumulatedLosses2024-10-3110417746bus:Director12024-11-012025-10-3110417746bus:Director22024-11-012025-10-3110417746core:Goodwill2024-11-012025-10-3110417746core:PlantMachinery2024-11-012025-10-3110417746core:FurnitureFittings2024-11-012025-10-3110417746core:ComputerEquipment2024-11-012025-10-3110417746core:MotorVehicles2024-11-012025-10-31104177462023-11-012024-10-3110417746core:NetGoodwill2024-10-3110417746core:NetGoodwill2024-11-012025-10-3110417746core:PlantMachinery2024-10-3110417746core:FurnitureFittings2024-10-3110417746core:ComputerEquipment2024-10-3110417746core:MotorVehicles2024-10-31104177462024-10-3110417746core:CurrentFinancialInstruments2025-10-3110417746core:CurrentFinancialInstruments2024-10-3110417746core:WithinOneYear2025-10-3110417746core:WithinOneYear2024-10-3110417746core:Non-currentFinancialInstruments2025-10-3110417746core:Non-currentFinancialInstruments2024-10-3110417746bus:PrivateLimitedCompanyLtd2024-11-012025-10-3110417746bus:SmallCompaniesRegimeForAccounts2024-11-012025-10-3110417746bus:FRS1022024-11-012025-10-3110417746bus:AuditExemptWithAccountantsReport2024-11-012025-10-3110417746bus:Director32024-11-012025-10-3110417746bus:FullAccounts2024-11-012025-10-31xbrli:purexbrli:sharesiso4217:GBP