iso4217:GBP xbrli:pure xbrli:shares iso4217:GBP xbrli:shares SC220531 2025-09-30 SC220531 2024-09-30 SC220531 2024-10-01 2025-09-30 SC220531 2023-10-01 2024-09-30 SC220531 bus:Director1 2024-10-01 2025-09-30 SC220531 bus:Director2 2024-10-01 2025-09-30 SC220531 bus:SmallEntities 2024-10-01 2025-09-30 SC220531 bus:AuditExemptWithAccountantsReport 2024-10-01 2025-09-30 SC220531 bus:FilletedAccounts 2024-10-01 2025-09-30 SC220531 bus:Director1 2024-10-01 2025-09-30 SC220531 2024-10-01 2025-09-30 SC220531 bus:PrivateLimitedCompanyLtd 2024-10-01 2025-09-30
AFTON ESTATES LIMITED
Registration Number SC220531 (Scotland)
Unaudited Financial Statements
for the year ended 30 September 2025
AFTON ESTATES LIMITED
Financial Statements for the year ended 30 September 2025
GENERAL INFORMATION
 
BOARD OF DIRECTORS
M A C Tasker BSc MRICS
K M Tasker BSc MSc
REGISTERED OFFICE
61 Dublin Street
Edinburgh
EH3 6NL
BUSINESS ADDRESS
28 Braid Road
Edinburgh
Scotland
EH10 6AD
BANKERS
Bank of Scotland 75 George Street Edinburgh EH2 3EW
CHARTERED ACCOUNTANTS
CT
61 Dublin Street
Edinburgh
EH3 6NL
COMPANY SECRETARY
M A C Tasker BSc MRICS
AFTON ESTATES LIMITED
Financial Statements for the year ended 30 September 2025
BALANCE SHEET
Notes
2025 £
2024 £
 
 
 
 
 
 
 
 
 
 
Fixed assets
Tangible assets
5
10,002,105
9,951,793
Current assets
Debtors
6
593,813
741,355
Investments
7
323,325
165,000
Cash at bank and in hand
50,046
11,920
967,184
918,275
Creditors: amounts falling due within one year
8
754,891
759,047
Net current assets
212,293
159,228
 
 
Total assets less current liabilities
10,214,398
10,111,021
Non-current liabilities
Creditors: amounts falling due after more than one year
9
(620,010)
(765,980)
Taxation including deferred tax
(923,913)
(912,387)
Net assets
8,670,475
8,432,654
 
 
Capital and reserves
Called up share capital
10
1
1
Revaluation reserve
5,465,323
4,552,825
Profit and loss account
3,205,151
3,879,828
Shareholder's funds
8,670,475
8,432,654
These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.
For the 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.
The member has not required the company to obtain an audit of its accounts for the year ended 30 September 2025 in accordance with section 476 of the Companies Act 2006.
The directors acknowledge their responsibilities for complying with the requiremets of the Companies Act 2006 with respect to accounting records and the preparation of accounts.
The financial statements were approved and authorised for issue by the Board of Directors on 9 June 2026.
Signed on behalf of the Board of Directors
 
M A C Tasker BSc MRICS
Director
The notes on pages 3 to 7 form part of these accounts.
Company registration number: SC220531
AFTON ESTATES LIMITED
Financial Statements for the year ended 30 September 2025
NOTES TO THE FINANCIAL STATEMENTS
 
 
 
 
 
 
 
 
 
 
 
 
 
1. Summary of significant accounting policies
 
1.1 General information and basis of preparation
Afton Estates Limited is a private company limited by shares, registered in Scotland. The address of the registered office and registration number is given in the company information on page 1 of these financial statements.
These financial statements have been prepared in accordance with FRS 102 the Financial Reporting Standard applicable in the United Kingdom and the Republic of Ireland as adapted by Section 1A of FRS 102 and the Companies Act 2006.
The financial statements are prepared in sterling (£) which is the functional currency of the company and rounded to the nearest £.
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.
Going concern
The financial statements have been prepared on a going concern basis. The directors have assessed the company's ability to continue as a going concern and have reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus they continue to adopt the going concern basis of accounting in preparing the financial statements.
 
