Hillcroft Leisure Limited 07964640 false 2025-06-01 2026-05-31 2026-05-31 The principal activity of the company is leisure and tourism. Digita Accounts Production Advanced 6.30.9574.0 true true 07964640 2025-06-01 2026-05-31 07964640 2026-05-31 07964640 bus:Director1 1 2026-05-31 07964640 bus:Director3 1 2026-05-31 07964640 bus:OrdinaryShareClass1 2026-05-31 07964640 bus:OrdinaryShareClass2 2026-05-31 07964640 bus:OrdinaryShareClass3 2026-05-31 07964640 core:RetainedEarningsAccumulatedLosses 2026-05-31 07964640 core:ShareCapital 2026-05-31 07964640 core:CurrentFinancialInstruments 2026-05-31 07964640 core:CurrentFinancialInstruments core:WithinOneYear 2026-05-31 07964640 core:Non-currentFinancialInstruments core:AfterOneYear 2026-05-31 07964640 core:Goodwill 2026-05-31 07964640 core:ConstructionInProgressAssetsUnderConstruction 2026-05-31 07964640 core:FurnitureFittingsToolsEquipment 2026-05-31 07964640 core:LandBuildings 2026-05-31 07964640 core:MotorVehicles 2026-05-31 07964640 core:OtherPropertyPlantEquipment 2026-05-31 07964640 bus:SmallEntities 2025-06-01 2026-05-31 07964640 bus:AuditExemptWithAccountantsReport 2025-06-01 2026-05-31 07964640 bus:FilletedAccounts 2025-06-01 2026-05-31 07964640 bus:SmallCompaniesRegimeForAccounts 2025-06-01 2026-05-31 07964640 bus:RegisteredOffice 2025-06-01 2026-05-31 07964640 bus:Director1 2025-06-01 2026-05-31 07964640 bus:Director1 1 2025-06-01 2026-05-31 07964640 bus:Director3 2025-06-01 2026-05-31 07964640 bus:Director3 1 2025-06-01 2026-05-31 07964640 bus:OrdinaryShareClass1 2025-06-01 2026-05-31 07964640 bus:OrdinaryShareClass2 2025-06-01 2026-05-31 07964640 bus:OrdinaryShareClass3 2025-06-01 2026-05-31 07964640 bus:PrivateLimitedCompanyLtd 2025-06-01 2026-05-31 07964640 core:Goodwill 2025-06-01 2026-05-31 07964640 core:ConstructionInProgressAssetsUnderConstruction 2025-06-01 2026-05-31 07964640 core:FurnitureFittingsToolsEquipment 2025-06-01 2026-05-31 07964640 core:LandBuildings 2025-06-01 2026-05-31 07964640 core:MotorVehicles 2025-06-01 2026-05-31 07964640 core:OfficeEquipment 2025-06-01 2026-05-31 07964640 core:OtherPropertyPlantEquipment 2025-06-01 2026-05-31 07964640 core:OtherVehicles 2025-06-01 2026-05-31 07964640 core:PlantMachinery 2025-06-01 2026-05-31 07964640 countries:EnglandWales 2025-06-01 2026-05-31 07964640 2025-05-31 07964640 bus:Director1 1 2025-05-31 07964640 bus:Director3 1 2025-05-31 07964640 core:Goodwill 2025-05-31 07964640 core:ConstructionInProgressAssetsUnderConstruction 2025-05-31 07964640 core:FurnitureFittingsToolsEquipment 2025-05-31 07964640 core:LandBuildings 2025-05-31 07964640 core:MotorVehicles 2025-05-31 07964640 core:OtherPropertyPlantEquipment 2025-05-31 07964640 2024-06-01 2025-05-31 07964640 2025-05-31 07964640 bus:OrdinaryShareClass1 2025-05-31 07964640 bus:OrdinaryShareClass2 2025-05-31 07964640 bus:OrdinaryShareClass3 2025-05-31 07964640 core:RetainedEarningsAccumulatedLosses 2025-05-31 07964640 core:ShareCapital 2025-05-31 07964640 core:CurrentFinancialInstruments 2025-05-31 07964640 core:CurrentFinancialInstruments core:WithinOneYear 2025-05-31 07964640 core:Non-currentFinancialInstruments core:AfterOneYear 2025-05-31 07964640 core:Goodwill 2025-05-31 07964640 core:ConstructionInProgressAssetsUnderConstruction 2025-05-31 07964640 core:FurnitureFittingsToolsEquipment 2025-05-31 07964640 core:LandBuildings 2025-05-31 07964640 core:MotorVehicles 2025-05-31 07964640 core:OtherPropertyPlantEquipment 2025-05-31 iso4217:GBP xbrli:pure xbrli:shares

