Pentrefelin Farm Ltd 08528324 false 2025-01-01 2025-12-31 2025-12-31 The principal activity of the company is FARMING Digita Accounts Production Advanced 6.30.9574.0 true true 08528324 2025-01-01 2025-12-31 08528324 2025-12-31 08528324 bus:CompanySecretaryDirector2 1 2025-12-31 08528324 bus:Director1 1 2025-12-31 08528324 bus:Director3 1 2025-12-31 08528324 bus:OrdinaryShareClass1 2025-12-31 08528324 core:RetainedEarningsAccumulatedLosses 2025-12-31 08528324 core:ShareCapital 2025-12-31 08528324 core:CurrentFinancialInstruments 2025-12-31 08528324 core:CurrentFinancialInstruments core:WithinOneYear 2025-12-31 08528324 core:Non-currentFinancialInstruments 2025-12-31 08528324 core:Non-currentFinancialInstruments core:AfterOneYear 2025-12-31 08528324 core:Goodwill 2025-12-31 08528324 core:ConstructionInProgressAssetsUnderConstruction 2025-12-31 08528324 core:LandBuildings core:OwnedOrFreeholdAssets 2025-12-31 08528324 core:MotorVehicles 2025-12-31 08528324 core:OtherPropertyPlantEquipment 2025-12-31 08528324 core:PlantMachinery 2025-12-31 08528324 bus:SmallEntities 2025-01-01 2025-12-31 08528324 bus:AuditExemptWithAccountantsReport 2025-01-01 2025-12-31 08528324 bus:FullAccounts 2025-01-01 2025-12-31 08528324 bus:SmallCompaniesRegimeForAccounts 2025-01-01 2025-12-31 08528324 bus:RegisteredOffice 2025-01-01 2025-12-31 08528324 bus:CompanySecretaryDirector2 2025-01-01 2025-12-31 08528324 bus:CompanySecretaryDirector2 1 2025-01-01 2025-12-31 08528324 bus:Director1 2025-01-01 2025-12-31 08528324 bus:Director1 1 2025-01-01 2025-12-31 08528324 bus:Director3 2025-01-01 2025-12-31 08528324 bus:Director3 1 2025-01-01 2025-12-31 08528324 bus:OrdinaryShareClass1 2025-01-01 2025-12-31 08528324 bus:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 08528324 core:Buildings 2025-01-01 2025-12-31 08528324 core:ConstructionInProgressAssetsUnderConstruction 2025-01-01 2025-12-31 08528324 core:LandBuildings core:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 08528324 core:MotorVehicles 2025-01-01 2025-12-31 08528324 core:OtherPropertyPlantEquipment 2025-01-01 2025-12-31 08528324 core:PlantMachinery 2025-01-01 2025-12-31 08528324 countries:EnglandWales 2025-01-01 2025-12-31 08528324 2024-12-31 08528324 bus:CompanySecretaryDirector2 1 2024-12-31 08528324 bus:Director1 1 2024-12-31 08528324 bus:Director3 1 2024-12-31 08528324 core:Goodwill 2024-12-31 08528324 core:ConstructionInProgressAssetsUnderConstruction 2024-12-31 08528324 core:LandBuildings core:OwnedOrFreeholdAssets 2024-12-31 08528324 core:MotorVehicles 2024-12-31 08528324 core:OtherPropertyPlantEquipment 2024-12-31 08528324 core:PlantMachinery 2024-12-31 08528324 2024-01-01 2024-12-31 08528324 2024-12-31 08528324 bus:CompanySecretaryDirector2 1 2024-12-31 08528324 bus:Director1 1 2024-12-31 08528324 bus:Director3 1 2024-12-31 08528324 bus:OrdinaryShareClass1 2024-12-31 08528324 core:RetainedEarningsAccumulatedLosses 2024-12-31 08528324 core:ShareCapital 2024-12-31 08528324 core:CurrentFinancialInstruments 2024-12-31 08528324 core:CurrentFinancialInstruments core:WithinOneYear 2024-12-31 08528324 core:Non-currentFinancialInstruments 2024-12-31 08528324 core:Non-currentFinancialInstruments core:AfterOneYear 2024-12-31 08528324 core:Goodwill 2024-12-31 08528324 core:ConstructionInProgressAssetsUnderConstruction 2024-12-31 08528324 core:LandBuildings core:OwnedOrFreeholdAssets 2024-12-31 08528324 core:MotorVehicles 2024-12-31 08528324 core:OtherPropertyPlantEquipment 2024-12-31 08528324 core:PlantMachinery 2024-12-31 08528324 bus:CompanySecretaryDirector2 1 2024-01-01 2024-12-31 08528324 bus:Director1 1 2024-01-01 2024-12-31 08528324 bus:Director3 1 2024-01-01 2024-12-31 08528324 bus:CompanySecretaryDirector2 1 2023-12-31 08528324 bus:Director1 1 2023-12-31 08528324 bus:Director3 1 2023-12-31 iso4217:GBP xbrli:pure xbrli:shares