1.2 Tangible fixed assets
Tangible fixed assets are stated at cost or valuation, net of depreciation and any provision for impairment.
Depreciation is provided on all tangible fixed assets, at rates calculated to write off the cost, less estimated residual value, of each asset on a systematic basis over its expected useful life as follows:
Asset class
Useful life / depreciation rate
Fixtures and fittings
10% on the straight line basis
 
1.3 Debtors and creditors receivable / payable within one year
Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in the profit and loss account in other administrative expenses.
 
1.4 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.
 
1.5 Impairment
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date.
AFTON ESTATES LIMITED
Financial Statements for the year ended 30 September 2025
NOTES TO THE FINANCIAL STATEMENTS
 
 
 
 
 
 
 
 
 
 
 
 
For purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash generating unit to which the asset belongs. The cash generating unit is the smallest identifiable group of assets that includes th asset and generates cash inflows that largely independent of the cash inflows from other assets or groups of assets.
 
1.6 Provisions
Provisions are recognised when the entity has an obligation at the reporting date as a result of a past event, it is probable that the entity will be required to transfer economic benefits in settlement and the amount of the obligation can be estimated reliably. Provisions are recognised as a liability in the statement of financial position and the amount of the provision as an expense.
Provisions are initially measured at the best estimate of the amount required to settle the obligation at the reporting date and subsequently reviewed at each reporting date and adjusted to reflect the current best estimate of the amount that would be required to settle the obligation. Any adjustments to the amounts previously recognised are recognised in profit or loss unless the provision was originally recognised as part of the cost of an asset. When a provision is measured at the present value of the amount expected to be required to settle the obligation, the unwinding of the discount is recognised as a finance cost in profit or loss in the period it arises.
 
1.7 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.
 
1.8 Deferred tax
Deferred tax is provided on the liability method to take account of timing differences between the treatment for certain items for financial statements purposes and the treatment for tax purposes. Tax deferred is accounted for in respect of all material timing differences. Deferred tax assets are only recognised to the extent that they are regarded as recoverable.
 
1.9 Revenue recognition
Turnover represents amounts receivable, exclusive of Value Added Tax, from rental income where there is a right to consideration from trading activities.
 
1.10 Borrowing costs
All borrowing costs are recognised in profit or loss in the period in which they are incurred.
 
2. Operating profit
Operating profit is stated after charging / (crediting):
 
 
 
 
2025 £
2024 £
Depreciation of tangible fixed assets
641
546
Movement in fair value of investment property
(50,000)
150,000
AFTON ESTATES LIMITED
Financial Statements for the year ended 30 September 2025
NOTES TO THE FINANCIAL STATEMENTS
 
 
 
 
 
 
 
 
 
 
 
 
 
3. Employees
The average monthly number of employees, including directors, during the year was as follows:
1
1
1
1
2025 £
2024 £
Employees
2
2
 
4. Tax
Tax on profit
 
 
 
 
2025 £
2024 £
Current tax
UK current tax expense
(69,447)
(51,929)
Adjustments in respect of previous periods
-
1,875
Total current tax
(69,447)
(50,054)
 
Deferred tax
Origination and reversal of timing differences
(11,526)
31,524
Tax on profit
(80,973)
(18,530)
 
 
AFTON ESTATES LIMITED
Financial Statements for the year ended 30 September 2025
NOTES TO THE FINANCIAL STATEMENTS
 
 
 
 
 
 
 
 
 
 
 
 
 
5. Tangible assets
Balances at year end and movements for the year
0
0
0
0
1
1
0
1
1
1
1
Fixtures and fittings £
 
 
Land and buildings £
 
Total £
Cost
 
 
 
 
 
 
At 01 October 2024
84,588
9,950,000
10,034,588
Additions
953
-
953
Revaluation increase (decrease)
-
50,000
50,000
At 30 September 2025
85,541
10,000,000
10,085,541
Depreciation
At 01 October 2024
(82,795)
-
(82,795)
Charge for the year
(641)
-
(641)
At 30 September 2025
(83,436)
-
(83,436)
Net book value
At 01 October 2024
1,793
9,950,000
9,951,793
 
 
 
At 30 September 2025
2,105
10,000,000
10,002,105
Revaluation
1
0
0
0
0
0
0
0
0
0
0
During the year, the directors have revalued land and buildings to the amount shown above. The historic cost equivalent of these assets is £4,534,677 (2024 - £4,534,677).
 
