Company registration number 10790787 (England and Wales)
SHERRARDSWOOD LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
SHERRARDSWOOD LIMITED
COMPANY INFORMATION
Directors
A Khan
R J Stattersfield
Company number
10790787
Registered office
Sherrardswood School
Lockleys
Welwyn
England
AL6 0BJ
Auditors
Affinia (Crawley)
Ground Floor
1-7 Station Road
Crawley
West Sussex
RH10 1HT
SHERRARDSWOOD LIMITED
CONTENTS
Page
Directors' report
1
Directors' responsibilities statement
2
Independent auditor's report
3 - 6
Profit and loss account
7
Balance sheet
8
Statement of changes in equity
9
Statement of cash flows
10
Notes to the financial statements
11 - 17
SHERRARDSWOOD LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 AUGUST 2025
page 1
The directors present their annual report and financial statements for the year ended 31 August 2025.
Principal activities
The principal activity of the company continued to be that of Primary Education
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
A Khan
R J Stattersfield
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
On behalf of the board
A Khan
Director
29 August 2026
SHERRARDSWOOD LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 AUGUST 2025
page 2
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.
In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
SHERRARDSWOOD LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SHERRARDSWOOD LIMITED
page 3
Disclaimer of opinion on financial statements
We were engaged to audit the financial statements of Sherrardswood Limited (the 'company') for the year ended 31 August 2025 which comprise the profit and loss account, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion, except for the effects of the matter described in the Basis for Qualified Opinion paragraph, the financial statements:
• give a true and fair view of the state of the company's affairs as at 31 August 2025 and of its profit for the year then ended;
• have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
• have been prepared in accordance with the requirements of the Companies Act 2006.
Basis for disclaimer of opinion
Due to time constraints we have been unable to satisfy ourselves as to the completeness, existence and valuation of key balances in the financial statements. As a result of these matters, we were unable to determine whether any adjustments might have been found necessary in respect of recorded or unrecorded balances, and the elements making up the statement of financial activities, and statement of cash flows.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
Because of the significance of the matter described in the basis for disclaimer of opinion section of our report, we have been unable to form an opinion, whether based on the work undertaken in the course of the audit:
• The information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
• The strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
SHERRARDSWOOD LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SHERRARDSWOOD LIMITED (CONTINUED)
page 4
Matters on which we are required to report by exception
Notwithstanding our disclaimer of an opinion on the financial statements, in the light of the knowledge and understanding of the company and its environment obtained in the course of the audit performed subject to the pervasive limitation described above, we have not identified material misstatements in the strategic report or the directors' report.
Arising from the limitation of our work referred to above:
• we have not obtained all the information and explanations that we considered necessary for the purpose of our audit: and
• we were unable to determine whether adequate accounting records have been kept.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
• returns adequate for our audit have not been received from branches not visited by us; or
• the financial statements are not in agreement with the accounting records and returns; or
• certain disclosures of directors' remuneration specified by law are not made.
Not withstanding our disclaimer of an opinion on the financial statements, and in the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
Arising from the limitation of our work referred to above:
• we have not obtained all the information and explanations that we considered necessary for the purpose of our audit; and
• we were unable to determine whether adequate accounting records have been kept.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
• returns adequate for our audit have not been received from branches not visited by us; or
• the financial statements are not in agreement with the accounting records and returns; or
• certain disclosures of directors’ remuneration specified by law are not made;
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our responsibility is to conduct an audit of the group and parent company’s financial statements in accordance with International Standards on Auditing and to issue an auditor’s report. However, because of the matters described in the Basis for Disclaimer of Opinion section of our report, we were not able to obtain sufficient appropriate audit evidence to provide a basis for an audit opinion on these financial statements. We are independent of the group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, and we have fulfilled our other ethical responsibilities in accordance with these requirements.
The extent to which our planned procedures, which we were unable to complete, are capable of detecting irregularities, including fraud, is detailed below.
