Company registration number 01807258 (England and Wales)
POLHILL GARDEN CENTRE LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
POLHILL GARDEN CENTRE LIMITED
COMPANY INFORMATION
Directors
D Novell
A Novell
R Dymond
J Novell
M Novell
R Wood
P A Bensted
Secretary
D Novell
Company number
01807258
Registered office
London Road
Badgers Mount
Nr Sevenoaks
Kent
TN14 7BD
Auditor
Perrys Audit Limited
Chartered Accountants
4th Floor
399-401 Strand
London
United Kingdom
WC2R 0LT
POLHILL GARDEN CENTRE LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Profit and loss account
5
Statement of comprehensive income
6
Balance sheet
7
Statement of changes in equity
8
Statement of cash flows
9
Notes to the financial statements
10 - 22
Independent auditor's report
23 - 26
POLHILL GARDEN CENTRE LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 1 -
The directors present the strategic report for the year ended 31 December 2025.
Principal activities
The principal activity of the company in the year under review was that of the sale of horticultural and associated goods.
Review of the business
Development and performance of the company’s business during the financial year:
Turnover and Profit after tax increased in the year.
There was a strong increase in turnover in 2025 in core gardening, and our outdoor living and barbecue sales continue to show strong growth.
Position of the company’s business at the end of the year:
Net assets at the end of the year were £1,735,436.
Future developments
In 2025 we started the process of obtaining planning consent to build a six court purpose built Padel centre with accompanying restaurant, function room, changing rooms and gym.
Planning consent was granted in early 2026 and the project started in April 2026. We are anticipating the centre is to open in late 2026.
Principal risks and uncertainties
The principal risk facing the company is the weather. The garden centre largely consists of heated buildings and covered outdoor areas which mitigates the effects of bad weather.
Management of financial risks
The company’s activities involve various financial risks. Management review these risks and implement policies to minimise them.
The company has little exposure to currency risk as most of its transactions are conducted in sterling.
Credit risk is primarily attributable to trade and other debtors. The amounts in the balance sheet are net of allowances for doubtful debts where applicable.
The company has interest-rate risk relating to its bank borrowings, although interest rates remain low. The company has low liquidity risk and low cash flow risk due to its bank deposits.
Key performance indicators
The company's key financial and other performance indicators during the year were as follows:
| | | |
Turnover 2025 £14,849,215 2024 £13,608,069 | | | |
Gross profit 2025 £7,157,896 2024 £6,521,941 | | | |
Gross profit % 2025 48% 2024 48% | | | |
Profit after tax 2025 £484,850 2024 £340,390 | | | |
POLHILL GARDEN CENTRE LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 2 -
D Novell
Director
16 July 2026
POLHILL GARDEN CENTRE LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
The directors present their annual report and financial statements for the year ended 31 December 2025.
Results and dividends
The results for the year are set out on page 5.
Ordinary dividends were paid amounting to £645,000. The directors do not recommend payment of a final dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
D Novell
A Novell
R Dymond
J Novell
M Novell
R Wood
P A Bensted
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
On behalf of the board
D Novell
Director
16 July 2026
POLHILL GARDEN CENTRE LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 4 -
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.
In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
POLHILL GARDEN CENTRE LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2025
- 5 -
2025
2024
Notes
£
£
Turnover
3
14,849,215
13,608,069
Cost of sales
(7,691,319)
(7,086,128)
Gross profit
7,157,896
6,521,941
Administrative expenses
(7,039,490)
(6,589,951)
Other operating income
780,122
760,676
Operating profit
4
898,528
692,666
Interest receivable and similar income
7
16,306
11,925
Interest payable and similar expenses
8
(231,438)
(207,765)
Profit before taxation
683,396
496,826
Tax on profit
9
(198,546)
(156,436)
Profit for the financial year
484,850
340,390
The profit and loss account has been prepared on the basis that all operations are continuing operations.
