| Appletree Landscapes Limited |
| Registered number: |
05002239 |
| Balance Sheet |
| as at 31 December 2025 |
|
| Notes |
|
|
2025 |
|
|
2024 |
| £ |
£ |
| Fixed assets |
| Tangible assets |
3 |
|
|
143 |
|
|
179 |
| Investments |
4 |
|
|
450,000 |
|
|
450,000 |
|
|
|
|
450,143 |
|
|
450,179 |
|
| Current assets |
| Debtors |
5 |
|
258 |
|
|
258 |
| Cash at bank and in hand |
|
|
3,083 |
|
|
3,014 |
|
|
|
3,341 |
|
|
3,272 |
|
| Creditors: amounts falling due within one year |
6 |
|
(194,449) |
|
|
(201,248) |
|
| Net current liabilities |
|
|
|
(191,108) |
|
|
(197,976) |
|
| Total assets less current liabilities |
|
|
|
259,035 |
|
|
252,203 |
|
| Creditors: amounts falling due after more than one year |
7 |
|
|
(135,332) |
|
|
(132,695) |
|
|
|
| Net assets |
|
|
|
123,703 |
|
|
119,508 |
|
|
|
|
|
|
|
|
| Capital and reserves |
| Called up share capital |
|
|
|
20 |
|
|
20 |
| Fair value reserve |
9 |
|
|
127,870 |
|
|
127,870 |
| Profit and loss account |
|
|
|
(4,187) |
|
|
(8,382) |
|
| Shareholder's funds |
|
|
|
123,703 |
|
|
119,508 |
|
|
|
|
|
|
|
|
| The directors are satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006. |
| The member has not required the company to obtain an audit in accordance with section 476 of the Act. |
| The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts. |
| The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies. |
|
|
|
|
| Mr Ricky John Doe |
| Director |
| Approved by the board on 16 September 2026 |
|
| Appletree Landscapes Limited |
| Notes to the Accounts |
| for the year ended 31 December 2025 |
|
|
| 1 |
Accounting policies |
|
|
Basis of preparation |
|
The accounts have been prepared under the historical cost convention - as modified by the revaluation of certain assets - and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard). |
|
|
Turnover |
|
Turnover comprises rents receivable during the year. |
|
|
Tangible fixed assets |
|
Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows: |
|
|
Plant and machinery |
25% straight line/20% reducing balance |
|
Office Equipment |
25% reducing balance |
|
|
|
|
Investments |
|
Investments in subsidiaries, associates and joint ventures are measured at cost less any accumulated impairment losses. Listed investments are measured at fair value. Unlisted investments are measured at fair value unless the value cannot be measured reliably, in which case they are measured at cost less any accumulated impairment losses. Changes in fair value are included in the profit and loss account. |
|
The company's freehold property is revalued in full every 5 years. Interim valuations are carried out when it is likely that there has been a material change in value. |
|
Taxation |
|
A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. 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. 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, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted. |
|
|
Pensions |
|
Contributions to defined contribution plans are expensed in the period to which they relate. |
|
|
| 2 |
Employees |
2025 |
|
2024 |
| Number |
Number |
|
|
Average number of persons employed by the company |
1 |
|
1 |
|
|
|
|
|
|
|
|
|
|
| 3 |
Tangible fixed assets |
|
|
|
|
Plant and machinery etc |
|
Office Equipment |
|
Total |
| £ |
£ |
£ |
|
Cost |
|
At 1 January 2025 |
8,651 |
|
1,438 |
|
10,089 |
|
At 31 December 2025 |
8,651 |
|
1,438 |
|
10,089 |
|
|
|
|
|
|
|
|
|
|
Depreciation |
|
At 1 January 2025 |
8,472 |
|
1,438 |
|
9,910 |
|
Charge for the year |
36 |
|
- |
|
36 |
|
At 31 December 2025 |
8,508 |
|
1,438 |
|
9,946 |
|
|
|
|
|
|
|
|
|
|
Net book value |
|
At 31 December 2025 |
143 |
|
- |
|
143 |
|
At 31 December 2024 |
179 |
|
- |
|
179 |
|
|
| 4 |
Investments |
|
| Other |
| investments |
| £ |
|
Cost |
|
At 1 January 2025 |
450,000 |
|
|
At 31 December 2025 |
450,000 |
|
|
|
|
|
|
|
|
|
|
Historical cost |
|
At 1 January 2025 |
322,130 |
|
At 31 December 2025 |
322,130 |
|
|
|
|
|
|
|
|
|
|
|
| 5 |
Debtors |
2025 |
|
2024 |
| £ |
£ |
|
|
Other debtors |
258 |
|
258 |
|
|
|
|
|
|
|
|
|
|
| 6 |
Creditors: amounts falling due within one year |
2025 |
|
2024 |
| £ |
£ |
|
|
Other creditors |
194,449 |
|
201,248 |
|
|
|
|
|
|
|
|
|
|
| 7 |
Creditors: amounts falling due after one year |
2025 |
|
2024 |
| £ |
£ |
|
|
Bank loans |
135,332 |
|
132,695 |
|
|
|
|
|
|
|
|
|
|
| 8 |
Loans |
2025 |
|
2024 |
| £ |
£ |
|
Creditors include: |
|
Amounts payable otherwise than by instalment falling due for payment after more than five years |
|
135,332 |
|
132,695 |
|
|
|
|
|
|
|
|
|
|
|
Secured bank loans |
135,332 |
|
132,695 |
|
|
|
|
|
|
|
|
|
|
The above loan is secured by fixed and floating charges over all property and assets. |
|
|
| 9 |
Fair value reserve |
2025 |
|
2024 |
| £ |
£ |
|
|
At 1 January 2025 |
127,870 |
|
27,870 |
|
Gain on revaluation of land and buildings |
- |
|
100,000 |
|
|
At 31 December 2025 |
127,870 |
|
127,870 |
|
|
|
|
|
|
|
|
|
|
| 10 |
Other information |
|
|
Appletree Landscapes Limited is a private company limited by shares and incorporated in England. Its registered office is: |
|
5B Sunrise Business Park |
|
Higher Shaftesbury Road |
|
Blandford Forum |
|
Dorset |
|
DT11 8ST |