PURE RESIDENTIAL & COMMERCIAL (BODELWYDDAN) LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025
Company Registration No. 12645036 (England and Wales)
PURE RESIDENTIAL & COMMERCIAL (BODELWYDDAN) LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 7
PURE RESIDENTIAL & COMMERCIAL (BODELWYDDAN) LIMITED
BALANCE SHEET
AS AT 31 OCTOBER 2025
31 October 2025
- 1 -
2025
2024
Notes
£
£
£
£
Current assets
Stocks
3,382,523
3,992,576
Debtors
4
1,203
8,286
Cash at bank and in hand
797
834
3,384,523
4,001,696
Creditors: amounts falling due within one year
5
(3,677,502)
(3,474,802)
Net current (liabilities)/assets
(292,979)
526,894
Creditors: amounts falling due after more than one year
6
-
0
(882,232)
Net liabilities
(292,979)
(355,338)
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
(293,079)
(355,438)
Total equity
(292,979)
(355,338)

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The directors of the company have 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 28 July 2026 and are signed on its behalf by:
C D White
Director
Company registration number 12645036 (England and Wales)
PURE RESIDENTIAL & COMMERCIAL (BODELWYDDAN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025
- 2 -
1
Accounting policies
Company information

Pure Residential & Commercial (Bodelwyddan) Limited is a private company limited by shares incorporated in England and Wales. The registered office is New Vision House, New Vision Business Park, Glascoed Road, St Asaph, Denbighshire, LL17 0LP.

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. The principal accounting policies adopted are set out below.

1.2
Going concern

The directors have prepared cash flow forecasts which demonstrate that the company will continue to meet its liabilities as they fall due for at least 12 months from the date of approval of these financial statements.true

 

This is supported by continued funding from the company’s lenders, together with financial support from its parent undertaking, and the availability of development finance facilities which are used to fund ongoing development activities. The directors expect these facilities to be repaid through a combination of property sales and ongoing funding arrangements.

 

On this basis, the directors consider it appropriate to prepare the financial statements on a going concern basis.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for 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.

Turnover for house sales is recognised at legal completion of house sales and represents the achieved sales values, the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

PURE RESIDENTIAL & COMMERCIAL (BODELWYDDAN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
1
Accounting policies
(Continued)
- 3 -
1.4
Stocks

Stocks and work in progress are stated at the lower of cost and net realisable value; costs includes materials, labour and sub-contract work.

 

The company’s land stocks comprise two main categories:

 

Type 1: land where construction has commenced at the year end and which is generally short to medium term in its development horizon.

 

Type 2: land where no construction has taken place at the year end.

 

Net realisable value for land where construction has commenced at the year end (Type 1) is assessed by estimating selling prices and associated costs (including sales and marketing expenses), taking into account current market conditions at the Balance Sheet date.

 

Land where construction has not commenced at the year end (Type 2) has its net realisable value assessed based on the land’s likely use, taking account of current estimated selling prices and associated costs, at that time, assuming an appropriate financial return to reflect current market conditions and the prevailing financial environment at the Balance Sheet date.

1.5
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.6
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.

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.

PURE RESIDENTIAL & COMMERCIAL (BODELWYDDAN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
1
Accounting policies
(Continued)
- 4 -
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.

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, bank loans, loans from fellow group companies and preference shares that are classified as debt, 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.

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.

PURE RESIDENTIAL & COMMERCIAL (BODELWYDDAN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
1
Accounting policies
(Continued)
- 5 -
Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

2
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.

3
Employees

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

2025
2024
Number
Number
Total
0
0
4
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
1,203
-
0
Other debtors
-
0
8,286
1,203
8,286
PURE RESIDENTIAL & COMMERCIAL (BODELWYDDAN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
- 6 -
5
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
750,054
-
0
Trade creditors
132
-
0
Amounts owed to group undertakings
2,886,094
3,473,392
Corporation tax
20,787
-
0
Other taxation and social security
14,455
-
0
Other creditors
5,980
1,410
3,677,502
3,474,802

The company has development loan facilities with Close Brothers Property Finance. At 31 October 2025, the outstanding balance was £750,054 (2024: £882,232).The loans are secured by a legal charge over the development property and a debenture over the assets of the company, together with personal guarantees from the directors. Interest is charged monthly at a variable rate, with a minimum rate applicable. The loans are repayable on demand and are therefore classified as amounts falling due within one year.

 

Subsequent to the year end, the facility continues to be available to the company and is expected to be repaid through property sales.

6
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
-
0
882,232
7
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006.

The auditor's report is unqualified and includes the following:

Opinion

In our opinion the financial statements:

Senior Statutory Auditor:
Jean Ellis BA FCA CTA
Statutory Auditor:
DSG Audit
Date of audit report:
28 July 2026
PURE RESIDENTIAL & COMMERCIAL (BODELWYDDAN) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
- 7 -
8
Parent company

The immediate parent company is Pure Residential & Commercial Limited, a company registered in England and Wales, company number 03262438. The registered address is the same as for Pure Residential & Commercial (Bodelwyddan) Limited.

The ultimate parent company is K&C Group (NW) Limited, a company registered in England and Wales, company number 08787609. The registered address is the same as for Pure Residential & Commercial (Bodelwyddan) Limited. K&C Group (NW) Limited is the largest group of companies into which the company's results are consolidated where the financial statements are available to the public. Copies of the consolidated financial statements of K&C Group (NW) Limited may be obtained from the Registrar of Companies at Crown Way, Cardiff, CF14 3UZ.

2025-10-312024-11-01falsefalsefalse28 July 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityMr C D WhiteMrs V R WhiteV R White126450362024-11-012025-10-31126450362025-10-31126450362024-10-3112645036core:CurrentFinancialInstrumentscore:WithinOneYear2025-10-3112645036core:CurrentFinancialInstrumentscore:WithinOneYear2024-10-3112645036core:Non-currentFinancialInstrumentscore:AfterOneYear2025-10-3112645036core:Non-currentFinancialInstrumentscore:AfterOneYear2024-10-3112645036core:CurrentFinancialInstruments2025-10-3112645036core:CurrentFinancialInstruments2024-10-3112645036core:ShareCapital2025-10-3112645036core:ShareCapital2024-10-3112645036core:RetainedEarningsAccumulatedLosses2025-10-3112645036core:RetainedEarningsAccumulatedLosses2024-10-3112645036bus:Director12024-11-012025-10-31126450362023-11-012024-10-3112645036core:Non-currentFinancialInstruments2025-10-3112645036core:Non-currentFinancialInstruments2024-10-3112645036bus:PrivateLimitedCompanyLtd2024-11-012025-10-3112645036bus:FRS1022024-11-012025-10-3112645036bus:Audited2024-11-012025-10-3112645036bus:Director22024-11-012025-10-3112645036bus:CompanySecretary12024-11-012025-10-3112645036bus:SmallCompaniesRegimeForAccounts2024-11-012025-10-3112645036bus:FullAccounts2024-11-012025-10-31xbrli:purexbrli:sharesiso4217:GBP