|
Director
|
|
28th August 2026
|
|
|
|
|
|
|
|
Director
|
|
|
|
for and on behalf of
|
|
|
|
76 Aldwick Road
Bognor Regis
West Sussex
PO21 2PE
|
| 2025 | 2024 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| TURNOVER |
|
|
||
| Cost of sales |
( |
( |
||
| GROSS PROFIT |
|
|
||
| Distribution costs |
( |
( |
||
| Administrative expenses |
( |
( |
||
| Other operating income |
|
|
||
| OPERATING LOSS | 4 |
( |
( |
|
| Profit on disposal of fixed assets |
|
|
||
| Other interest receivable and similar income | 9 |
|
|
|
| LOSS BEFORE TAXATION |
( |
( |
||
| Tax on Loss | 10 |
|
|
|
| LOSS AFTER TAXATION BEING LOSS FOR THE FINANCIAL YEAR ATTRIBUTABLE TO THE OWNERS OF THE PARENT |
( |
( |
||
| 2025 | 2024 | |||
|---|---|---|---|---|
| £ | £ | |||
| LOSS FOR THE FINANCIAL YEAR |
( |
( |
||
| OTHER COMPREHENSIVE INCOME FOR THE YEAR | - | - | ||
| TOTAL COMPREHENSIVE INCOME FOR THE YEAR ATTRIBUTABLE TO THE OWNERS OF THE PARENT |
( |
( |
||
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Intangible Assets | 11 |
|
|
||
| Tangible Assets | 12 |
|
|
||
| Investments | 13 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Stocks | 14 |
|
|
||
| Debtors | 15 |
|
|
||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 16 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
|
|
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| Creditors: Amounts Falling Due After More Than One Year | 17 |
( |
( |
||
| PROVISIONS FOR LIABILITIES | |||||
| Deferred Taxation | 18 |
( |
( |
||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 20 |
|
|
||
| Other reserves |
|
|
|||
| Profit and Loss Account |
( |
( |
|||
| SHAREHOLDERS' FUNDS | 4,484,654 | 4,513,239 | |||
|
Director
|
|
|
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |
| FIXED ASSETS | |||||
| Investments | 13 |
|
|
||
|
|
|
||||
| CURRENT ASSETS | |||||
| Cash at bank and in hand |
|
|
|||
|
|
|
||||
| Creditors: Amounts Falling Due Within One Year | 16 |
( |
( |
||
| NET CURRENT ASSETS (LIABILITIES) |
( |
( |
|||
| TOTAL ASSETS LESS CURRENT LIABILITIES |
|
|
|||
| NET ASSETS |
|
|
|||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 20 |
|
|
||
| Other reserves |
|
|
|||
| SHAREHOLDERS' FUNDS | 4,606,466 | 4,606,466 | |||
|
Director
|
|
|
| Share Capital | Other reserves | Profit and Loss Account | Total | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| As at 1 December 2023 |
|
|
|
5,085,006 |
| Loss for the year and total comprehensive income | - | - |
( |
(571,767) |
| As at 30 November 2024 and 1 December 2024 |
|
|
( |
4,513,239 |
| Loss for the year and total comprehensive income | - | - |
( |
(28,585) |
| As at 30 November 2025 |
|
|
( |
4,484,654 |
| Share Capital | Other reserves | Total | |
|---|---|---|---|
| £ | £ | £ | |
| As at 1 December 2023 |
|
|
4,606,466 |
| As at 30 November 2024 and 1 December 2024 |
|
|
4,606,466 |
| As at 30 November 2025 |
|
|
4,606,466 |
| 2025 | 2024 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash used in operations | 1 |
( |
( |
|
| Tax refunded/(paid) |
|
( |
||
| Net cash used in operating activities |
( |
( |
||
| Cash flows from investing activities | ||||
| Purchase of tangible assets |
( |
( |
||
| Proceeds from disposal of tangible assets |
|
|
||
| Interest received |
|
|
||
| Net cash generated from/(used in) investing activities |
|
( |
||
| Increase/(decrease) in cash and cash equivalents |
|
( |
||
| Cash and cash equivalents at beginning of year | 2 |
|
|
|
| Cash and cash equivalents at end of year | 2 |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Loss for the financial year |
( |
( |
|
| Adjustments for: | |||
| Tax on loss |
( |
( |
|
| Interest income |
( |
( |
|
| Amortisation of intangible assets |
|
|
|
| Depreciation of tangible assets |
|
|
|
| Profit on disposal of tangible assets | (81,833) | - | |
| Movements in working capital: | |||
| Decrease in stocks |
|
|
|
| Increase in trade and other debtors |
( |
( |
|
| Increase in trade and other creditors |
|
|
|
| Net cash used in operations |
( |
( |
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| As at 1 December 2024 | Cash flows | As at 30 November 2025 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
31,838 |
|
| 2025 | 2024 | |||
|---|---|---|---|---|
| Notes | £ | £ | ||
| Cash flows from operating activities | ||||
| Net cash generated from/(used in) operations | 1 |
|
|
|
| Increase/(decrease) in cash and cash equivalents |
|
|
||
| Cash and cash equivalents at beginning of year | 2 |
|
|
|
| Cash and cash equivalents at end of year | 2 |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Profit/(loss) for the financial year |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Cash at bank and in hand |
|
|
|
| As at 1 December 2024 | Cash flows | As at 30 November 2025 | |
|---|---|---|---|
| £ | £ | £ | |
