K.P. Wilton Developments Limited 00955890 false 2024-06-01 2025-05-31 2025-05-31 The principal activity of the company is that of a construction company for commercial buildings. Digita Accounts Production Advanced 6.30.9574.0 true false 00955890 2024-06-01 2025-05-31 00955890 2025-05-31 00955890 bus:OrdinaryShareClass1 bus:CumulativeShares 2025-05-31 00955890 core:HirePurchaseContracts core:CurrentFinancialInstruments 2025-05-31 00955890 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2025-05-31 00955890 core:CurrentFinancialInstruments 2025-05-31 00955890 core:CurrentFinancialInstruments core:WithinOneYear 2025-05-31 00955890 core:Non-currentFinancialInstruments 2025-05-31 00955890 core:Non-currentFinancialInstruments core:AfterOneYear 2025-05-31 00955890 core:FurnitureFittingsToolsEquipment 2025-05-31 00955890 core:MotorVehicles 2025-05-31 00955890 core:OtherPropertyPlantEquipment 2025-05-31 00955890 core:AllSubsidiaries 2025-05-31 00955890 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2025-05-31 00955890 bus:SmallEntities 2024-06-01 2025-05-31 00955890 bus:AuditExemptWithAccountantsReport 2024-06-01 2025-05-31 00955890 bus:FilletedAccounts 2024-06-01 2025-05-31 00955890 bus:SmallCompaniesRegimeForAccounts 2024-06-01 2025-05-31 00955890 bus:RegisteredOffice 2024-06-01 2025-05-31 00955890 bus:Director1 2024-06-01 2025-05-31 00955890 bus:OrdinaryShareClass1 bus:CumulativeShares 2024-06-01 2025-05-31 00955890 bus:PrivateLimitedCompanyLtd 2024-06-01 2025-05-31 00955890 core:FurnitureFittingsToolsEquipment 2024-06-01 2025-05-31 00955890 core:MotorVehicles 2024-06-01 2025-05-31 00955890 core:OfficeEquipment 2024-06-01 2025-05-31 00955890 core:OtherPropertyPlantEquipment 2024-06-01 2025-05-31 00955890 core:PlantMachinery 2024-06-01 2025-05-31 00955890 core:AllSubsidiaries 2024-06-01 2025-05-31 00955890 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2024-06-01 2025-05-31 00955890 countries:AllCountries 2024-06-01 2025-05-31 00955890 2024-05-31 00955890 core:CostValuation 2024-05-31 00955890 core:FurnitureFittingsToolsEquipment 2024-05-31 00955890 core:MotorVehicles 2024-05-31 00955890 core:OtherPropertyPlantEquipment 2024-05-31 00955890 core:AllSubsidiaries 2024-05-31 00955890 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2024-05-31 00955890 2023-06-01 2024-05-31 00955890 2024-05-31 00955890 bus:OrdinaryShareClass1 bus:CumulativeShares 2024-05-31 00955890 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-05-31 00955890 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2024-05-31 00955890 core:CurrentFinancialInstruments 2024-05-31 00955890 core:CurrentFinancialInstruments core:WithinOneYear 2024-05-31 00955890 core:Non-currentFinancialInstruments 2024-05-31 00955890 core:Non-currentFinancialInstruments core:AfterOneYear 2024-05-31 00955890 core:FurnitureFittingsToolsEquipment 2024-05-31 00955890 core:MotorVehicles 2024-05-31 00955890 core:OtherPropertyPlantEquipment 2024-05-31 00955890 core:AllSubsidiaries 2024-05-31 00955890 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2024-05-31 00955890 core:AllSubsidiaries 2023-06-01 2024-05-31 00955890 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2023-06-01 2024-05-31 00955890 2023-05-31 00955890 core:AllSubsidiaries 2023-05-31 00955890 core:KeyManagementPersonnelCloseFamilyMembersEntitiesUnderKeyManagementPersonnelsControl 2023-05-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 00955890

K.P. Wilton Developments Limited

Unaudited Filleted Financial Statements

for the Year Ended 31 May 2025

 

K.P. Wilton Developments Limited

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 11

 

K.P. Wilton Developments Limited

Company Information

Director

Mr R K Wilton

Registered office

11 Brighton Place
Kingswood
Bristol
BS15 1QY

Accountants

Ross & Partners (Bristol) Limited
Unit 1, Office 1
Tower Lane Business Park
Tower Lane
Warmley
Bristol
BS30 8XT

 

K.P. Wilton Developments Limited

(Registration number: 00955890)
Balance Sheet as at 31 May 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

3

118,671

139,618

Investments

4

4,000

4,000

 

122,671

143,618

Current assets

 

Stocks

5

2,820,082

2,820,082

Debtors

6

47,057

50,921

Cash at bank and in hand

 

