Company registration number 07795768 (England and Wales)
TARNCOURT (MALDON) LTD (PREVIOUSLY ROADSIDE REAL ESTATE (MALDON) LTD)
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2025
PAGES FOR FILING WITH REGISTRAR
TARNCOURT (MALDON) LTD (PREVIOUSLY ROADSIDE REAL ESTATE (MALDON) LTD)
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 10
TARNCOURT (MALDON) LTD (PREVIOUSLY ROADSIDE REAL ESTATE (MALDON) LTD)
BALANCE SHEET
AS AT
30 SEPTEMBER 2025
30 September 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
4
-
0
100,307
Investment property
5
4,975,000
4,889,394
4,975,000
4,989,701
Current assets
Stocks
-
181,581
Debtors
6
317,728
251,027
Cash at bank and in hand
55,036
11,623
372,764
444,231
Creditors: amounts falling due within one year
7
(5,104,784)
(9,930,682)
Net current liabilities
(4,732,020)
(9,486,451)
Net assets/(liabilities)
242,980
(4,496,750)
Capital and reserves
Called up share capital
5,310,500
500
Share premium account
258,347
-
0
Profit and loss reserves
(5,325,867)
(4,497,250)
Total equity
242,980
(4,496,750)
TARNCOURT (MALDON) LTD (PREVIOUSLY ROADSIDE REAL ESTATE (MALDON) LTD)
BALANCE SHEET (CONTINUED)
AS AT
30 SEPTEMBER 2025
30 September 2025
- 2 -

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 his 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 by the board of directors and authorised for issue on 24 June 2026 and are signed on its behalf by:
Mr C E Dickson
Director
Company registration number 07795768 (England and Wales)
TARNCOURT (MALDON) LTD (PREVIOUSLY ROADSIDE REAL ESTATE (MALDON) LTD)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 3 -
1
Accounting policies
Company information

Tarncourt (Maldon) Ltd (previously Roadside Real Estate (Maldon) Ltd) is a private company limited by shares incorporated in England and Wales. The registered office is Richard House, 9 Winckley Square, Preston, Lancashire, PR1 3HP and the place of business is Crofts Furlong Farm, Great Milton, Oxford. The principle activity of the company is property development.

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 except for the revaluation of certain financial instruments that will be measured at fair value at the end of each reporting year, as explained in the accounting policies below, and in accordance with Financial Reporting Standard 102 'Reduced Disclosure Framework' and the Companies Act 2006. The principal accounting policies adopted are set out below.

These financial statements for the year ended 30 September 2025 are the first financial statements of Tarncourt (Maldon) Ltd (previously Roadside Real Estate (Maldon) Ltd) prepared in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland. The date of transition to FRS 102 was 1 October 2023. The reported financial position and financial performance for the previous period are not affected by the transition to FRS 102.

1.2
Going concern

The director assesses whether the use of going concern is appropriate, i.e. whether there are any material uncertainties related to events or conditions that may cast significant doubt on the ability of the company to continue as a going concern. The director makes this assessment in respect of a period of at least one year from the date of signing of the accounts. During the year the company has been acquired by Tarncourt Properties Limited, which is ultimately controlled by Charles Dickson. The director has assessed the company’s financial position and future funding requirements and the company has received financial support from its new owner after the year end. This support in conjunction with favourable post year end trading results has enabled the director to satisfy himself that the company is able to meet its obligations as they fall due for at least 12 months from the date of approval of these financial statements.true

 

The director has reviewed the future activities of the business based on the expected future activities of the company, the director considers it appropriate to prepare the financial statements on a going concern basis.

1.3
Revenue

The company recognises revenue from the following major sources:

The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:

TARNCOURT (MALDON) LTD (PREVIOUSLY ROADSIDE REAL ESTATE (MALDON) LTD)
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
1
Accounting policies
(Continued)
- 4 -
Rental income

Revenue from rental income is recognised by reference to the rental period, where this can be accurately determined. Rental income is invoiced monthly or quarterly in advance in most instances. Where rental income is invoiced in advance, or if a rental income period has passed without an invoice being raised, an accounting adjustment is made to recognise the revenue due in the correct period to which it relates. Payment terms are 28 days for all rental invoices raised.

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:

Motor vehicles
Over the life of the lease

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
Investment property

Investment properties are properties which the Company owns, does not occupy for its own use and are held for either long term rental yields, or capital appreciation, or both. Investment properties also include property that is being developed or constructed for future use as investment property by the Company.

 

Investment properties comprise freehold land and buildings and are measured at fair value. At the end of a financial period the fair value is determined by a range of valuation techniques, including independent valuations prepared in accordance with the current edition of the Appraisal and Valuation Standards published by the Royal Institution of Chartered Surveyors and valuations prepared based on the discounted future net cash inflows the site is expected to generate in its forecast use, taking into account the current status of the site and the expected costs to complete the development. The fair value based on these development appraisals, therefore reflects current market conditions, future rental income (where lease agreements have been contractually agreed) and the residual value of site after taking into account the costs and revenue from the development of the property.

 

There are a number of significant assumptions in these development appraisal valuations and a change in these assumptions could result in a significant change in the fair value of investment properties and therefore have a material effect on the Company's results.

 

A transfer to the fair value reverse is made for all fair value gains in the period from retained earnings. Where there have been previous fair value gains transferred to the fair value reserve and fair value losses have been incurred in the year then a transfer is made to retained earnings to offset as much of the fair value losses as possible.

