Silverfin false false 31/03/2026 01/04/2025 31/03/2026 J Hedgeman 20/01/1997 19 August 2026 The principal activity of the Company during the financial year was that of the provision of ferry crossings and harbour cruises. 03297400 2026-03-31 03297400 bus:Director1 2026-03-31 03297400 2025-03-31 03297400 core:CurrentFinancialInstruments 2026-03-31 03297400 core:CurrentFinancialInstruments 2025-03-31 03297400 core:Non-currentFinancialInstruments 2026-03-31 03297400 core:Non-currentFinancialInstruments 2025-03-31 03297400 core:ShareCapital 2026-03-31 03297400 core:ShareCapital 2025-03-31 03297400 core:RetainedEarningsAccumulatedLosses 2026-03-31 03297400 core:RetainedEarningsAccumulatedLosses 2025-03-31 03297400 core:PlantMachinery 2025-03-31 03297400 core:FurnitureFittings 2025-03-31 03297400 core:PlantMachinery 2026-03-31 03297400 core:FurnitureFittings 2026-03-31 03297400 bus:OrdinaryShareClass1 2026-03-31 03297400 2025-04-01 2026-03-31 03297400 bus:FilletedAccounts 2025-04-01 2026-03-31 03297400 bus:SmallEntities 2025-04-01 2026-03-31 03297400 bus:AuditExemptWithAccountantsReport 2025-04-01 2026-03-31 03297400 bus:PrivateLimitedCompanyLtd 2025-04-01 2026-03-31 03297400 bus:Director1 2025-04-01 2026-03-31 03297400 core:PlantMachinery 2025-04-01 2026-03-31 03297400 core:FurnitureFittings 2025-04-01 2026-03-31 03297400 2024-04-01 2025-03-31 03297400 core:Non-currentFinancialInstruments 2025-04-01 2026-03-31 03297400 bus:OrdinaryShareClass1 2025-04-01 2026-03-31 03297400 bus:OrdinaryShareClass1 2024-04-01 2025-03-31 iso4217:GBP xbrli:pure xbrli:shares

Company No: 03297400 (England and Wales)

# BROWNSEA ISLAND FERRIES LIMITED

### Unaudited Financial Statements
For the financial year ended 31 March 2026
Pages for filing with the registrar

BROWNSEA ISLAND FERRIES LIMITED

## Unaudited Financial Statements

For the financial year ended 31 March 2026

Contents

BROWNSEA ISLAND FERRIES LIMITED

## BALANCE SHEET

As at 31 March 2026
BROWNSEA ISLAND FERRIES LIMITED

## BALANCE SHEET (continued)

As at 31 March 2026

| Note | 2026 |  | 2025
|  | £ |  | £
Fixed assets |  |  |  |
Tangible assets | 3 | 0 |  | 351,845
|  | 0 |  | 351,845
Current assets |  |  |  |
Debtors | 4 | 23,940 |  | 33,348
Cash at bank and in hand |  | 122,779 |  | 304,676
|  | 146,719 |  | 338,024
Creditors: amounts falling due within one year | 5 | ( 67,855) |  | ( 86,209)
Net current assets |  | 78,864 |  | 251,815
Total assets less current liabilities |  | 78,864 |  | 603,660
Creditors: amounts falling due after more than one year | 6 | ( 249,598) |  | ( 344,872)
Provision for liabilities |  | 0 |  | ( 87,456)
Net (liabilities)/assets |  | ( 170,734) |  | 171,332
Capital and reserves |  |  |  |
Called-up share capital | 7 | 1,000 |  | 1,000
Profit and loss account |  | ( 171,734 ) |  | 170,332
Total shareholder's (deficit)/funds |  | ( 170,734) |  | 171,332

For the financial year ending 31 March 2026 the Company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's responsibilities:

- The member has not required the Company to obtain an audit of its financial statements for the financial year in accordance with section 476;
- The director acknowledges their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements; and
- These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime and a copy of the Profit and Loss Account has not been delivered.

