Company registration number 01286396 (England and Wales)
BREANHEATH LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025
PAGES FOR FILING WITH REGISTRAR
BREANHEATH LIMITED
CONTENTS
Page
Statement of financial position
1
Notes to the financial statements
2 - 6
BREANHEATH LIMITED
STATEMENT OF FINANCIAL POSITION
As At 31 October 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
3
171,000
228,000
Tangible assets
4
246,729
228,796
Investments
5
100
100
417,829
456,896
Current assets
Debtors
6
1,459,347
1,449,937
Cash at bank and in hand
1,628,121
1,134,287
3,087,468
2,584,224
Creditors: amounts falling due within one year
7
(1,479,250)
(1,341,212)
Net current assets
1,608,218
1,243,012
Total assets less current liabilities
2,026,047
1,699,908
Provisions for liabilities
(56,006)
(54,689)
Net assets
1,970,041
1,645,219
Capital and reserves
Called up share capital
350
350
Capital redemption reserve
100
100
Profit and loss reserves
1,969,591
1,644,769
Total equity
1,970,041
1,645,219

For the financial year ended 31 October 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 income statement within the financial statements.true

The financial statements were approved and signed by the director and authorised for issue on 31 July 2026
Mr J S Cusselle
Director
Company registration number 01286396 (England and Wales)
BREANHEATH LIMITED
NOTES TO THE FINANCIAL STATEMENTS
For The Year Ended 31 October 2025
- 2 -
1
Accounting policies
Company information

Breanheath Limited is a private company limited by shares incorporated in England and Wales. The registered office is 48 Station Road, Heaton Mersey, Stockport, Cheshire, England, SK4 3QT.

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 have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

The company has taken advantage of the exemption under section 399 of the Companies Act 2006 not to prepare consolidated accounts, on the basis that the group of which this is the parent qualifies as a small group. The financial statements present information about the company as an individual entity and not about its group.

1.2
Revenue

Turnover is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must be also met before revenue is recognised.

Sale of goods

Turnover from the sale of goods is recognised when all of the following conditions are satisfied:

Rendering services

Turnover from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:

1.3
Intangible fixed assets - goodwill

Goodwill, being the amount paid in connection with the acquisition of a business in 2023, is being amortised evenly over its estimated useful life of five years.

1.4
Intangible fixed assets other than goodwill

Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

1.5
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.

BREANHEATH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
For The Year Ended 31 October 2025
1
Accounting policies
(Continued)
- 3 -

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:

Plant and equipment
33% Straight Line
Fixtures and fittings
20% Straight Line
Motor vehicles
25% Straight Line
1.6
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

1.7
Impairment of assets

At each reporting date assets are reviewed to determine whether there is any indication that those assets have suffered an impairment loss. If there is an indication of possible impairment, the recoverable amount of any affected asset is estimated and compared with its carrying amount. If the estimated recoverable amount is lower, the carrying amount is reduced to its estimated recoverable amount, and an impairment loss is recognised immediately in the profit and loss.

Where an impairment loss subsequently reverses, the carrying amount of each asset is increased to the revised estimate of its recoverable amount, to the extent that the increased carrying amount does not exceed the carrying amount that would have been determined (net of depreciation) had no impairment loss been recognised for the asset in prior years. A reversal of an impairment loss is recognised as income immediately.

1.8
Financial instruments

Trade and other debtors included loans to related undertakings are initially recognised at the transaction price and thereafter stated at amortised cost using effective interest method, less impairment losses for bad and doubtful debts except where the effect of discounting would be immaterial. In such cases, the receivables are stated at cost less impairment losses for bad and doubtful debts.

 

Short term trade creditors are measured at transaction price. Financial liabilities that have no stated interest rate and are payable within one year shall be measured at the undiscounted amount due. Directors loan accounts accrue interest using an effective interest rate method.

1.9
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 income statement 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.

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 income statement, 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.

BREANHEATH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
For The Year Ended 31 October 2025
1
Accounting policies
(Continued)
- 4 -
1.10
Employee benefits

Short-term employee benefits are recognised as an expense in the period in which they are incurred.

1.11
Retirement benefits

The company operates a defined contribution pension scheme. Contributions payable for the year are charged in the income statement

1.12
Leases
As lessee

Rentals paid under operating leases are changed to profit or loss on a straight-line basis over the lease term.