189,063

132,301

 

3,056,202

3,003,304

Creditors: Amounts falling due within one year

7

(48,371)

(79,598)

Net current assets

 

3,007,831

2,923,706

Total assets less current liabilities

 

3,130,502

3,067,324

Creditors: Amounts falling due after more than one year

7

(474,729)

(501,715)

Provisions for liabilities

(5,634)

(5,634)

Net assets

 

2,650,139

2,559,975

Capital and reserves

 

Called up share capital

8

5,000

5,000

Retained earnings

2,645,139

2,554,975

Shareholders' funds

 

2,650,139

2,559,975

For the financial year ending 31 May 2025 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's 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 director acknowledges his responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

 

K.P. Wilton Developments Limited

(Registration number: 00955890)
Balance Sheet as at 31 May 2025

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. As permitted by section 444 (5A) of the Companies Act 2006, the director has not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the director on 26 February 2026
 

.........................................
Mr R K Wilton
Director

 

K.P. Wilton Developments Limited

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

1

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.

Tax

The tax expense for the period comprises current 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.

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

10% straight line

Motor vehicles

33% straight line

 

K.P. Wilton Developments Limited

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

Office equipment

25% reducing balance

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

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.

Trade 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

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.

 

K.P. Wilton Developments Limited

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

Trade 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 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.

 

K.P. Wilton Developments Limited

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

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.

2

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 1 (2024 - 1).

3

Tangible assets

Furniture, fittings and equipment
 £

Motor vehicles
 £

Other tangible assets
£

Total
£

Cost or valuation

At 1 June 2024

807

142,786

14,400

157,993

At 31 May 2025

807

142,786

14,400

157,993

Depreciation

At 1 June 2024

202

8,065

10,108

18,375

Charge for the year

150

19,357

1,440

20,947

At 31 May 2025

352

27,422

11,548

39,322

Carrying amount

At 31 May 2025

455

115,364

2,852

118,671

At 31 May 2024

605

134,721

4,292

139,618

 

K.P. Wilton Developments Limited

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

4

Investments

2025
£

2024
£

Investments in subsidiaries

4,000

4,000

Subsidiaries

£

Cost or valuation

At 1 June 2024

4,000

Provision

Carrying amount

At 31 May 2025

4,000

At 31 May 2024

4,000

5

Stocks

2025
£

2024
£

Work in progress

2,820,082

2,820,082

6

Debtors

Current

2025
£

2024
£

Trade debtors

1,848

5,361

Other debtors

45,209

45,560

 

47,057

50,921

 

K.P. Wilton Developments Limited

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

7

Creditors

Creditors: amounts falling due within one year

Note

2025
£

2024
£

Due within one year

 

Loans and borrowings

9

371

10,322

Trade creditors

 

1,533

6,350

Amounts owed to group undertakings and undertakings in which the company has a participating interest

11

4,237

4,947

Taxation and social security

 

39,661

52,914

Accruals and deferred income

 

2,200

2,000

Other creditors

 

369

3,065

 

48,371

79,598

Creditors: amounts falling due after more than one year

Note

2025
£

2024
£

Due after one year

 

Loans and borrowings

9

474,729

501,715

8

Share capital

Allotted, called up and fully paid shares

2025

2024

No.

£

No.

£

Ordinary shares of £1 each

5,000

5,000

5,000

5,000

       
 

K.P. Wilton Developments Limited

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

9

Loans and borrowings

Non-current loans and borrowings

2025
£

2024
£

Bank borrowings

389,839

416,454

Hire purchase contracts

84,890

85,261

474,729

501,715

Current loans and borrowings

2025
£

2024
£

Bank borrowings

-

9,951

Hire purchase contracts

371

371

371

10,322

10

Financial commitments, guarantees and contingencies

Amounts disclosed in the balance sheet

Included in the balance sheet are financial commitments of £404,846 (2024 - £404,846). At the balance sheet date, a loan of £404,846 was secured by a fixed charge over some of the company's properties.

11

Related party transactions

Loans to related parties

2025

Key management
£

Total
£

At start of period

43,753

43,753

Advanced

190

190

At end of period

43,943

43,943

 

K.P. Wilton Developments Limited

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

2024

Subsidiary
£

Key management
£

Total
£

At start of period

5,118

-

5,118

Advanced

675

45,754

46,429

Repaid

(5,793)

(2,001)

(7,794)

At end of period

-

43,753

43,753

Loans from related parties

2025

Subsidiary
£

Total
£

At start of period

4,947

4,947

Repaid

(710)

(710)

At end of period

4,237

4,237

2024

Subsidiary
£

Key management
£

Total
£

At start of period

-

15,325

15,325

Advanced

4,947

-

4,947

Repaid

-

(15,325)

(15,325)

At end of period

4,947

-

4,947