The financial statements of Brownsea Island Ferries Limited (registered number: 03297400) were approved and authorised for issue by the Director on 19 August 2026. They were signed on its behalf by:

J Hedgeman Director |

BROWNSEA ISLAND FERRIES LIMITED

## NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 31 March 2026
BROWNSEA ISLAND FERRIES LIMITED

## NOTES TO THE FINANCIAL STATEMENTS

For the financial year ended 31 March 2026

##### 1. Accounting policies

The principal accounting policies are summarised below. They have all been applied consistently throughout the financial year and to the preceding financial year, unless otherwise stated.

##### General information and basis of accounting

Brownsea Island Ferries Limited (the Company) is a private company, limited by shares, incorporated in the United Kingdom under the Companies Act 2006 and is registered in England and Wales. The address of the Company's registered office is Ground Floor Centenary House, Peninsula Park, Rydon Lane, Exeter, EX2 7XE, United Kingdom.
The financial statements have been prepared under the historical cost convention, modified to include certain items at fair value, and in accordance with Section 1A of Financial Reporting Standard 102 (FRS 102) ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland’ issued by the Financial Reporting Council and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime.
The financial statements are presented in pounds sterling which is the functional currency of the Company and rounded to the nearest £.

##### Going concern

The director has assessed the Balance Sheet and likely future cash flows at the date of approving these financial statements. The director has a reasonable expectation that the Company has adequate resources to continue in operational existence and to meet its financial obligations as they fall due for at least 12 months from the date of signing these financial statements. Accordingly, they continue to adopt the going concern basis in preparing the financial statements.

##### Turnover

Turnover is stated net of VAT and trade discounts and is recognised when the significant risks and rewards are considered to have been transferred to the buyer. Turnover from the supply of services represents the value of services provided under contracts to the extent that there is a right to consideration and is recorded at the fair value of the consideration received or receivable. Where a contract has only been partially completed at the Balance Sheet date turnover represents the fair value of the service provided to date based on the stage of completion of the contract activity at the Balance Sheet date. Where payments are received from customers in advance of services provided, the amounts are recorded as deferred income and included as part of creditors due within one year.

##### Employee benefits

Defined contribution schemes
The Company operates a defined contribution scheme. The amount charged to the Statement of Income and Retained Earnings in respect of pension costs and other post-retirement benefits is the contributions payable in the financial year. Differences between contributions payable in the financial year and contributions actually paid are included as either accruals or prepayments in the Balance Sheet.

##### Taxation

Current tax
Current tax is provided at amounts expected to be paid (or recoverable) using the tax rates and laws that have been enacted or substantively enacted at the Balance Sheet date.
Deferred tax
Deferred tax arises as a result of including items of income and expenditure in taxation computations in periods different from those in which they are included in the Company's financial statements. Deferred tax is provided in full on timing differences which result in an obligation to pay more or less tax at a future date, at the average tax rates that are expected to apply when the timing differences reverse, based on tax rates and laws substantively enacted at the balance sheet date. Deferred tax assets and liabilities are not discounted.

##### Tangible fixed assets

Tangible fixed assets are stated at cost or valuation, net of depreciation and any provision for impairment. Depreciation is provided on all tangible fixed assets, other than investment property and freehold land, at rates calculated to write off the cost or valuation, less estimated residual value, of each asset on a reducing balance basis over its expected useful life, as follows:
Residual value represents the estimated amount which would currently be obtained from disposal of an asset, after deducting estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life.

Plant and machinery | 15 % reducing balance
Fixtures and fittings | 5 % reducing balance

Residual value represents the estimated amount which would currently be obtained from disposal of an asset, after deducting estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life.

##### Impairment of assets

Assets, other than those measured at fair value, are assessed for indicators of impairment at each Balance Sheet date. If there is objective evidence of impairment, an impairment loss is recognised in the Profit and Loss Account as described below.