POLHILL GARDEN CENTRE LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2025
- 6 -
2025
2024
£
£
Profit for the year
484,850
340,390
Other comprehensive income
-
-
Total comprehensive income for the year
484,850
340,390
POLHILL GARDEN CENTRE LIMITED (REGISTERED NUMBER: 01807258)
BALANCE SHEET
AS AT
31 DECEMBER 2025
31 December 2025
- 7 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
11
2,824,177
2,840,386
Current assets
Stocks
12
1,652,025
1,654,388
Debtors
13
572,344
336,600
Cash at bank and in hand
3,008,797
995,620
5,233,166
2,986,608
Creditors: amounts falling due within one year
14
(1,909,603)
(1,976,966)
Net current assets
3,323,563
1,009,642
Total assets less current liabilities
6,147,740
3,850,028
Creditors: amounts falling due after more than one year
15
(4,276,294)
(1,825,633)
Provisions for liabilities
Deferred tax liability
18
136,010
128,809
(136,010)
(128,809)
Net assets
1,735,436
1,895,586
Capital and reserves
Called up share capital
20
9,550
9,550
Share premium account
34,521
34,521
Profit and loss reserves
1,691,365
1,851,515
Total equity
1,735,436
1,895,586
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved by the board of directors and authorised for issue on 16 July 2026 and are signed on its behalf by:
D Novell
Director
POLHILL GARDEN CENTRE LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2025
- 8 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2024
9,550
34,521
2,064,320
2,108,391
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
340,390
340,390
Dividends
10
-
-
(553,195)
(553,195)
Balance at 31 December 2024
9,550
34,521
1,851,515
1,895,586
Year ended 31 December 2025:
Profit and total comprehensive income
-
-
484,850
484,850
Dividends
10
-
-
(645,000)
(645,000)
Balance at 31 December 2025
9,550
34,521
1,691,365
1,735,436
POLHILL GARDEN CENTRE LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 9 -
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
24
1,291,684
1,118,843
Interest paid
(231,438)
(207,765)
Income taxes paid
(162,577)
(168,537)
Net cash inflow from operating activities
897,669
742,541
Investing activities
Purchase of tangible fixed assets
(400,547)
(371,079)
Proceeds from disposal of tangible fixed assets
48,750
20,249
Interest received
16,306
11,925
Net cash used in investing activities
(335,491)
(338,905)
Financing activities
Proceeds from new bank loans
2,650,000
Repayment of bank loans
(550,408)
(120,683)
Payment of finance leases obligations
(3,593)
(34,300)
Dividends paid
(645,000)
(553,195)
Net cash generated from/(used in) financing activities
1,450,999
(708,178)
Net increase/(decrease) in cash and cash equivalents
2,013,177
(304,542)
Cash and cash equivalents at beginning of year
995,620
1,300,162
Cash and cash equivalents at end of year
3,008,797
995,620
POLHILL GARDEN CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 10 -
1
Accounting policies
Company information
Polhill Garden Centre Limited is a private company limited by shares incorporated in England and Wales. The registered office is London Road, Badgers Mount, Nr Sevenoaks, Kent, TN14 7BD.
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.
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.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Going concern
Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Revenue
Turnover is recognised at the fair value of consideration received or receivable for the goods 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. The following criteria must also be met before turnover is recognised.
The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:
Turnover for the sale of goods is recognised when all of the following conditions are met:
- The company has transferred the significant risks and rewards of ownership to the buyer;
- The amount of turnover can be recognised reliably and;
- It is probable that the company will receive the consideration due under the transaction.
1.4
Tangible fixed assets
Tangible fixed assets are measured at cost, 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:
Freehold buildings
3.3% per annum straight line
Leasehold land and buildings
Buildings 2-20% per annum straight line. Land is not depreciated
Plant and equipment
5-20% per annum straight line
Motor vehicles
20% per annum reducing balance
POLHILL GARDEN CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 11 -
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
Stocks
Stocks 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 stocks to their present location and condition.
1.6
Financial instruments
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
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 are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
POLHILL GARDEN CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 12 -
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.7
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.
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.
1.8
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.9
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.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
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.
As lessor
When the company acts as a lessor, a lease is classified as a finance lease whenever it transfers substantially all the risks and rewards of ownership of the underlying asset to the lessee, either at the end of the lease term or for the major part of the economic life of the asset. All other leases are classified as operating leases. If an arrangement contains both lease and non-lease components, the company allocates the consideration in the contract to the two elements.
POLHILL GARDEN CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 13 -
Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.
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.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Stock provisions
Stock provisions are made at 100% for stock lines where there have been no sales in the last 12 months.