SHERRARDSWOOD LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SHERRARDSWOOD LIMITED (CONTINUED)
page 5
We have made enquiries of management, and directors, regarding the procedures relating to identifying, evaluating and complying with
1. laws and regulations and whether they were aware of any instances of non-compliance;
2. detecting and responding to the risks of fraud and whether they have knowledge of any actual, suspected or alleged fraud;
3. the internal controls established to mitigate risks related to fraud or non-compliance with laws and regulations;
Discussion among the engagement team regarding how and where fraud might occur in the financial statements and any potential indicators of fraud. As part of this discussion, we identified potential significant risks for fraud in the following areas:
1. Management override of the controls in place
The audit engagement team identified the risk of management override of controls as the area where the financial statements were most susceptible to material misstatement due to fraud. Audit procedures planned included, but were not limited to testing manual journal entries and other adjustments and evaluating the business rationale in relation to any significant, unusual transactions and transactions entered into outside of the normal course of business. We were unable to perform these procedures during the year.
2. Revenue recognition
Audit procedures planned included, but were not limited to performing walk through tests to identify the control procedures in place and once an understanding of the pupil fee income recognition process was obtained, substantive procedures to be carried out. We were unable to perform these procedures during the year.
3. Going concern
Another significant risk identified by the audit engagement team was going concern, as a result of falling pupil numbers and rising costs.. In order to test that the accounts being prepared on the going concern basis was correct the following testing was planned: Obtain and review cashflow forecasts and budgets for a period through to August 2027; Obtain and review management accounts for future periods up to the date of signing of the accounts to review against budgets and identify any further funding issues; review correspondence with the bank regarding their willingness to continue providing banking facilities and obtaining up to date management accounts and year end accounts. We were unable to perform these procedures during the year.
4. Laws and regulations
The audit engagement team identified laws and regulations as a significant risk. In order to test that the financial statements were not materially misstated through fraud or error arising from a breach of laws and regulations, the following testing procedures were planned; A review of any recent results issued by ISI (Independent Schools Inspectorate); review of correspondence from legal advisors, to look for evidence of breaches; review of board minutes to identify any breaches in laws and regulations. We were unable to perform these procedures during the year.
5. Valuation of property
The audit engagement team also identified the valuation of property as a significant risk. In order to test that the valuation of property per the accounts is valued reasonably, the following procedures were planned; a visit to the school premises to analyse indications of impairment; review documentation to any professional valuation undertaken; analyse property market to identify any potential indications of impairment of the school property. We were unable to perform these procedures during the year.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
SHERRARDSWOOD LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SHERRARDSWOOD LIMITED (CONTINUED)
page 6
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
Darren Harding (Senior Statutory Auditor)
For and on behalf of Affinia (Crawley), Statutory Auditor
Chartered Accountants
Ground Floor
1 - 7 Station Road
Crawley
West Sussex
RH10 1HT
29 August 2026
SHERRARDSWOOD LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 AUGUST 2025
page 7
2025
2024
Notes
£
£
Turnover
8,730,225
8,683,386
Cost of sales
(5,830,416)
(5,619,961)
Gross profit
2,899,809
3,063,425
Administrative expenses
(3,280,989)
(988,951)
Other operating income
15,505
15,005
Operating (loss)/profit
(365,675)
2,089,479
Interest payable and similar expenses
(52,891)
(110,860)
(Loss)/profit before taxation
(418,566)
1,978,619
Tax on (loss)/profit
4
(502,408)
(Loss)/profit for the financial year
(418,566)
1,476,211
The profit and loss account has been prepared on the basis that all operations are continuing operations.