 

At each subsequent reporting date, investment properties are re-measured to their fair value. Movements in fair value are included in the income statement.

TARNCOURT (MALDON) LTD (PREVIOUSLY ROADSIDE REAL ESTATE (MALDON) LTD)
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
1
Accounting policies
(Continued)
- 5 -
1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.7
Stocks

Inventories are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost 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.

 

Inventories held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

 

Net realisable value is the estimated selling price less all estimated costs of completion and costs to be incurred in marketing, selling and distribution.

1.8
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks.

1.9
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

TARNCOURT (MALDON) LTD (PREVIOUSLY ROADSIDE REAL ESTATE (MALDON) LTD)
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
1
Accounting policies
(Continued)
- 6 -
Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire, or when it transfers the financial asset and substantially all the risks and rewards of ownership to another entity.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors and loans from fellow group companies are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

TARNCOURT (MALDON) LTD (PREVIOUSLY ROADSIDE REAL ESTATE (MALDON) LTD)
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
1
Accounting policies
(Continued)
- 7 -
1.10
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.11
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.12
Leases
As lessee

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

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.

TARNCOURT (MALDON) LTD (PREVIOUSLY ROADSIDE REAL ESTATE (MALDON) LTD)
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 8 -
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. If the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.

 

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are outlined below.

 

Key sources of estimation uncertainty

 

Valuation of Investment Property

The fair value of investment property reflects, amongst other things, assumptions about rental income from future leases and the possible outcome of planning applications in consideration of current market conditions. Where fair value is based on their ultimate redevelopment potential, the valuation has been arrived at based on development appraisals undertaken to estimate the residual value of the landholding after due regard to the cost of, and revenue from, the development of the property.

The Directors’ values reported are based on significant assumptions and a change in fair values could have a material impact on the Group’s results. This is due to the sensitivity of fair value to the assumptions made as regards to variances in development costs compared to management’s own estimates.

3
Employees

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

2025
2024
Number
Number
Total
2
2
TARNCOURT (MALDON) LTD (PREVIOUSLY ROADSIDE REAL ESTATE (MALDON) LTD)
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 9 -
4
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 October 2024
112,845
Disposals
(112,845)
At 30 September 2025
-
0
Depreciation and impairment
At 1 October 2024
12,538
Depreciation charged in the year
35,824
Eliminated in respect of disposals
(48,362)
At 30 September 2025
-
0
Carrying amount
At 30 September 2025
-
0
At 30 September 2024
100,307
5
Investment property
2025
£
Fair value
At 1 October 2024
4,889,394
Additions
45,000
Revaluations
40,606
At 30 September 2025
4,975,000

Investment property comprises land and buildings. The fair value of the investment property has been arrived at on the basis of a valuation carried out on 1 August 2025 by CBRE Limited Chartered Surveyors, who are not connected with the company. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
286,533
219,910
Other debtors
31,195
31,117
317,728
251,027
TARNCOURT (MALDON) LTD (PREVIOUSLY ROADSIDE REAL ESTATE (MALDON) LTD)
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 SEPTEMBER 2025
- 10 -
7
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
64,284
54,005
Amounts owed to group undertakings
-
0
4,896,772
Other creditors
5,040,500
4,979,905
5,104,784
9,930,682
8
Operating lease commitments
As lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, as follows:

2025
2024
£
£
Total commitments
49,223
-
0
9
Parent company

The ultimate (and immediate) parent company was Roadside Real Estate until 30 September 2025. The results of the company are consolidated in the financial reports of Roadside Real Estate Plc until such date. The consolidated financial statements of Roadside Real Estate Plc are available at www.roadsideplc.com/investors/documents or by writing to Roadside Real Estate Plc, 115N Innovation Drive, Milton Park, Abingdon, Oxfordshire, OX14 4RZ.

 

On 30 September, the Company has been acquired by Tarncourt Properties Limited, which is ultimately controlled by Charles Dickson.

2025-09-302024-10-01falsefalsefalse24 June 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityMr D A BenzieMr C E Dickson077957682024-10-012025-09-30077957682025-09-30077957682024-09-3007795768core:OtherPropertyPlantEquipment2025-09-3007795768core:OtherPropertyPlantEquipment2024-09-3007795768core:CurrentFinancialInstrumentscore:WithinOneYear2025-09-3007795768core:CurrentFinancialInstrumentscore:WithinOneYear2024-09-3007795768core:CurrentFinancialInstruments2025-09-3007795768core:CurrentFinancialInstruments2024-09-3007795768core:ShareCapital2025-09-3007795768core:ShareCapital2024-09-3007795768core:SharePremium2025-09-3007795768core:SharePremium2024-09-3007795768core:RetainedEarningsAccumulatedLosses2025-09-3007795768core:RetainedEarningsAccumulatedLosses2024-09-3007795768bus:Director22024-10-012025-09-3007795768core:MotorVehicles2024-10-012025-09-30077957682023-10-012024-09-3007795768core:OtherPropertyPlantEquipment2024-09-3007795768core:OtherPropertyPlantEquipment2024-10-012025-09-30077957682024-09-3007795768bus:PrivateLimitedCompanyLtd2024-10-012025-09-3007795768bus:SmallCompaniesRegimeForAccounts2024-10-012025-09-3007795768bus:FRS1022024-10-012025-09-3007795768bus:AuditExemptWithAccountantsReport2024-10-012025-09-3007795768bus:Director12024-10-012025-09-3007795768bus:FullAccounts2024-10-012025-09-30xbrli:purexbrli:sharesiso4217:GBP