3
Turnover and other revenue
2025
2024
£
£
Turnover analysed by class of business
Sale of goods
14,572,211
13,348,749
Management charges
277,004
259,320
14,849,215
13,608,069
2025
2024
£
£
Turnover analysed by geographical market
United Kingdom
14,849,215
13,608,069
POLHILL GARDEN CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
3
Turnover and other revenue
(Continued)
- 14 -
2025
2024
£
£
Other revenue
Interest income
16,306
11,925
Rental income
780,122
753,009
Other income
-
7,667
4
Operating profit
2025
2024
Operating profit for the year is stated after charging/(crediting):
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
18,315
16,225
Depreciation of tangible fixed assets
392,247
478,435
Profit on disposal of tangible fixed assets
(24,241)
(5,249)
Operating lease charges
300,853
296,963
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
200
198
Their aggregate remuneration comprised:
2025
2024
£
£
Wages and salaries
3,659,003
3,394,071
Social security costs
390,261
279,694
Pension costs
81,734
77,771
4,130,998
3,751,536
6
Directors' remuneration
2025
2024
£
£
Remuneration for qualifying services
537,486
533,688
POLHILL GARDEN CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
6
Directors' remuneration
(Continued)
- 15 -
Remuneration disclosed above include the following amounts paid to the highest paid director:
2025
2024
£
£
Remuneration for qualifying services
104,086
101,588
7
Interest receivable and similar income
2025
2024
£
£
Interest income
Interest on bank deposits
16,306
11,925
2025
2024
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
16,306
11,925
8
Interest payable and similar expenses
2025
2024
£
£
Interest on financial liabilities measured at amortised cost
Interest on bank overdrafts and loans
61,088
40,706
Dividends on redeemable preference shares not classified as equity
43,600
43,600
Other interest on financial liabilities
114,995
110,434
219,683
194,740
Other finance costs
Interest on finance leases and hire purchase contracts
11,755
13,025
231,438
207,765
9
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
191,345
162,577
POLHILL GARDEN CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
9
Taxation
2025
2024
£
£
(Continued)
- 16 -
Deferred tax
Origination and reversal of timing differences
7,201
(6,141)
Total tax charge
198,546
156,436
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
Profit before taxation
683,396
496,826
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2024: 25.00%)
170,849
124,207
Tax effect of expenses that are not deductible in determining taxable profit
9,554
13,464
Depreciation on assets not qualifying for tax allowances
18,143
18,765
Taxation charge for the year
198,546
156,436
10
Dividends
2025
2024
£
£
Interim paid
645,000
553,195
POLHILL GARDEN CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 17 -
11
Tangible fixed assets
Freehold buildings
Leasehold land and buildings
Plant and equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2025
561,261
3,255,785
6,766,096
818,707
11,401,849
Additions
35,424
211,488
153,635
400,547
Disposals
(126,047)
(126,047)
At 31 December 2025
561,261
3,291,209
6,977,584
846,295
11,676,349
Depreciation and impairment
At 1 January 2025
129,028
1,646,813
6,237,536
548,086
8,561,463
Depreciation charged in the year
7,221
74,566
209,218
101,242
392,247
Eliminated in respect of disposals
(101,538)
(101,538)
At 31 December 2025
136,249
1,721,379
6,446,754
547,790
8,852,172
Carrying amount
At 31 December 2025
425,012
1,569,830
530,830
298,505
2,824,177
At 31 December 2024
432,233
1,608,972
528,560
270,621
2,840,386
Included within tangible fixed assets are assets held under finance leases or hire purchase contracts, as follows:
2025
2024
£
£
Motor vehicles
224,127
216,460
12
Stocks
2025
2024
£
£
Finished goods and goods for resale
1,652,025
1,654,388
POLHILL GARDEN CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 18 -
13
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
94,042
43,714
Other debtors
63,922
79,404
Prepayments and accrued income
414,380
213,482
572,344
336,600
14
Creditors: amounts falling due within one year
2025
2024
Notes
£
£
Bank loans
16
182,862
374,172
Obligations under finance leases
17
86,258
99,610
Trade creditors
577,437
503,315
Corporation tax
191,345
162,577
Other taxation and social security
660,625
556,041
Other creditors
49,933
59,940
Accruals and deferred income
161,143
221,311
1,909,603
1,976,966
15
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Bank loans and overdrafts
16
2,406,758
115,856
Obligations under finance leases
17
69,036
59,277
Other borrowings
16
650,000
650,000
Other creditors
1,150,500
1,000,500
4,276,294
1,825,633
POLHILL GARDEN CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 19 -
16
Loans and overdrafts
2025
2024
£
£
Bank loans
2,589,620
490,028
Preference shares
650,000
650,000
3,239,620
1,140,028
Payable within one year
182,862
374,172
Payable after one year
3,056,758
765,856
Bank loans are secured by way of fixed and floating charges over the assets of the company.