SHERRARDSWOOD LIMITED
BALANCE SHEET
AS AT
31 AUGUST 2025
31 August 2025
page 8
2025
2024
Notes
£
£
£
£
Fixed assets
Intangible assets
5
707,899
766,890
Tangible assets
6
10,988,380
10,978,132
11,696,279
11,745,022
Current assets
Debtors
7
3,627,337
3,114,698
Cash at bank and in hand
416,031
135,427
4,043,368
3,250,125
Creditors: amounts falling due within one year
8
(6,589,657)
(8,350,639)
Net current liabilities
(2,546,289)
(5,100,514)
Total assets less current liabilities
9,149,990
6,644,508
Creditors: amounts falling due after more than one year
9
(2,924,048)
Net assets
6,225,942
6,644,508
Capital and reserves
Called up share capital
1
1
Profit and loss reserves
6,225,941
6,644,507
Total equity
6,225,942
6,644,508
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved by the board of directors and authorised for issue on 29 August 2026 and are signed on its behalf by:
A Khan
Director
Company registration number 10790787 (England and Wales)
SHERRARDSWOOD LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 AUGUST 2025
page 9
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 September 2023
1
5,168,296
5,168,297
Year ended 31 August 2024:
Profit and total comprehensive income
-
1,476,211
1,476,211
Balance at 31 August 2024
1
6,644,507
6,644,508
Year ended 31 August 2025:
Loss and total comprehensive income
-
(418,566)
(418,566)
Balance at 31 August 2025
1
6,225,941
6,225,942
SHERRARDSWOOD LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 AUGUST 2025
page 10
2025
2024
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
13
351,734
10,370,435
Interest paid
(52,891)
(110,860)
Income taxes paid
(348,254)
Net cash inflow from operating activities
298,843
9,911,321
Investing activities
Purchase of tangible fixed assets
(18,239)
(10,025,799)
Net cash used in investing activities
(18,239)
(10,025,799)
Net increase/(decrease) in cash and cash equivalents
280,604
(114,478)
Cash and cash equivalents at beginning of year
135,427
249,905
Cash and cash equivalents at end of year
416,031
135,427
SHERRARDSWOOD LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
page 11
1
Accounting policies
Company information
Sherrardswood Limited is a private company limited by shares incorporated in England and Wales. The registered office is Sherrardswood School, Lockleys, Welwyn, England, AL6 0BJ.
1.1
Accounting Convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention, The principal accounting policies adopted are set out below.
1.2
Going concern
Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Turnover
Turnover represents the school fees invoiced over the course of an academic year.
Any fees received in advance are deferred to the term in which they relate.
Other income which is incidental to the fee income is recognised as and when received.
1.4
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 20 years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
1.5
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Freehold land and buildings
not depreciated
Fixtures and fittings
25% on cost
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
SHERRARDSWOOD LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
page 12
1.6
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of 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). 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.
Recoverable amount is the higher of fair value less costs to sell and 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. If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. 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.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.7
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.8
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which includes debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Classification of financial liabilities
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.
SHERRARDSWOOD LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
1
Accounting policies
(Continued)
page 13
Basic financial liabilities
Basic financial liabilities, including creditors are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
1.9
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.10
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
1.11
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
SHERRARDSWOOD LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
page 14
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount 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 where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Depreciation of freehold property
A Key judgement and accounting estimate in the accounts is the estimated residual value of the freehold buildings. No depreciation is charged on the freehold buildings on the basis that the estimated residual value is in excess of the cost.
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
Goodwill
It has been assumed that the estimated economic life of the goodwill is 20 years.
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
145
104
Their aggregate remuneration comprised:
2025
2024
£
£
Wages and salaries
4,390,315
4,307,363
Social security costs
998,112
845,380
5,388,427
5,152,743
4
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
502,408
SHERRARDSWOOD LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
page 15
5
Intangible fixed assets
Goodwill
£
Cost
At 1 September 2024 and 31 August 2025
1,179,831
Amortisation and impairment
At 1 September 2024
412,941
Amortisation charged for the year
58,991
At 31 August 2025
471,932
Carrying amount
At 31 August 2025
707,899
At 31 August 2024
766,890
6
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 September 2024
10,974,701
411,863
11,386,564
Additions
18,239
18,239
At 31 August 2025
10,974,701
430,102
11,404,803
Depreciation and impairment
At 1 September 2024
408,432
408,432
Depreciation charged in the year
7,991
7,991
At 31 August 2025
416,423
416,423
Carrying amount
At 31 August 2025
10,974,701
13,679
10,988,380
At 31 August 2024
10,974,701
3,431
10,978,132
7
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
800,575
962,831
Amounts owed by group undertakings
2,667,140
Other debtors
159,622
2,151,867
3,627,337
3,114,698
SHERRARDSWOOD LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
page 16
8
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
499,384
210,861
Corporation tax
502,408
502,408
Other taxation and social security
432,971
318,019
Deferred income
4,663,982
6,272,723
Other creditors
490,912
692,741
Accruals and deferred income
353,887
6,589,657
8,350,639
9
Creditors: amounts falling due after more than one year
2025
2024
£
£
Amount due to Related Parties
2,300,000
Other creditors
624,048
2,924,048
10
Related party transactions
Mr A Khan is a Director for both Sherrardswood Limited and Alpha School Holdings Limited.