6. Debtors
Debtors comprise:
 
 
 
 
2025 £
2024 £
Trade debtors
9,268
2,382
Other debtors
40,875
182,803
Amounts owed by group undertakings
543,670
556,170
593,813
741,355
 
7. Investments
Investments comprise:
1
1
1
1
2025 £
2024 £
Property development loans
323,325
165,000
 
 
AFTON ESTATES LIMITED
Financial Statements for the year ended 30 September 2025
NOTES TO THE FINANCIAL STATEMENTS
 
 
 
 
 
 
 
 
 
 
 
 
 
8. Creditors: amounts falling due within one year
Creditors: amounts falling due within one year comprise:
 
 
 
 
2025 £
2024 £
Other creditors
113,018
138,603
Commercial property deposits
53,564
58,274
Bank loans
185,675
176,022
Social security and other taxes
12,186
9,299
Amounts owed to group undertakings and undertakings in which the company has a participating interest
321,000
325,000
Corporation tax
69,448
51,849
754,891
759,047
 
 
The bank loans are secured by standard securities and a floating charge over the company's assets, together with cross guarantees from Afton Group Holdings Limited and Second Afton Securities Limited.
Other creditors includes loans of £Nil (2024: £31,000) from Paul Tasker.
 
9. Creditors: amounts falling due after more than one year
Creditors: amounts falling due after more than one year comprise:
 
 
 
 
2025 £
2024 £
Bank loans
620,010
765,980
620,010
765,980
 
 
 
10. Called up share capital
Issued, called up and fully paid
2025 Number
2024 Number
Ordinary shares of £1 each
1
 
1
 
 
Issued, called up and fully paid
2025 £
 
2024 £
Ordinary shares of £1 each
1
 
1
 
 
 
11. Other financial commitments
The company has given a guarantee in respect of the bank borrowings of Second Afton Securities Limited in favour of Bank of Scotland Plc. At the balance sheet date the total bank borrowings for the group were £886,690 (2024: £1,070,786).
 
12. Events after the end of the period
In March 2026 a property was destroyed by fire together with the larger building of which it formed part. An insurance claim is being processed for the loss of the property and rent.
Appendix - Additional XBRL Tags and Values
Accounting standards applied
[Current]
bus_SmallEntities
Accounts status, audited or unaudited
[Current]
bus_AuditExemptWithAccountantsReport
Accounts type
[Current]
bus_FilletedAccounts
Average number of employees during the period
[Prior]
2
Average number of employees during the period
[Current]
2
Balance sheet date
[Current]
30 September 2025
Date of auditor's report
[Current]
0001-01-01
Date of authorisation of financial statements for issue
[Current]
09 June 2026
Director signing Directors' Report
[Current]
bus_Director1
Director signing financial statements
[Current]
bus_Director1
End date for period covered by report
[Current]
30 September 2025
Entity current legal or registered name
[Current]
Afton Estates Limited
Entity is dormant [true/false]
[Current]
false
Entity trading status
[Current]
[default]
Equity [Multiple Tags or Values]
[Prior]
16,865,308
Equity [Multiple Tags or Values]
[Current]
17,340,950
Legal form of entity
[Current]
bus_PrivateLimitedCompanyLtd
Name of entity auditors
[Current]
CT
Name of entity officer
[Current]
M A C Tasker BSc MRICS
Name of entity officer
[Current]
K M Tasker BSc MSc
Name of individual auditor
[Current]
CT
Name of production software
[Current]
Draftworx Cloud
Start date for period covered by report
[Current]
01 October 2024
UK Companies House registered number
[Current]
SC220531
Version of production software
[Current]
2026.11.0.0