Walters Developments Limited 08624775 false 2024-08-01 2025-07-31 2025-07-31 The principal activity of the company is Development of building projects Digita Accounts Production Advanced 6.30.9574.0 true true true 08624775 2024-08-01 2025-07-31 08624775 2025-07-31 08624775 core:HirePurchaseContracts core:CurrentFinancialInstruments 2025-07-31 08624775 core:CurrentFinancialInstruments 2025-07-31 08624775 core:CurrentFinancialInstruments core:WithinOneYear 2025-07-31 08624775 core:CurrentFinancialInstruments core:Secured 2025-07-31 08624775 core:Non-currentFinancialInstruments 2025-07-31 08624775 core:Non-currentFinancialInstruments core:AfterOneYear 2025-07-31 08624775 core:FurnitureFittings 2025-07-31 08624775 core:LandBuildings core:LongLeaseholdAssets 2025-07-31 08624775 core:MotorVehicles 2025-07-31 08624775 core:OfficeEquipment 2025-07-31 08624775 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2025-07-31 08624775 core:OtherRelatedParties 2025-07-31 08624775 1 2025-07-31 08624775 bus:SmallEntities 2024-08-01 2025-07-31 08624775 bus:AuditExemptWithAccountantsReport 2024-08-01 2025-07-31 08624775 bus:FilletedAccounts 2024-08-01 2025-07-31 08624775 bus:SmallCompaniesRegimeForAccounts 2024-08-01 2025-07-31 08624775 bus:RegisteredOffice 2024-08-01 2025-07-31 08624775 bus:Director1 2024-08-01 2025-07-31 08624775 bus:Director2 2024-08-01 2025-07-31 08624775 bus:PrivateLimitedCompanyLtd 2024-08-01 2025-07-31 08624775 core:Buildings 2024-08-01 2025-07-31 08624775 core:ComputerEquipment 2024-08-01 2025-07-31 08624775 core:FurnitureFittings 2024-08-01 2025-07-31 08624775 core:LandBuildings core:LongLeaseholdAssets 2024-08-01 2025-07-31 08624775 core:MotorVehicles 2024-08-01 2025-07-31 08624775 core:OfficeEquipment 2024-08-01 2025-07-31 08624775 core:KeyManagementPersonnel 2024-08-01 2025-07-31 08624775 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2024-08-01 2025-07-31 08624775 core:OtherRelatedParties 2024-08-01 2025-07-31 08624775 core:OtherRelatedPartyRelationshipType1ComponentTotalRelatedParties 2024-08-01 2025-07-31 08624775 1 2024-08-01 2025-07-31 08624775 countries:EnglandWales 2024-08-01 2025-07-31 08624775 1 2024-08-01 2025-07-31 08624775 2024-07-31 08624775 core:FurnitureFittings 2024-07-31 08624775 core:LandBuildings core:LongLeaseholdAssets 2024-07-31 08624775 core:MotorVehicles 2024-07-31 08624775 core:OfficeEquipment 2024-07-31 08624775 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2024-07-31 08624775 core:OtherRelatedParties 2024-07-31 08624775 1 2024-07-31 08624775 2023-08-01 2024-07-31 08624775 2024-07-31 08624775 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-07-31 08624775 core:CurrentFinancialInstruments 2024-07-31 08624775 core:CurrentFinancialInstruments core:WithinOneYear 2024-07-31 08624775 core:CurrentFinancialInstruments core:Secured 2024-07-31 08624775 core:Non-currentFinancialInstruments 2024-07-31 08624775 core:Non-currentFinancialInstruments core:AfterOneYear 2024-07-31 08624775 core:FurnitureFittings 2024-07-31 08624775 core:LandBuildings core:LongLeaseholdAssets 2024-07-31 08624775 core:MotorVehicles 2024-07-31 08624775 core:OfficeEquipment 2024-07-31 08624775 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2024-07-31 08624775 core:OtherRelatedParties 2024-07-31 08624775 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2023-08-01 2024-07-31 08624775 core:OtherRelatedParties 2023-08-01 2024-07-31 08624775 2023-07-31 08624775 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2023-07-31 08624775 core:OtherRelatedParties 2023-07-31 iso4217:GBP xbrli:pure