Filleted

Registration number: 08528324

Pentrefelin Farm Ltd

Annual Report and Unaudited Financial Statements

for the Year Ended 31 December 2025

 

Pentrefelin Farm Ltd

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Financial Statements

4 to 11

 

Pentrefelin Farm Ltd

Company Information

Directors

Mr DA Jenkins

Mrs G Jenkins

Mr DE Jenkins

Company secretary

Mrs G Jenkins

Registered office

Pentrefelin
Talsarn
Lampeter
Ceredigion
SA48 8QE

 

Pentrefelin Farm Ltd

(Registration number: 08528324)
Balance Sheet as at 31 December 2025

Note

2025
£

2024
£

Fixed assets

 

Intangible assets

4

3,964

3,964

Tangible assets

5

2,680,820

2,710,160

 

2,684,784

2,714,124

Current assets

 

Stocks

6

113,180

140,250

Debtors

7

55,853

42,153

Investments

8

113,015

112,865

Cash at bank and in hand

 

288,793

139,962

 

570,841

435,230

Creditors: Amounts falling due within one year

9

(215,368)

(206,169)

Net current assets

 

355,473

229,061

Total assets less current liabilities

 

3,040,257

2,943,185

Creditors: Amounts falling due after more than one year

9

(562,495)

(659,265)

Provisions for liabilities

(156,380)

(161,189)

Net assets

 

2,321,382

2,122,731

Capital and reserves

 

Called up share capital

100

100

Profit and loss account

2,321,282

2,122,631

Total equity

 

2,321,382

2,122,731

For the financial year ending 31 December 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 in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.

These financial statements have been delivered in accordance with the provisions applicable to companies subject to the small companies regime and the option not to file the Profit and Loss Account has been taken.

 

Pentrefelin Farm Ltd

(Registration number: 08528324)
Balance Sheet as at 31 December 2025

Approved and authorised by the Board on 24 August 2026 and signed on its behalf by:
 

.........................................
Mr DA Jenkins
Director

   
     
 

Pentrefelin Farm Ltd

Notes to the Financial Statements for the Year Ended 31 December 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:
Pentrefelin
Talsarn
Lampeter
Ceredigion
SA48 8QE

These financial statements were authorised for issue by the Board on 24 August 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.

Going concern

The financial statements have been prepared on a going concern basis.

Revenue recognition

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

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

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.

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.

 

Pentrefelin Farm Ltd

Notes to the Financial Statements for the Year Ended 31 December 2025

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

Plant and Machinery

20% reducing balance

Motor vehicles

25% reducing balance

farm improvements

5% straight line

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.


Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

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.

 

Pentrefelin Farm Ltd

Notes to the Financial Statements for the Year Ended 31 December 2025

Stocks

Stocks are 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 inventories 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.

Creditors

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable 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 recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

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 in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

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.

 

Pentrefelin Farm Ltd

Notes to the Financial Statements for the Year Ended 31 December 2025

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.

Defined contribution pension obligation

A defined contribution plan is a pension plan under which fixed contributions are paid into a pension fund and the company has no legal or constructive obligation to pay further contributions even if the fund does not hold sufficient assets to pay all employees the benefits relating to employee service in the current and prior periods.

Contributions to defined contribution plans are recognised as employee benefit expense when they are due. If contribution payments exceed the contribution due for service, the excess is recognised as a prepayment.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 4 (2024 - 4).

