IRIS Accounts Production v26.2.0.496 05471086 Board of Directors 1.1.25 31.12.25 31.12.25 false true false false false true false Ordinary 1.00000 50262 112576 52186 50262 114500 50262 iso4217:GBP iso4217:USD iso4217:EUR xbrli:shares xbrli:pure utr:tonnes utr:kWh 05471086 2024-12-31 05471086 2025-12-31 05471086 2025-01-01 2025-12-31 05471086 2023-12-31 05471086 2024-01-01 2024-12-31 05471086 2024-12-31 05471086 ns15:EnglandWales 2025-01-01 2025-12-31 05471086 ns14:PoundSterling 2025-01-01 2025-12-31 05471086 ns10:Director1 2025-01-01 2025-12-31 05471086 ns10:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 05471086 ns10:SmallEntities 2025-01-01 2025-12-31 05471086 ns10:AuditExempt-NoAccountantsReport 2025-01-01 2025-12-31 05471086 ns10:SmallCompaniesRegimeForDirectorsReport 2025-01-01 2025-12-31 05471086 ns10:SmallCompaniesRegimeForAccounts 2025-01-01 2025-12-31 05471086 ns10:FullAccounts 2025-01-01 2025-12-31 05471086 1 2025-01-01 2025-12-31 05471086 ns10:OrdinaryShareClass1 2025-01-01 2025-12-31 05471086 42 ns10:Director2 2024-12-31 05471086 42 ns10:Director2 2023-12-31 05471086 42 ns10:Director2 2024-01-01 2024-12-31 05471086 42 ns10:Director2 2025-01-01 2025-12-31 05471086 42 ns10:Director2 2024-12-31 05471086 ns5:CurrentFinancialInstruments 2025-12-31 05471086 ns5:CurrentFinancialInstruments 2024-12-31 05471086 ns5:Non-currentFinancialInstruments 2025-12-31 05471086 ns5:Non-currentFinancialInstruments 2024-12-31 05471086 ns5:ShareCapital 2025-12-31 05471086 ns5:ShareCapital 2024-12-31 05471086 ns5:RetainedEarningsAccumulatedLosses 2025-12-31 05471086 ns5:RetainedEarningsAccumulatedLosses 2024-12-31 05471086 ns5:IntangibleAssetsOtherThanGoodwill 2025-01-01 2025-12-31 05471086 ns5:LeaseholdImprovements 2025-01-01 2025-12-31 05471086 ns5:PlantMachinery 2025-01-01 2025-12-31 05471086 ns5:FurnitureFittings 2025-01-01 2025-12-31 05471086 ns5:MotorVehicles 2025-01-01 2025-12-31 05471086 ns5:ComputerEquipment 2025-01-01 2025-12-31 05471086 ns5:IntangibleAssetsOtherThanGoodwill 2024-12-31 05471086 ns5:IntangibleAssetsOtherThanGoodwill 2025-12-31 05471086 ns5:IntangibleAssetsOtherThanGoodwill 2024-12-31 05471086 ns5:LeaseholdImprovements 2024-12-31 05471086 ns5:PlantMachinery 2024-12-31 05471086 ns5:FurnitureFittings 2024-12-31 05471086 ns5:LeaseholdImprovements 2025-12-31 05471086 ns5:PlantMachinery 2025-12-31 05471086 ns5:FurnitureFittings 2025-12-31 05471086 ns5:LeaseholdImprovements 2024-12-31 05471086 ns5:PlantMachinery 2024-12-31 05471086 ns5:FurnitureFittings 2024-12-31 05471086 ns5:MotorVehicles 2024-12-31 05471086 ns5:ComputerEquipment 2024-12-31 05471086 ns5:MotorVehicles 2025-12-31 05471086 ns5:ComputerEquipment 2025-12-31 05471086 ns5:MotorVehicles 2024-12-31 05471086 ns5:ComputerEquipment 2024-12-31 05471086 ns5:AdditionsToInvestments 2025-12-31 05471086 ns5:ProvidedReleasedInPeriodProvisionsForImpairmentInvestments 2025-12-31 05471086 ns5:CostValuation 2025-12-31 05471086 ns5:WithinOneYear ns5:CurrentFinancialInstruments 2025-12-31 05471086 ns5:WithinOneYear ns5:CurrentFinancialInstruments 2024-12-31 05471086 ns5:Non-currentFinancialInstruments ns5:BetweenOneTwoYears 2025-12-31 05471086 ns5:Non-currentFinancialInstruments ns5:BetweenOneTwoYears 2024-12-31 05471086 ns5:Non-currentFinancialInstruments ns5:BetweenTwoFiveYears 2025-12-31 05471086 ns5:Non-currentFinancialInstruments ns5:BetweenTwoFiveYears 2024-12-31 05471086 ns5:DeferredTaxation 2024-12-31 05471086 ns5:DeferredTaxation 2025-01-01 2025-12-31 05471086 ns5:DeferredTaxation 2025-12-31 05471086 ns10:OrdinaryShareClass1 2025-12-31 05471086 ns10:Director2 2025-01-01 2025-12-31 05471086 ns10:Director1 1 2024-12-31 05471086 ns10:Director1 1 2023-12-31 05471086 ns10:Director1 1 2025-01-01 2025-12-31 05471086 ns10:Director1 1 2024-01-01 2024-12-31 05471086 ns10:Director1 1 2025-12-31 05471086 ns10:Director1 1 2024-12-31