Registration number: 08624775

Walters Developments Limited

Annual Report and Unaudited Financial Statements

for the Year Ended 31 July 2025

 

Walters Developments Limited

Contents

Balance Sheet

1 to 2

Notes to the Unaudited Financial Statements

3 to 10

 

Walters Developments Limited

(Registration number: 08624775)
Balance Sheet as at 31 July 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

4

166,176

168,086

Current assets

 

Stocks

5

1,021,000

1,348,541

Debtors

6

172,269

427,841

Cash at bank and in hand

 

191,338

71,206

 

1,384,607

1,847,588

Creditors: Amounts falling due within one year

7

(852,163)

(1,578,210)

Net current assets

 

532,444

269,378

Total assets less current liabilities

 

698,620

437,464

Creditors: Amounts falling due after more than one year

7

(29,384)

(35,111)

Provisions for liabilities

(3,296)

(2,868)

Net assets

 

665,940

399,485

Capital and reserves

 

Called up share capital

100

100

Retained earnings

665,840

399,385

Shareholders' funds

 

665,940

399,485

 

Walters Developments Limited

(Registration number: 08624775)
Balance Sheet as at 31 July 2025

For the financial year ending 31 July 2025 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 31 July 2026 and signed on its behalf by:
 

K H Walters
Director

B J Walters
Director

 
     
 

Walters Developments Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2025

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:
Pond House Farm
Rosemary Lane
Freshford
Bath
Somerset
BA2 7UD

These financial statements were authorised for issue by the Board on 31 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 have been prepared in accordance with Financial Reporting Standard 102 Section 1A smaller entities - 'The Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland' and the Companies Act 2006 (as applicable to companies subject to the small companies' regime).

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 and presentational currency of the company, and rounded to the nearest £.

Going concern

The financial statements have been prepared on a going concern basis. As at the date of signing the financial statements, the directors confirm that the company is in a position to meet its liabilities for a period of 12 months and that there are no foreseeable events which may give rise to liabilities which exceed the company’s ability to pay.

 

Walters Developments Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2025

Key sources of estimation uncertainty

In the application of the company's accounting policies the director(s) are required to make judgements, estimates and assumptions about the carrying amounts 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, if the revision affects only that period, or in the period of revision and future periods if the revision affects both current and future periods.

Revenue recognition

Revenue comprises the fair value of the consideration received or receivable for the sale of goods and for the provision of services in the ordinary course of the company’s activities. Revenue is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue for the sale of goods when all the following conditions are satisfied:
a) the significant risks and rewards of ownership have been transferred to the buyer;
b) the company retains no continuing involvement or control over the goods;
c) the amount of revenue can be reliably measured;
d) it is probable that future economic benefits will flow to the company; and
e) specific criteria have been met for each of the company's activities.

The company recognises revenue from the provision of services 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:
a) the amount of revenue can be reliably measured;
b) it is probable that future economic benefit will flow to the company;
c) the stage of completion of the contract at the end of the reporting period can be reliably measured; and
d) the costs incurred and the costs to complete the contract can be reliably measured.
 

Rental income recognition

Rental income is accounted for on an accruals basis.

Government grants

Government grants are recognised when it is reasonable to expect that the grants will be received
and that all related conditions will be met, usually on submission of a valid claim or payment.

Government grants in respect of capital expenditure are credited to a deferred income account and
are released to profit over the expected useful lives of the relevant assets by equal annual
instalments.

Grants of a revenue nature are credited to income so as to match them with the expenditure to which
they relate.

Tax

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.

 

Walters Developments Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2025

The current income 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 Balance Sheet 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.

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

Fixtures and fittings

15% reducing balance

Motor vehicles

33% reducing balance

Computer equipment

33% straight line

Long leasehold

Nil

Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Debtors

Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts due according to the original terms of the receivables.

Stocks

Work in progress is stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

The cost of finished goods and work in progress 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. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit or loss.

 

Walters Developments Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2025

Creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the company does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings

Interest-bearing borrowings are initially recognised at fair value, which may be presented either gross or net of directly attributable transaction costs, as appropriate to the nature of the borrowing. Subsequently, borrowings are measured at amortised cost, with any difference between the initial carrying amount and the amount due on redemption recognised in the profit and loss account over the term of the borrowing using the effective interest method.

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.

Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee.

