CUMBRAE LIMITED

Company Registration Number:
03311996 (England and Wales)

Unaudited abridged accounts for the year ended 30 December 2025

Period of accounts

Start date: 31 December 2024

End date: 30 December 2025

CUMBRAE LIMITED

Contents of the Financial Statements

for the Period Ended 30 December 2025

Balance sheet
Notes

CUMBRAE LIMITED

Balance sheet

As at 30 December 2025


Notes

2025

2024


£

£
Fixed assets
Tangible assets: 3 23,572 636
Investments: 4 8,998,691 8,923,466
Total fixed assets: 9,022,263 8,924,102
Current assets
Debtors:   91,560 249,874
Cash at bank and in hand: 34,607 100,093
Total current assets: 126,167 349,967
Creditors: amounts falling due within one year: 5 (819,374) (1,141,269)
Net current assets (liabilities): (693,207) (791,302)
Total assets less current liabilities: 8,329,056 8,132,800
Creditors: amounts falling due after more than one year:   (3,715,972) (3,715,972)
Provision for liabilities: (837,311) (830,207)
Total net assets (liabilities): 3,775,773 3,586,621
Capital and reserves
Called up share capital: 1,929 1,929
Revaluation reserve:63,396,0523,320,827
Other reserves: 1 1
Profit and loss account: 377,791 263,864
Shareholders funds: 3,775,773 3,586,621

The notes form part of these financial statements

CUMBRAE LIMITED

Balance sheet statements

For the year ending 30 December 2025 the company was entitled to exemption under section 477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.

The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.

The members have agreed to the preparation of abridged accounts for this accounting period in accordance with Section 444(2A).

These accounts have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

The directors have chosen to not file a copy of the company’s profit & loss account.

This report was approved by the board of directors on 16 June 2026
and signed on behalf of the board by:

Name: Mr A R M Breton
Status: Director

The notes form part of these financial statements

CUMBRAE LIMITED

Notes to the Financial Statements

for the Period Ended 30 December 2025

1. Accounting policies

These financial statements have been prepared in accordance with the provisions of Section 1A (Small Entities) of Financial Reporting Standard 102

Turnover policy

Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and Value Added Tax.

Tangible fixed assets and depreciation policy

Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows: Plant and machinery - 25% reducing balance Fittings, fixtures and equipment - 25% reducing balance Motor vehicles - 25% reducing balance If there is an indication that there has been a significant change in depreciation rate, useful life or residual value of tangible assets, the depreciation is revised prospectively to reflect the new estimates.

Other accounting policies

Taxation Current tax is recognised on taxable profit for the current and past periods. Current tax is measured at the amounts of tax expected to pay or recover using the tax rates and laws that have been enacted or substantively enacted at the reporting date. Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other 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. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference. Fixed asset investments Fixed asset investments are initially recorded at cost, and subsequently stated at cost less any accumulated impairment losses. Listed investments are measured at fair value with changes in fair value being recognised in profit or loss. Impairment A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date. When it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that are largely independent of the cash inflows from other assets or groups of assets. Provisions Provisions are recognised when the entity has an obligation at the reporting date as a result of a past event; it is probable that the entity will be required to transfer economic benefits in settlement and the amount of the obligation can be estimated reliably. Provisions are recognised as a liability in the statement of financial position and the amount of the provision as an expense. Defined contribution plans Contributions to defined contribution plans are recognised as an expense in the period in which the related services is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund.

CUMBRAE LIMITED

Notes to the Financial Statements

for the Period Ended 30 December 2025

2. Employees

2025 2024
Average number of employees during the period 0 0

CUMBRAE LIMITED

Notes to the Financial Statements

for the Period Ended 30 December 2025

3. Tangible Assets

Total
Cost £
At 31 December 2024 26,568
Additions 30,605
At 30 December 2025 57,173
Depreciation
At 31 December 2024 25,932
Charge for year 7,669
At 30 December 2025 33,601
Net book value
At 30 December 2025 23,572
At 30 December 2024 636

CUMBRAE LIMITED

Notes to the Financial Statements

for the Period Ended 30 December 2025

4. Fixed investments

The property portfolio was valued, as at 30 April 2026, by the director Mr A R M Breton, at £8,997,761. Provisions for corporation tax are made in respect of changes in the value of the portfolio. They are recorded as deferred taxation movements.

CUMBRAE LIMITED

Notes to the Financial Statements

for the Period Ended 30 December 2025

5. Creditors: amounts falling due within one year note

Bank loans amounting to £3,504,000 (2024 £3,504,000) are secured by priority legal charges over the portfolio of properties and a debenture over the company assets. The loan bears interest at 2.5% over LIBOR.

CUMBRAE LIMITED

Notes to the Financial Statements

for the Period Ended 30 December 2025

6. Revaluation reserve

2025
£
Balance at 31 December 2024 3,320,827
Surplus or deficit after revaluation 75,225
Balance at 30 December 2025 3,396,052