REGISTERED NUMBER: 05471086 (England and Wales)

UNAUDITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2025

FOR

SHEPHERD MONTESSORI SCHOOLS LIMITED

SHEPHERD MONTESSORI SCHOOLS LIMITED (REGISTERED NUMBER: 05471086)

CONTENTS OF THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2025

Page |

Balance sheet | 1 |

Notes to the financial statements | 3 |

SHEPHERD MONTESSORI SCHOOLS LIMITED (REGISTERED NUMBER: 05471086)

BALANCE SHEET

31 DECEMBER 2025

| 2025 | 2024 |

| Notes | £ | £ | £ | £ |

Fixed assets

Intangible assets | 4 | - |  | - |  |

Tangible assets | 5 | 105,602 |  | 127,738 |  |

Investments | 6 | 3,545 |  | - |  |

109,147 |  | 127,738 |  |

Current assets

Debtors | 7 | 26,886 |  | 83,329 |  |

Cash at bank | 371,829 |  | 180,905 |  |

398,715 |  | 264,234 |  |

Creditors

Amounts falling due within one year | 8 | 377,814 |  | 286,739 |  |

Net current assets/(liabilities) | 20,901 |  | (22,505 | ) |

Total assets less current liabilities | 130,048 |  | 105,233 |  |

Creditors

Amounts falling due after more than one year | 9 | (10,001 | ) | (38,202 | ) |

Provisions for liabilities | 11 | (13,040 | ) | (18,769 | ) |

Net assets | 107,007 |  | 48,262 |  |

Capital and reserves

Called up share capital | 12 | 100 |  | 100 |  |

Retained earnings | 106,907 |  | 48,162 |  |

Shareholders' funds | 107,007 |  | 48,262 |  |

The company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 December 2025.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 December 2025 in accordance with Section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for:

(a) | ensuring that the company keeps accounting records which comply with Sections 386 and 387 of the Companies Act 2006 and

(b) | preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of each financial year and of its profit or loss for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

SHEPHERD MONTESSORI SCHOOLS LIMITED (REGISTERED NUMBER: 05471086)

BALANCE SHEET - continued

31 DECEMBER 2025

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

In accordance with Section 444 of the Companies Act 2006, the Statement of comprehensive income has not been delivered.