Assets held under finance leases are recognised at the lower of their fair value at inception of the lease and the present value of the minimum lease payments. These assets are depreciated on a straight-line basis over the shorter of the useful life of the asset and the lease term. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation.

Lease payments are apportioned between finance costs in the profit and loss account and reduction of the lease obligation so as to achieve a constant periodic rate of interest on the remaining balance of the liability.

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.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year was 2 (2024 - 2).

 

Walters Developments Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2025

4

Tangible assets

Long leasehold
£

Fixture and fittings
£

Computer equipment
£

Motor vehicles
 £

Total
£

Cost or valuation

At 1 August 2024

152,994

2,414

6,467

44,373

206,248

Additions

-

-

1,570

-

1,570

At 31 July 2025

152,994

2,414

8,037

44,373

207,818

Depreciation

At 1 August 2024

-

1,861

6,467

29,834

38,162

Charge for the year

-

83

489

2,908

3,480

At 31 July 2025

-

1,944

6,956

32,742

41,642

Carrying amount

At 31 July 2025

152,994

470

1,081

11,631

166,176

At 31 July 2024

152,994

553

-

14,539

168,086

Included within the net book value of land and buildings above is £152,994 (2024 - £152,994) in respect of long leasehold land and buildings.
 

5

Stocks

2025
£

2024
£

Work in progress

1,021,000

1,348,541

6

Debtors

Note

2025
£

2024
£

Trade debtors

 

-

11,542

Amounts owed by related parties

9

101,697

340,711

Other debtors

 

14,946

-

Prepayments

 

55,626

75,588

 

172,269

427,841

 

Walters Developments Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2025

7

Creditors

Due within one year

Note

2025
£

2024
£

 

Loans and borrowings

8

398,386

1,014,319

Trade creditors

 

27,751

44,515

Amounts due to related parties

9

266,734

464,018

Social security and other taxes

 

107,945

17,922

Other creditors

 

24,614

3,497

Accruals

 

26,733

33,472

Deferred income

 

-

467

 

852,163

1,578,210

Due after one year

 

Loans and borrowings

8

29,384

35,111

8

Loans and borrowings

Current loans and borrowings

2025
£

2024
£

Bank borrowings

5,586

5,445

Hire purchase contracts

-

4,066

Secured debts

392,800

1,004,808

398,386

1,014,319

Non-current loans and borrowings

2025
£

2024
£

Bank borrowings

29,384

35,111

Hire purchase contracts are secured against the assets to which they relate.

Secured debts are secured against the properties included in work in progress to which they relate.

 

Walters Developments Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2025

9

Related party transactions

The company has taken advantage of the exemption conferred by FRS 102 s.33.1A not to disclose transactions with other wholly owned members of the group.
 

Transactions with directors

2025

At 1 August 2024
£

Advances to director
£

Repayments by director
£

At 31 July 2025
£

Transactions with directors

-

63,025

(18,742)

44,283

 

Loans to directors are repayable on demand and interest is charged at the approved HMRC rates.

Summary of transactions with other related parties

Loans from related parties

2025

Key management
£

Other related parties
£

Total
£

At start of period

155,283

308,735

464,018

Advanced

60,291

13,000

73,291

Repaid

(207,575)

(63,000)

(270,575)

At end of period

7,999

258,735

266,734

2024

Key management
£

Other related parties
£

Total
£

At start of period

171,871

350,517

522,388

Advanced

219,148

28,266

247,414

Repaid

(235,736)

(70,048)

(305,784)

At end of period

155,283

308,735

464,018

Terms of loans from related parties

Loans from key management are interest free and repayable on demand.

 Loans from other related parties consist of:
- A loan from Mr J Walters, father of Director Mr B Walters. The loan is repayable on demand and interest is charged at 5.2%.
- A loan from Walters Family Partnership LLP, of which Directors K Walters and B walters are both members. The loan is interest free and repayable on demand.

 

Walters Developments Limited

Notes to the Unaudited Financial Statements for the Year Ended 31 July 2025

10

Parent and ultimate parent undertaking

The company's immediate parent is BKW Property Limited, incorporated in England and Wales.

The registered office of BKW Property Limited is Pond House Farm, Rosemary Lane, Freshford, Bath, Somerset, BA2 3UD.