2
Employees

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

2025
2024
Number
Number
Total
512
489
3
Intangible fixed assets
Goodwill
£
Cost
At 1 November 2024 and 31 October 2025
285,000
Amortisation and impairment
At 1 November 2024
57,000
Amortisation charged for the year
57,000
At 31 October 2025
114,000
Carrying amount
At 31 October 2025
171,000
At 31 October 2024
228,000
BREANHEATH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
For The Year Ended 31 October 2025
- 5 -
4
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
Cost
At 1 November 2024
57,182
40,263
354,752
452,197
Additions
11,522
2,922
135,380
149,824
Disposals
-
0
-
0
(137,256)
(137,256)
At 31 October 2025
68,704
43,185
352,876
464,765
Depreciation and impairment
At 1 November 2024
23,714
24,242
175,445
223,401
Depreciation charged in the year
14,489
8,349
79,500
102,338
Eliminated in respect of disposals
-
0
-
0
(107,703)
(107,703)
At 31 October 2025
38,203
32,591
147,242
218,036
Carrying amount
At 31 October 2025
30,501
10,594
205,634
246,729
At 31 October 2024
33,468
16,021
179,307
228,796
5
Fixed asset investments
2025
2024
£
£
Shares in group undertakings and participating interests
100
100
6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
904,760
979,500
Other debtors
554,587
470,437
1,459,347
1,449,937
7
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
113,013
114,037
Amounts owed to group undertakings
349
349
Corporation tax
215,827
170,186
Other taxation and social security
499,626
469,753
Other creditors
650,435
586,887
1,479,250
1,341,212
BREANHEATH LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
For The Year Ended 31 October 2025
- 6 -
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
17,129
54,735
9
Related party transactions

The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

10
Directors' transactions
Loans
% Rate
Opening balance
Amounts advanced
Interest charged
Amounts repaid
Closing balance
£
£
£
£
£
J S Cusselle
2.25
346,183
616,149
6,838
(597,000)
372,170
346,183
616,149
6,838
(597,000)
372,170
2025-10-312024-11-01falsefalsefalse31 July 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityMr J S CusselleMr J S Cusselle012863962024-11-012025-10-31012863962025-10-31012863962024-10-3101286396core:Goodwill2025-10-3101286396core:Goodwill2024-10-3101286396core:PlantMachinery2025-10-3101286396core:FurnitureFittings2025-10-3101286396core:MotorVehicles2025-10-3101286396core:PlantMachinery2024-10-3101286396core:FurnitureFittings2024-10-3101286396core:MotorVehicles2024-10-3101286396core:CurrentFinancialInstrumentscore:WithinOneYear2025-10-3101286396core:CurrentFinancialInstrumentscore:WithinOneYear2024-10-3101286396core:CurrentFinancialInstruments2025-10-3101286396core:CurrentFinancialInstruments2024-10-3101286396core:ShareCapital2025-10-3101286396core:ShareCapital2024-10-3101286396core:CapitalRedemptionReserve2025-10-3101286396core:CapitalRedemptionReserve2024-10-3101286396core:RetainedEarningsAccumulatedLosses2025-10-3101286396core:RetainedEarningsAccumulatedLosses2024-10-3101286396bus:CompanySecretaryDirector12024-11-012025-10-3101286396core:Goodwill2024-11-012025-10-3101286396core:IntangibleAssetsOtherThanGoodwill2024-11-012025-10-3101286396core:PlantMachinery2024-11-012025-10-3101286396core:FurnitureFittings2024-11-012025-10-3101286396core:MotorVehicles2024-11-012025-10-31012863962023-11-012024-10-3101286396core:Goodwill2024-10-3101286396core:PlantMachinery2024-10-3101286396core:FurnitureFittings2024-10-3101286396core:MotorVehicles2024-10-31012863962024-10-3101286396bus:PrivateLimitedCompanyLtd2024-11-012025-10-3101286396bus:FRS1022024-11-012025-10-3101286396bus:AuditExemptWithAccountantsReport2024-11-012025-10-3101286396bus:Director12024-11-012025-10-3101286396bus:CompanySecretary12024-11-012025-10-3101286396bus:SmallCompaniesRegimeForAccounts2024-11-012025-10-3101286396bus:FullAccounts2024-11-012025-10-31xbrli:purexbrli:sharesiso4217:GBP