The financial statements were approved by the Board of Directors and authorised for issue on 25 August 2026 and were signed on its behalf by:

Mr A R E Shepherd - Director

SHEPHERD MONTESSORI SCHOOLS LIMITED (REGISTERED NUMBER: 05471086)

NOTES TO THE FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2025

1. | Statutory information

| Shepherd Montessori Schools Limited is a private company, limited by shares, registered in England and Wales. The company's registered number is 05471086. The registered office and business address is 84 Markham Road, Charminster, Bournemouth, Dorset, BH9 1JB.

2. | Accounting policies

| Basis of preparing the financial statements

| These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" including the provisions of Section 1A "Small Entities" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

| Turnover

| Turnover represents the fair value of the consideration received or receivable for the provision of pre-primary school education.

| Intangible assets

| 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.

| Website costs have been amortised evenly over their estimated useful life of five years.

| Tangible fixed assets

| Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.

| Improvements to property | - | 10% on cost

| Plant and machinery | - | 25% on reducing balance

| Fixtures and fittings | - | 15% on reducing balance

| Motor vehicles | - | 25% on reducing balance

| Office equipment | - | 20% on cost

| Taxation

| Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

| Current or deferred taxation assets and liabilities are not discounted.

| Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

| Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

| Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

| Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

| Hire purchase and leasing commitments

| Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

| Pension costs and other post-retirement benefits

| The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

SHEPHERD MONTESSORI SCHOOLS LIMITED (REGISTERED NUMBER: 05471086)

NOTES TO THE FINANCIAL STATEMENTS - continued

FOR THE YEAR ENDED 31 DECEMBER 2025

2. | Accounting policies - continued

| Financial instruments

| Basic financial instruments are initially recognised at transaction price and accounted for according to the substance of the contractual arrangement, as either financial assets, liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company, after deducting all liabilities.

| At each balance sheet date, financial instruments are measured at amortised cost using the effective interest method. Any losses arising from impairment are recognised in the profit and loss account in the period to which they relate.

3. | Employees and directors

| The average number of employees during the year was 50 (2024 - 50 ) .

4. | Intangible fixed assets

| Other

| intangible

| assets

£ |

| Cost

| At 1 January 2025

| and 31 December 2025 | 14,815 |  |

| Amortisation

| At 1 January 2025

| and 31 December 2025 | 14,815 |  |

| Net book value

| At 31 December 2025 | - |  |

| At 31 December 2024 | - |  |

5. | Tangible fixed assets

| Improvements |  | Fixtures

| to |  | Plant and |  | and

| property |  | machinery |  | fittings

£ | £ | £ |

| Cost

| At 1 January 2025 | 321,794 |  | 44,825 |  | 73,961 |  |

| Additions | - |  | - |  | 625 |  |

| Disposals | - |  | - |  | (552 | ) |

| At 31 December 2025 | 321,794 |  | 44,825 |  | 74,034 |  |

| Depreciation

| At 1 January 2025 | 256,890 |  | 36,079 |  | 38,017 |  |

| Charge for year | 8,823 |  | 2,186 |  | 5,435 |  |

| Eliminated on disposal | - |  | - |  | (213 | ) |

| At 31 December 2025 | 265,713 |  | 38,265 |  | 43,239 |  |

| Net book value

| At 31 December 2025 | 56,081 |  | 6,560 |  | 30,795 |  |

| At 31 December 2024 | 64,904 |  | 8,746 |  | 35,944 |  |

SHEPHERD MONTESSORI SCHOOLS LIMITED (REGISTERED NUMBER: 05471086)