Bank borrowings
The company has two bank loans with details as follows:
A bank loan with an interest rate 2.24% above base rate and a maturity date of 31st August 2027. The carrying amount at the year end is £115,872 (2024 - £180,871).
A bank loan with an interest rate 2% above base rate and a maturity date of 30th September 2030. The carrying amount at the year end is £2,473,748 (2024 - nil).
17
Finance lease obligations
2025
2024
Amounts due:
£
£
Within one year
86,258
99,610
After more than one year
69,036
59,277
155,294
158,887
2025
2024
Future minimum lease payments due under finance leases:
£
£
Within one year
86,258
99,610
In two to five years
69,036
59,277
155,294
158,887
POLHILL GARDEN CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 20 -
18
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
136,010
128,809
2025
Movements in the year:
£
Liability at 1 January 2025
128,809
Charge to profit or loss
7,201
Liability at 31 December 2025
136,010
The deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.
19
Retirement benefit schemes
2025
2024
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
81,734
77,771
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.
20
Share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
9,550
9,550
9,550
9,550
21
Operating lease commitments
As lessee
POLHILL GARDEN CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
21
Operating lease commitments
(Continued)
- 21 -
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
2025
2024
£
£
Within 1 year
232,167
270,955
Years 2-5
280,521
452,398
After 5 years
3,781,479
3,841,479
4,294,167
4,564,832
Rents are receivable from concessions of £780,122 (2024 £753,009).
22
Capital commitments
As at 31st December 2025, the company had capital commitments not included on the balance sheet of £261,388 in respect of the supply of Woodpad cover for the Padel Court project. This commitment is expected to be settled within the next financial year.
23
Related party transactions
Transactions with related parties
At the balance sheet date £59,637 (2024 £67,059) was receivable from Garden & Plant Centre Developments Ltd, a company in which Mr D J Novell is a director. The amount was included within debtors. Income received in the year was £277,004 (2024 £259,320).
At the balance sheet date £4,285 (2024 £12,344) was receivable from Bellr Group Ltd, a company in which Mr M Novell and Mr J Novell are directors. The amount was included within debtors. Income received in the year was £nil (2024 £12,344).
POLHILL GARDEN CENTRE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 22 -
24
Cash generated from operations
2025
2024
£
£
Profit after taxation
484,850
340,390
Adjustments for:
Taxation charged
198,546
156,436
Finance costs
231,438
207,765
Investment income
(16,306)
(11,925)
Gain on disposal of tangible fixed assets
(24,241)
(5,249)
Depreciation and impairment of tangible fixed assets
392,247
478,435
Movements in working capital:
Decrease in stocks
2,363
229,614
(Increase)/decrease in debtors
(235,744)
6,902
Increase/(decrease) in creditors
258,531
(283,525)
Cash generated from operations
1,291,684
1,118,843
25
Analysis of changes in net debt
1 January 2025
Cash flows
31 December 2025
£
£
£
Cash at bank and in hand
995,620
2,013,177
3,008,797
Borrowings excluding overdrafts
(1,140,028)
(2,099,592)
(3,239,620)
Lease liabilities
(158,887)
3,593
(155,294)
(303,295)
(82,822)
(386,117)
POLHILL GARDEN CENTRE LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF POLHILL GARDEN CENTRE LIMITED
- 23 -
Opinion
We have audited the financial statements of Polhill Garden Centre Limited (the 'company') for the year ended 31 December 2025 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 December 2025 and of its profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
POLHILL GARDEN CENTRE LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF POLHILL GARDEN CENTRE LIMITED (CONTINUED)
- 24 -
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
POLHILL GARDEN CENTRE LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF POLHILL GARDEN CENTRE LIMITED (CONTINUED)
- 25 -
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
We gained an understanding of the legal and regulatory framework applicable to the company and the industry in which it operates, and considered the risk of acts by the company that were contrary to applicable laws and regulations, including fraud.
We designed audit procedures to respond to the risk, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.
We focused on laws and regulations which could give rise to a material misstatement in the revised financial statements, including, but not limited to, the Companies Act 2006 and UK tax legislation. Our tests included agreeing the revised financial statement disclosures to underlying supporting documentation and enquiries with management.