Company Registration number: 07964640

Hillcroft Leisure Limited
Annual Report and Unaudited
Financial Statements
for the Year Ended 31 May 2026

Hillcroft Leisure Limited

Contents

Pages

Balance sheet | 1 to 2
Notes to the financial statements | 3 to 9

Hillcroft Leisure Limited

Balance Sheet as at 31 May 2026

| Note | 2026 £ | 2025 £
Fixed assets |  |  |
Intangible assets | 4 | 32,256 | 32,256
Tangible assets | 5 | 5,327,204 | 5,288,010
|  | 5,359,460 | 5,320,266
Current assets |  |  |
Stocks |  | 146,052 | 289,490
Debtors | 6 | 2,047,168 | 1,769,548
Cash at bank and in hand |  | 390,893 | 275,946
|  | 2,584,113 | 2,334,984
Creditors: Amounts falling due within one year | 8 | (1,482,176) | (1,216,517)
Net current assets |  | 1,101,937 | 1,118,467
Total assets less current liabilities |  | 6,461,397 | 6,438,733
Creditors: Amounts falling due after more than one year | 8 | (323,244) | (368,160)
Provisions for liabilities |  | (295,984) | (372,583)
Net assets |  | 5,842,169 | 5,697,990
Capital and reserves |  |  |
Called up share capital | 9 | 10,000 | 10,000
Retained earnings |  | 5,832,169 | 5,687,990
Shareholders' funds |  | 5,842,169 | 5,697,990

Hillcroft Leisure Limited

Balance Sheet as at 31 May 2026 (continued)

For the financial year ending 31 May 2026 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 and delivered in accordance with the provisions applicable to companies subject to the small companies regime. As permitted by section 444 (5A) of the Companies Act 2006, the directors have not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the Board on 9 July 2026 and signed on its behalf by:

......................................... Mr J A Heath Director

Company registration number: 07964640

Hillcroft Leisure Limited

Notes to the financial statements for the Year Ended 31 May 2026

1 | GENERAL INFORMATION

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

The address of its registered office is:
Southwaite Green Mill
Eamont Bridge
Penrith
CA10 2BY

These financial statements were authorised for issue by the Board on 9 July 2026.

2 | ACCOUNTING POLICIES

Summary of significant accounting policies and key accounting estimates

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, unless otherwise stated.

Statement of compliance

These financial statements were 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 except that as disclosed in the accounting policies certain items are shown at fair value.

The financial statements are prepared in sterling, which is the functional currency of the entity. Monetary amounts in these financial statements are rounded to the nearest £.

Hillcroft Leisure Limited

Notes to the financial statements for the Year Ended 31 May 2026 (continued)

2 | ACCOUNTING POLICIES (continued)

Going concern

Judgements and key sources of estimation uncertainty

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Actual results may differ from these estimates.

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 sales/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.

Taxation

The tax expense for the period comprises current and deferred 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 corporation tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the company operates and generates taxable income.

Deferred tax is recognised in respect of all timing differences between taxable profits and profits reported in the financial statements.
Unrelieved tax losses and other deferred tax assets are recognised when it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.
Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference.

Tangible assets

Tangible assets are stated in the statement of financial position at cost, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.
The cost of tangible assets includes directly attributable incremental costs incurred in their acquisition and installation.
No depreciation has been provided for on the land and buildings as the property is kept in a sound state of repair and in the opinion of the directors the residual value is so high and the useful economic life so long that the depreciation charge would be immaterial. This is not in accordance with the FRS 102 Section 1A. However this is required in order to give a true and fair view.

Hillcroft Leisure Limited

Notes to the financial statements for the Year Ended 31 May 2026 (continued)

2 | ACCOUNTING POLICIES (continued)

Depreciation

Depreciation is charged so as to write off the cost of assets, other than land and properties under construction over their estimated useful lives, as follows:

Asset class | Depreciation method and rate
Land and buildings | No charge
Plant and machinery | 20% reducing balance
Motor vehicles | 25% reducing balance
Caravan hire fleet | 20% reducing balance
Office equipment | 20% reducing balance

Goodwill

Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the company’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and no amortisation is charged. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting period date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

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. If payment is deferred and the time value of money is material, the initial measurement is on a present value basis.