 

Pentrefelin Farm Ltd

Notes to the Financial Statements for the Year Ended 31 December 2025

4

Intangible assets

Goodwill
 £

Total
£

Cost or valuation

At 1 January 2025

3,964

3,964

At 31 December 2025

3,964

3,964

Amortisation

Carrying amount

At 31 December 2025

3,964

3,964

At 31 December 2024

3,964

3,964

5

Tangible assets

Land and buildings
£

Farm improvements
 £

Plant and machinery
£

Motor vehicles
 £

Cost or valuation

At 1 January 2025

1,322,893

324,242

1,299,506

72,356

Additions

500

-

114,050

55,631

Disposals

-

-

(40,000)

(27,745)

At 31 December 2025

1,323,393

324,242

1,373,556

100,242

Depreciation

At 1 January 2025

-

44,183

685,130

41,976

Charge for the year

-

16,212

138,225

18,323

Eliminated on disposal

-

-

(14,827)

(20,549)

At 31 December 2025

-

60,395

808,528

39,750

Carrying amount

At 31 December 2025

1,323,393

263,847

565,028

60,492

At 31 December 2024

1,322,893

280,451

614,376

30,380

 

Pentrefelin Farm Ltd

Notes to the Financial Statements for the Year Ended 31 December 2025

Herd basis
£

Total
£

Cost or valuation

At 1 January 2025

462,060

3,481,057

Additions

6,000

176,181

Disposals

-

(67,745)

At 31 December 2025

468,060

3,589,493

Depreciation

At 1 January 2025

-

771,289

Charge for the year

-

172,760

Eliminated on disposal

-

(35,376)

At 31 December 2025

-

908,673

Carrying amount

At 31 December 2025

468,060

2,680,820

At 31 December 2024

462,060

2,710,160

Included within the net book value of land and buildings above is £1,323,393 (2024 - £1,322,893) in respect of freehold land and buildings.
 

6

Stocks

2025
£

2024
£

Other inventories

113,180

140,250

7

Debtors

2025
£

2024
£

Trade debtors

22,068

18,903

Prepayments

3,760

3,472

Other debtors

30,025

19,778

55,853

42,153

8

Current asset investments

2025
£

2024
£

Other investments

113,015

112,865

 

Pentrefelin Farm Ltd

Notes to the Financial Statements for the Year Ended 31 December 2025

9

Creditors

Creditors: amounts falling due within one year

Note

2025
£

2024
£

Due within one year

 

Bank loans and overdrafts

11

55,860

56,533

Trade creditors

 

33,510

37,408

Taxation and social security

 

84,897

56,588

Other related parties

12

41,101

55,640

 

215,368

206,169

Creditors: amounts falling due after more than one year

Note

2025
£

2024
£

Due after one year

 

Loans and borrowings

11

562,495

659,265

10

Share capital

Allotted, called up and fully paid shares

 

2025

2024

 

No.

£

No.

£

Ordinary of £1 each

100

100

100

100

         

11

Loans and borrowings

2025
£

2024
£

Non-current loans and borrowings

Bank borrowings

547,217

611,598

HP and finance lease liabilities

15,278

14,667

Other borrowings

-

33,000

562,495

659,265

 

Pentrefelin Farm Ltd

Notes to the Financial Statements for the Year Ended 31 December 2025

2025
£

2024
£

Current loans and borrowings

Bank borrowings

25,860

39,200

HP and finance lease liabilities

30,000

17,333

55,860

56,533

12

Related party transactions

Transactions with directors

2025

At 1 January 2025
£

Advances to director
£

Repayments by director
£

At 31 December 2025
£

Mrs G Jenkins

interest free loan repaid post year end

(7,637)

28,904

(12,904)

8,363

         
       

Mr DE Jenkins

interest free loan with no fixed repayment terms

(40,366)

9,265

(10,000)

(41,101)

         
       

Mr DA Jenkins

interest free loan repaid post year end

(7,637)

28,904

(12,904)

8,363

         
       

 

2024

At 1 January 2024
£

Advances to director
£

Repayments by director
£

At 31 December 2024
£

Mrs G Jenkins

interest free loan repaid post year end

(9,365)

13,819

(12,091)

(7,637)

         
       

Mr DE Jenkins

interest free loan with no fixed repayment terms

(37,479)

6,259

(9,146)

(40,366)

         
       

Mr DA Jenkins

interest free loan repaid post year end

(9,365)

13,820

(12,091)

(7,637)