| Cash at bank and in hand |
|
- |
|
| Freehold |
|
| Plant & Machinery |
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Rental income |
|
|
|
| Other operating income |
|
|
|
| 695,447 | 227,298 | ||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Depreciation of tangible fixed assets |
|
|
|
| Amortisation of intangible fixed assets |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Audit Services | |||
| Audit of the company's financial statements |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Wages and salaries |
|
|
|
| Social security costs |
|
|
|
| Other pension costs |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| Directors |
|
|
|
| Management |
|
|
|
| Direct labour |
|
|
|
|
|
|
||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Emoluments |
|
|
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Interest receivable |
|
|
|
| Tax Rate | 2025 | 2024 | |||
|---|---|---|---|---|---|
| 2025 | 2024 | £ | £ | ||
| Current tax | |||||
| UK Corporation Tax | 25.0% | 25.0% |
|
( |
|
| Deferred Tax | |||||
| Origination and reversal of timing differences |
( |
( |
|||
| Total tax charge for the period |
( |
( |
|||
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| £ | £ | ||||
| Profit before tax | (136,340) | (660,102) | |||
| Tax on profit at 25% (UK standard rate) |
( |
( |
|||
| Goodwill/depreciation not allowed for tax |
( |
|
|||
| Difference in tax rates |
|
|
|||
| Revenue exempt from taxation |
( |
( |
|||
| Indexation allowance on capital gains |
( |
|
|||
| Tax losses for which no deferred tax was recognised |
( |
|
|||
| Total tax charge for the period | (107,755) | (88,335) | |||
| Goodwill | |||
|---|---|---|---|
| £ | |||
| Cost | |||
| As at 1 December 2024 |
|
||
| As at 30 November 2025 |
|
||
| Amortisation | |||
| As at 1 December 2024 |
|
||
| Provided during the period |
|
||
| As at 30 November 2025 |
|
||
| Net Book Value | |||
| As at 30 November 2025 |
|
||
| As at 1 December 2024 |
|
||
| Land & Property | |||
|---|---|---|---|
| Freehold | Plant & Machinery | Total | |
| £ | £ | £ | |
| Cost | |||
| As at 1 December 2024 |
|
|
|
| Additions |
|
|
|
| Disposals |
( |
( |
( |
| As at 30 November 2025 |
|
|
|
| Depreciation | |||
| As at 1 December 2024 |
|
|
|
| Provided during the period |
|
|
|
| Disposals |
( |
( |
( |
| As at 30 November 2025 |
|
|
|
| Net Book Value | |||
| As at 30 November 2025 |
|
|
|
| As at 1 December 2024 |
|
|
|
| Unlisted | Other | Total | |
|---|---|---|---|
| £ | £ | £ | |
| Cost or Valuation | |||
| As at 1 December 2024 |
|
|
|
| As at 30 November 2025 |
|
|
|
| Provision | |||
| As at 1 December 2024 |
|
|
- |
| As at 30 November 2025 |
|
|
- |
| Net Book Value | |||
| As at 30 November 2025 |
|
|
|
| As at 1 December 2024 |
|
|
|
| Subsidiaries | |
|---|---|
| £ | |
| Cost or Valuation | |
| As at 1 December 2024 |
|
| As at 30 November 2025 |
|
| Provision | |
| As at 1 December 2024 |
|
| As at 30 November 2025 |
|
| Net Book Value | |
| As at 30 November 2025 |
|
| As at 1 December 2024 |
|
|
Name of undertaking
|
Registered Office
|
Class of shares held
|
Direct holding
|
Indirect holding
|
|
The Green House Sussex Holdings Limited
|
76 Aldwick Road, Bognor Regis, PO21 2PE
|
Ordnary A & B shares
|
100%
|
0%
|
|
The Green House Sussex Limited
|
76 Aldwick Road, Bognor Regis PO21 2PE
|
Ordinary shares
|
0%
|
100%
|
|
Capital and Reserves
|
Profit/(loss)
|
||
|
The Green House Sussex Holdings Limited
|
8,798,074
|
162,382
|
|
|
The Green House Sussex Limited
|
193,514
|
(160,322)
|
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Stock |
|
|
|
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | ||||
| £ | £ | £ | £ | ||||
| Due within one year | |||||||
| Trade debtors |
|
|
|
|
|||
| Other debtors | 1,689,495 | 1,582,082 | - | - | |||
|
|
|
|
|
||||
| Group | Company | ||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | ||||
| £ | £ | £ | £ | ||||
| Trade creditors |
|
|
|
|
|||
| Amounts owed to group undertakings | - | - |
|
|
|||
| Other creditors | 74,968 | 124,079 | - | - | |||
| Taxation and social security | 95,654 | 75,273 | - | - | |||
| Accruals and deferred income | 381,196 | 371,028 | - | - | |||
|
|
|
|
|
||||
| Group | ||||
|---|---|---|---|---|
| 2025 | 2024 | |||
| £ | £ | |||
| Accruals and deferred income | 109,851 | 8,777 | ||
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Accelerated capital allowances |
|
|
|
| Tax losses carried forward |
( |
- | |
|
|
|
||
| Group | ||
|---|---|---|
| Deferred Tax | Total | |
| £ | £ | |
| As at 1 December 2024 |
|
369,366 |
| Origination and reversal of timing differences |
( |
( |
| Balance at 30 November 2025 |
|
261,611 |
| 2025 | 2024 | ||
|---|---|---|---|
| £ | £ | ||
| Not later than one year |
|
|
|
| Later than one year and not later than five years |
|
|
|
|
|
|
||