Hillcroft Leisure Limited

Notes to the financial statements for the Year Ended 31 May 2026 (continued)

2 | ACCOUNTING POLICIES (continued)

Financial instruments

Classification
A financial asset or a financial liability is recognised only when the company becomes a party to the contractual provisions of the instrument.
Recognition and measurement
Basic financial instruments are initially recognised at the transaction price.
Impairment
Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in profit or loss immediately.
Any reversals of impairment are recognised in profit or loss immediately, to the extent that the reversal does not result in a carrying amount of the financial asset that exceeds what the carrying amount would have been had the impairment not previously been recognised.

3 | STAFF NUMBERS

The average number of persons employed by the company (including directors) during the year, was 16 (2025 - 16).

4 | INTANGIBLE ASSETS

| Goodwill £ | Total £
Cost or valuation
At 1 June 2025 | 32,256 | 32,256
At 31 May 2026 | 32,256 | 32,256
Amortisation
Carrying amount
At 31 May 2026 | 32,256 | 32,256
At 31 May 2025 | 32,256 | 32,256

Hillcroft Leisure Limited

Notes to the financial statements for the Year Ended 31 May 2026 (continued)

5 | TANGIBLE ASSETS

| Land and buildings £ | Motor vehicles £ | Plant and machinery £ | Office equipment £ | Caravan hire fleet £ | Total £
Cost or valuation
At 1 June 2025 | 3,787,205 | 236,821 | 837,961 | 189,130 | 2,092,600 | 7,143,717
Additions | 2,362 | 40,400 | 145,712 | 949 | 269,762 | 459,185
Disposals | - | (79,967) | (28,750) | - | (94,889) | (203,606)
At 31 May 2026 | 3,789,567 | 197,254 | 954,923 | 190,079 | 2,267,473 | 7,399,296
Depreciation
At 1 June 2025 | - | 68,567 | 460,806 | 138,492 | 1,187,841 | 1,855,706
Charge for the year | - | 27,445 | 82,818 | 10,175 | 191,339 | 311,777
Eliminated on disposal | - | (16,694) | (22,138) | - | (56,559) | (95,391)
At 31 May 2026 | - | 79,318 | 521,486 | 148,667 | 1,322,621 | 2,072,092
Carrying amount
At 31 May 2026 | 3,789,567 | 117,936 | 433,437 | 41,412 | 944,852 | 5,327,204
At 31 May 2025 | 3,787,205 | 168,254 | 377,155 | 50,637 | 904,759 | 5,288,010

Included within the net book value of land and buildings above is £681,294 (2025: £681,294) in respect of leasehold land and buildings.

Hillcroft Leisure Limited

Notes to the financial statements for the Year Ended 31 May 2026 (continued)

6 | DEBTORS

Current | 2026 £ | 2025 £
Trade debtors | 71,346 | 53,839
Prepayments | 44,075 | 7,910
Other debtors | 1,931,747 | 1,707,799
| 2,047,168 | 1,769,548

7 | RELATED PARTY TRANSACTIONS

2026 | At 1 June 2025 £ | Advances to director £ | At 31 May 2026 £
Mr J A Heath
Director's loan account | - | 666,485 | 666,485
Mrs V H Heath
Director's loan account | - | 666,486 | 666,486

The overdrawn balance is unsecured and repayable on demand. Interest is charged on the overdrawn balance at a rate of 3.75% per annum.

Hillcroft Leisure Limited

Notes to the financial statements for the Year Ended 31 May 2026 (continued)

8 | CREDITORS

Creditors: amounts falling due within one year

| Note | 2026 £ | 2025 £
Due within one year |  |  |
Loans and borrowings |  | 35,920 | 26,920
Trade creditors |  | 399,763 | 193,700
Taxation and social security |  | 519,292 | 229,856
Accruals and deferred income |  | 523,581 | 761,753
Other creditors |  | 3,620 | 4,288
|  | 1,482,176 | 1,216,517

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £35,920 (2025 - £26,920).

Creditors: amounts falling due after more than one year

| Note | 2026 £ | 2025 £
Due after one year |  |  |
Loans and borrowings |  | 323,244 | 368,160

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £323,244 (2025 - £368,160).

9 | SHARE CAPITAL

Allotted, called up and fully paid shares

| 2026 | 2025
| No. | £ | No. | £
Ordinary of £1 each | 9,980 | 9,980 | 9,980 | 9,980
Ordinary A of £1 each | 10 | 10 | 10 | 10
Ordinary B of £1 each | 10 | 10 | 10 | 10
| 10,000 | 10,000 | 10,000 | 10,000