NOTES TO THE FINANCIAL STATEMENTS - continued

FOR THE YEAR ENDED 31 DECEMBER 2025

5. | Tangible fixed assets - continued

| Motor |  | Office |

| vehicles |  | equipment |  | Totals

£ | £ | £ |

| Cost

| At 1 January 2025 | 46,502 |  | 32,872 |  | 519,954 |  |

| Additions | - |  | - |  | 625 |  |

| Disposals | - |  | - |  | (552 | ) |

| At 31 December 2025 | 46,502 |  | 32,872 |  | 520,027 |  |

| Depreciation

| At 1 January 2025 | 35,467 |  | 25,763 |  | 392,216 |  |

| Charge for year | 2,759 |  | 3,219 |  | 22,422 |  |

| Eliminated on disposal | - |  | - |  | (213 | ) |

| At 31 December 2025 | 38,226 |  | 28,982 |  | 414,425 |  |

| Net book value

| At 31 December 2025 | 8,276 |  | 3,890 |  | 105,602 |  |

| At 31 December 2024 | 11,035 |  | 7,109 |  | 127,738 |  |

6. | Fixed asset investments

| Other

| investments

£ |

| Cost

| Additions | 11,200 |  |

| Impairments | (7,655 | ) |

| At 31 December 2025 | 3,545 |  |

| Net book value

| At 31 December 2025 | 3,545 |  |

7. | Debtors: amounts falling due within one year |

2025 | 2024 |

£ | £ |

| Trade debtors | 11,047 |  | 6,679 |  |

| Other debtors | 13,828 |  | 25,222 |  |

| Directors' current accounts | - |  | 50,262 |  |

| Prepayments and accrued income | 2,011 |  | 1,166 |  |

26,886 |  | 83,329 |  |

SHEPHERD MONTESSORI SCHOOLS LIMITED (REGISTERED NUMBER: 05471086)

NOTES TO THE FINANCIAL STATEMENTS - continued

FOR THE YEAR ENDED 31 DECEMBER 2025

8. | Creditors: amounts falling due within one year |

2025 | 2024 |

£ | £ |

| Bank loans and overdrafts | 27,143 |  | 25,836 |  |

| Trade creditors | 3,527 |  | 1,291 |  |

| Tax | 75,915 |  | 59,267 |  |

| Social security and other taxes | 26,226 |  | 18,945 |  |

| Pension Liability | 2,869 |  | 4,426 |  |

| Other creditors | 51,121 |  | 46,574 |  |

| Directors' current accounts | 673 |  | - |  |

| Accruals and deferred income | 190,340 |  | 130,400 |  |

377,814 |  | 286,739 |  |

9. | Creditors: amounts falling due after more than one year |

2025 | 2024 |

£ | £ |

| Bank loans - 1-2 years | 8,810 |  | 25,836 |  |

| Bank loans - 2-5 years | 1,191 |  | 12,366 |  |

10,001 |  | 38,202 |  |

10. | Secured debts

| Lloyds Bank PLC has a fixed and floating charge over all company assets present and future on all borrowings present and future.

11. | Provisions for liabilities

2025 | 2024 |

£ | £ |

| Deferred tax | 13,040 |  | 18,769 |  |

| Deferred |

| tax |

£ |

| Balance at 1 January 2025 | 18,769 |  |

| Provided during year | (5,729 | ) |

| Balance at 31 December 2025 | 13,040 |  |

12. | Called up share capital

| Allotted, issued and fully paid:

| Number: | Class: | Nominal | 2025 | 2024 |

| value: | £ | £ |

| 100 | Ordinary | £1 | 100 |  | 100 |  |

SHEPHERD MONTESSORI SCHOOLS LIMITED (REGISTERED NUMBER: 05471086)

NOTES TO THE FINANCIAL STATEMENTS - continued

FOR THE YEAR ENDED 31 DECEMBER 2025

13. | Directors' advances, credits and guarantees

| The following advances and credits to directors subsisted during the years ended 31 December 2025 and 31 December 2024:

2025 | 2024 |

£ | £ |

| Mr A R E Shepherd and Mrs H Y F Shepherd

| Balance outstanding at start of year | 50,262 |  | 112,576 |  |

| Amounts advanced | - |  | 52,186 |  |

| Amounts repaid | (50,262 | ) | (114,500 | ) |

| Amounts written off | - |  | - |  |

| Amounts waived | - |  | - |  |

| Balance outstanding at end of year | - |  | 50,262 |  |

14. | Ultimate controlling party

| The company is controlled by the directors, Mr & Mrs Shepherd, who own 100% of the issued share capital