Company registration number 04167309 (England and Wales)
SAWSTON JOINERY LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2025
PAGES FOR FILING WITH REGISTRAR
SAWSTON JOINERY LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 5
SAWSTON JOINERY LIMITED
BALANCE SHEET
AS AT
30 SEPTEMBER 2025
30 September 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
4
1,090
1,453
Investment property
5
1,380,852
870,852
1,381,942
872,305
Current assets
Stocks
40,497
20,242
Debtors
6
116,390
126,428
Cash at bank and in hand
-
0
124
156,887
146,794
Creditors: amounts falling due within one year
7
(1,496,624)
(1,006,118)
Net current liabilities
(1,339,737)
(859,324)
Net assets
42,205
12,981
Capital and reserves
Called up share capital
100
100
Revaluation reserve
8
338,228
338,228
Profit and loss reserves
(296,123)
(325,347)
Total equity
42,205
12,981

For the financial year ended 30 September 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 director acknowledges her 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 director of the company has elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved and signed by the director and authorised for issue on 24 June 2026
Mrs J L Dean
Director
Company registration number 04167309 (England and Wales)
SAWSTON JOINERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 2 -
1
Accounting policies
Company information

Sawston Joinery Limited is a private company limited by shares incorporated in England and Wales. The registered office is Adepe Limited, Portobello Lane, Sawston, Cambridge, Cambridgeshire, England, CB22 3SU.

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 £.

1.2
Going concern

Atruet the time of approving the financial statements, the director has a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Revenue

Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts.

1.4
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, which is 5 years.

 

1.5
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:

Motor vehicles
25% reducing balance

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.

1.6
Investment property

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

SAWSTON JOINERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
1
Accounting policies
(Continued)
- 3 -
1.7
Stocks

Stocks and work in progress are valued at lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

 

Cost is calculated using the first-in, first-out method and includes all purchase, transport, and handling costs in bringing stocks to their present location and condition.

1.8
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 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.

2
Employees

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

2025
2024
Number
Number
Total
3
3
SAWSTON JOINERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 4 -
3
Intangible fixed assets
Goodwill
£
Cost
At 1 October 2024 and 30 September 2025
755,985
Amortisation and impairment
At 1 October 2024 and 30 September 2025
755,985
Carrying amount
At 30 September 2025
-
0
At 30 September 2024
-
0
4
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 October 2024 and 30 September 2025
7,000
Depreciation and impairment
At 1 October 2024
5,547
Depreciation charged in the year
363
At 30 September 2025
5,910
Carrying amount
At 30 September 2025
1,090
At 30 September 2024
1,453
5
Investment property
2025
£
Fair value
At 1 October 2024
870,852
Additions
510,000
At 30 September 2025
1,380,852

The investment property is valued on the basis of it's market value by S A Ward, the director.

SAWSTON JOINERY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 5 -
6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
30,748
32,360
Other debtors
85,642
94,068
116,390
126,428

Other debtors includes Deferred Taxation of £77,574 (2024 - £87,396).

7
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans and overdrafts
593,599
615,709
Trade creditors
537,749
24,176
Taxation and social security
10,358
13,513
Other creditors
354,918
352,720
1,496,624
1,006,118
8
Revaluation reserve
2025
2024
£
£
At the beginning and end of the year
338,228
338,228
2025-09-302024-10-01falsefalsefalse24 June 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityMrs J L Dean041673092024-10-012025-09-30041673092025-09-30041673092024-09-3004167309core:OtherPropertyPlantEquipment2025-09-3004167309core:OtherPropertyPlantEquipment2024-09-3004167309core:CurrentFinancialInstrumentscore:WithinOneYear2025-09-3004167309core:CurrentFinancialInstrumentscore:WithinOneYear2024-09-3004167309core:CurrentFinancialInstruments2025-09-3004167309core:CurrentFinancialInstruments2024-09-3004167309core:ShareCapital2025-09-3004167309core:ShareCapital2024-09-3004167309core:RevaluationReserve2025-09-3004167309core:RevaluationReserve2024-09-3004167309core:RetainedEarningsAccumulatedLosses2025-09-3004167309core:RetainedEarningsAccumulatedLosses2024-09-3004167309bus:Director12024-10-012025-09-3004167309core:Goodwill2024-10-012025-09-3004167309core:MotorVehicles2024-10-012025-09-30041673092023-10-012024-09-3004167309core:NetGoodwill2024-09-3004167309core:NetGoodwill2025-09-3004167309core:NetGoodwill2024-09-3004167309core:OtherPropertyPlantEquipment2024-09-3004167309core:OtherPropertyPlantEquipment2024-10-012025-09-30041673092024-09-3004167309bus:PrivateLimitedCompanyLtd2024-10-012025-09-3004167309bus:SmallCompaniesRegimeForAccounts2024-10-012025-09-3004167309bus:FRS1022024-10-012025-09-3004167309bus:AuditExemptWithAccountantsReport2024-10-012025-09-3004167309bus:FullAccounts2024-10-012025-09-30xbrli:purexbrli:sharesiso4217:GBP