During the year Alpha Schools Holdings Limited charged £2,420,000 (2024: £96,000) in head office charges.
11
Parent Company
The parent entity of the company is Sherrardswood Holdings Limited.
Mr A Khan is the ultimate controlling party owning the majority of the issued share capital of the parent company.
12
Retirement benefit schemes
Defined contribution schemes
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
SHERRARDSWOOD LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
page 17
13
Cash generated from operations
2025
2024
£
£
(Loss)/profit after taxation
(418,566)
1,476,211
Adjustments for:
Taxation charged
502,408
Finance costs
52,891
110,860
Amortisation and impairment of intangible assets
58,991
58,992
Depreciation and impairment of tangible fixed assets
7,991
181
Movements in working capital:
(Increase)/decrease in debtors
(512,639)
5,584,479
Increase in creditors
2,147,759
1,145,291
(Decrease)/increase in deferred income
(984,693)
1,492,013
Cash generated from operations
351,734
10,370,435
14
Analysis of changes in net funds
1 September 2024
Cash flows
31 August 2025
£
£
£
Cash at bank and in hand
135,427
280,604
416,031
2025-08-312024-09-01falsefalsefalseCCH SoftwareCCH Accounts Production 2026.100A KhanR J Stattersfield107907872024-09-012025-08-3110790787bus:Director12024-09-012025-08-3110790787bus:Director22024-09-012025-08-31107907872025-08-31107907872023-09-012024-08-3110790787core:RetainedEarningsAccumulatedLosses2023-09-012024-08-3110790787core:RetainedEarningsAccumulatedLosses2024-09-012025-08-31107907872024-08-3110790787core:NetGoodwill2025-08-3110790787core:NetGoodwill2024-08-3110790787core:LandBuildings2025-08-3110790787core:OtherPropertyPlantEquipment2025-08-3110790787core:LandBuildings2024-08-3110790787core:OtherPropertyPlantEquipment2024-08-3110790787core:CurrentFinancialInstrumentscore:WithinOneYear2025-08-3110790787core:CurrentFinancialInstrumentscore:WithinOneYear2024-08-3110790787core:Non-currentFinancialInstrumentscore:AfterOneYear2025-08-3110790787core:Non-currentFinancialInstrumentscore:AfterOneYear2024-08-3110790787core:CurrentFinancialInstruments2025-08-3110790787core:CurrentFinancialInstruments2024-08-3110790787core:ShareCapital2025-08-3110790787core:ShareCapital2024-08-3110790787core:RetainedEarningsAccumulatedLosses2025-08-3110790787core:RetainedEarningsAccumulatedLosses2024-08-3110790787core:ShareCapital2023-08-3110790787core:RetainedEarningsAccumulatedLosses2023-08-31107907872024-08-31107907872023-08-3110790787core:Goodwill2024-09-012025-08-3110790787core:LandBuildingscore:OwnedOrFreeholdAssets2024-09-012025-08-3110790787core:FurnitureFittings2024-09-012025-08-3110790787core:UKTax2024-09-012025-08-3110790787core:UKTax2023-09-012024-08-3110790787core:NetGoodwill2024-08-3110790787core:NetGoodwill2024-09-012025-08-3110790787core:LandBuildings2024-08-3110790787core:OtherPropertyPlantEquipment2024-08-3110790787core:LandBuildings2024-09-012025-08-3110790787core:OtherPropertyPlantEquipment2024-09-012025-08-3110790787core:Non-currentFinancialInstruments2025-08-3110790787core:Non-currentFinancialInstruments2024-08-3110790787bus:PrivateLimitedCompanyLtd2024-09-012025-08-3110790787bus:FRS1022024-09-012025-08-3110790787bus:Audited2024-09-012025-08-3110790787bus:FullAccounts2024-09-012025-08-31xbrli:purexbrli:sharesiso4217:GBP