Non-financial assets
At each balance sheet date, the Company reviews its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss.
If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). The recoverable amount of an asset is the higher of its fair value less costs to sell and its value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
Where it is not possible to estimate the recoverable amount of an individual asset, the Company estimates the recoverable amount of the cash-generating unit to which the asset belongs. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

##### Financial instruments

Financial assets and financial liabilities are recognised when the Company becomes a party to the contractual provisions of the instrument.
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.
Financial assets and liabilities are only offset in the Balance Sheet when, and only when there exists a legally enforceable right to set off the recognised amounts and the Company intends either to settle on a net basis, or to realise the asset and settle the liability simultaneously.

Basic financial assets
Basic financial assets receivable within one year, such as trade debtors and bank balances, are measured at transaction price less any impairment.
Basic financial assets receivable within more than one year are measured at amortised cost less any impairment.

Financial assets are derecognised when and only when the contractual rights to the cash flows from the financial asset expire or are settled, or the Company transfers to another party substantially all of the risks and rewards of ownership of the financial asset, or the Company, despite having retained some, but not all, significant risks and rewards of ownership, has transferred control of the asset to another party.

Basic financial liabilities
Basic financial liabilities that have no stated interest rate and are payable within one year, such as trade creditors, are measured at transaction price.
Other basic financial liabilities are measured at amortised cost.

Financial liabilities are derecognised when the Company's contractual obligations expire or are discharged or cancelled.

##### Provisions

Provisions are recognised when the Company has a present obligation (legal or constructive) as a result of a past event, it is probable that the Company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.
The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the Balance Sheet date, taking into account the risks and uncertainties surrounding the obligation. Where a provision is measured using the cash flows estimated to settle the present obligation, its carrying amount is the present value of those cash flows (when the effect of the time value of money is material).
When some or all of the economic benefits required to settle a provision are expected to be recovered from a third party, a receivable is recognised as an asset if it is virtually certain that reimbursement will be received and the amount of the receivable can be measured reliably.

#### 2. Employees

| 2026 |  | 2025
| Number |  | Number
Monthly average number of persons employed by the Company during the year, including the director | 5 |  | 7

#### 3. Tangible assets

| Plant and machinery |  | Fixtures and fittings |  | Total
| £ |  | £ |  | £
Cost |  |  |  |  |
At 01 April 2025 | 1,125,500 |  | 251,555 |  | 1,377,055
Additions | 2,023 |  | 0 |  | 2,023
Disposals | ( 1,127,523) |  | ( 251,555) |  | ( 1,379,078)
At 31 March 2026 | 0 |  | 0 |  | 0
Accumulated depreciation |  |  |  |  |
At 01 April 2025 | 821,711 |  | 203,499 |  | 1,025,210
Disposals | ( 821,711) |  | ( 203,499) |  | ( 1,025,210)
At 31 March 2026 | 0 |  | 0 |  | 0
Net book value |  |  |  |  |
At 31 March 2026 | 0 |  | 0 |  | 0
At 31 March 2025 | 303,789 |  | 48,056 |  | 351,845

#### 4. Debtors

| 2026 |  | 2025
| £ |  | £
Other debtors | 23,940 |  | 33,348

#### 5. Creditors: amounts falling due within one year

| 2026 |  | 2025
| £ |  | £
Trade creditors | 34,406 |  | 23,549
Corporation tax | 443 |  | 19,884
Other taxation and social security | 2,858 |  | 2,424
Other creditors | 30,148 |  | 40,352
| 67,855 |  | 86,209

#### 6. Creditors: amounts falling due after more than one year

| 2026 |  | 2025
| £ |  | £
Other creditors | 249,598 |  | 344,872

There are no amounts included above in respect of which any security has been given by the small entity.

#### 7. Called-up share capital

| 2026 |  | 2025
| £ |  | £
Allotted, called-up and fully-paid |  |  |
1,000 Ordinary shares of £ 1.00 each | 1,000 |  | 1,000

#### 8. Ultimate controlling party

The ultimate controlling party is Brownsea Island Holdings Ltd.