We did not identify any key audit matters relating to irregularities, including fraud. As in all our audits, we also addressed the risk of management override of internal controls, including testing journals and evaluating whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
We are also required to report whether in our opinion the original financial statements failed to comply with the requirements of the Companies Act 2006 in the respects identified by the directors. The audit of revised financial statements includes the performance of procedures to assess whether the revisions made by the directors are appropriate and have been properly made.
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
(Senior Statutory Auditor)
For and on behalf of Perrys Audit Limited, Statutory Auditor
Chartered Accountants
4th Floor
399-401 Strand
London
WC2R 0LT
United Kingdom
17 July 2026
POLHILL GARDEN CENTRE LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF POLHILL GARDEN CENTRE LIMITED (CONTINUED)
- 26 -
2025-12-312025-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.100A NovellR DymondJ NovellM NovellR WoodP A BenstedP BenstedD Novell018072582025-01-012025-12-3101807258bus:CompanySecretaryDirector12025-01-012025-12-3101807258bus:Director12025-01-012025-12-3101807258bus:Director22025-01-012025-12-3101807258bus:Director32025-01-012025-12-3101807258bus:Director42025-01-012025-12-3101807258bus:Director52025-01-012025-12-3101807258bus:Director62025-01-012025-12-3101807258bus:CompanySecretary12025-01-012025-12-3101807258bus:Director72025-01-012025-12-3101807258bus:RegisteredOffice2025-01-012025-12-31018072582025-12-31018072582024-01-012024-12-3101807258core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3101807258core:RetainedEarningsAccumulatedLosses2025-01-012025-12-31018072582024-12-3101807258core:LandBuildingscore:OwnedOrFreeholdAssets2025-12-3101807258core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-12-3101807258core:PlantMachinery2025-12-3101807258core:MotorVehicles2025-12-3101807258core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3101807258core:LandBuildings2024-12-3101807258core:PlantMachinery2024-12-3101807258core:MotorVehicles2024-12-3101807258core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3101807258core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3101807258core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-3101807258core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3101807258core:Non-currentFinancialInstruments2025-12-3101807258core:Non-currentFinancialInstruments2024-12-3101807258core:ShareCapital2025-12-3101807258core:ShareCapital2024-12-3101807258core:SharePremium2025-12-3101807258core:SharePremium2024-12-3101807258core:RetainedEarningsAccumulatedLosses2025-12-3101807258core:RetainedEarningsAccumulatedLosses2024-12-3101807258core:ShareCapital2023-12-3101807258core:SharePremium2023-12-3101807258core:RetainedEarningsAccumulatedLosses2023-12-3101807258core:ShareCapitalOrdinaryShareClass12025-12-3101807258core:ShareCapitalOrdinaryShareClass12024-12-310180725812025-01-012025-12-310180725812024-01-012024-12-310180725822025-01-012025-12-310180725822024-01-012024-12-31018072582024-12-31018072582023-12-3101807258core:LandBuildingscore:OwnedOrFreeholdAssets2025-01-012025-12-3101807258core:LandBuildingscore:LongLeaseholdAssets2025-01-012025-12-3101807258core:PlantMachinery2025-01-012025-12-3101807258core:MotorVehicles2025-01-012025-12-3101807258core:UKTax2025-01-012025-12-3101807258core:UKTax2024-01-012024-12-3101807258core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3101807258core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3101807258core:PlantMachinery2024-12-3101807258core:MotorVehicles2024-12-3101807258core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-01-012025-12-3101807258core:CurrentFinancialInstruments2025-12-3101807258core:CurrentFinancialInstruments2024-12-3101807258core:Non-currentFinancialInstruments12025-12-3101807258core:Non-currentFinancialInstruments12024-12-3101807258core:WithinOneYear2025-12-3101807258core:WithinOneYear2024-12-3101807258core:BetweenTwoFiveYears2025-12-3101807258core:BetweenTwoFiveYears2024-12-3101807258bus:OrdinaryShareClass12025-01-012025-12-3101807258bus:OrdinaryShareClass12025-12-3101807258bus:OrdinaryShareClass12024-12-3101807258core:MoreThanFiveYears2025-12-3101807258core:MoreThanFiveYears2024-12-3101807258bus:PrivateLimitedCompanyLtd2025-01-012025-12-3101807258bus:FRS1022025-01-012025-12-3101807258bus:Audited2025-01-012025-12-3101807258bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP