Fferm Pant Ltd 00657758 false 2025-01-01 2025-12-31 2025-12-31 The principal activity of the company is Mixed farming Digita Accounts Production Advanced 6.30.9574.0 true true 00657758 2025-01-01 2025-12-31 00657758 2025-12-31 00657758 bus:Director2 1 2025-12-31 00657758 bus:OrdinaryShareClass1 2025-12-31 00657758 core:HirePurchaseContracts core:CurrentFinancialInstruments 2025-12-31 00657758 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2025-12-31 00657758 core:CurrentFinancialInstruments 2025-12-31 00657758 core:CurrentFinancialInstruments core:WithinOneYear 2025-12-31 00657758 core:Non-currentFinancialInstruments 2025-12-31 00657758 core:Non-currentFinancialInstruments core:AfterOneYear 2025-12-31 00657758 core:LandBuildings core:OwnedOrFreeholdAssets 2025-12-31 00657758 core:MotorVehicles 2025-12-31 00657758 core:OtherPropertyPlantEquipment 2025-12-31 00657758 core:PlantMachinery 2025-12-31 00657758 bus:SmallEntities 2025-01-01 2025-12-31 00657758 bus:AuditExemptWithAccountantsReport 2025-01-01 2025-12-31 00657758 bus:FilletedAccounts 2025-01-01 2025-12-31 00657758 bus:SmallCompaniesRegimeForAccounts 2025-01-01 2025-12-31 00657758 bus:RegisteredOffice 2025-01-01 2025-12-31 00657758 bus:Director2 2025-01-01 2025-12-31 00657758 bus:Director2 1 2025-01-01 2025-12-31 00657758 bus:Director4 2025-01-01 2025-12-31 00657758 bus:OrdinaryShareClass1 2025-01-01 2025-12-31 00657758 bus:PrivateLimitedCompanyLtd 2025-01-01 2025-12-31 00657758 core:LandBuildings 2025-01-01 2025-12-31 00657758 core:LandBuildings core:OwnedOrFreeholdAssets 2025-01-01 2025-12-31 00657758 core:MotorVehicles 2025-01-01 2025-12-31 00657758 core:Non-standardPPEClass4ComponentTotalPropertyPlantEquipment 2025-01-01 2025-12-31 00657758 core:OtherPropertyPlantEquipment 2025-01-01 2025-12-31 00657758 core:PlantMachinery 2025-01-01 2025-12-31 00657758 countries:EnglandWales 2025-01-01 2025-12-31 00657758 2024-12-31 00657758 bus:Director2 1 2024-12-31 00657758 core:LandBuildings core:OwnedOrFreeholdAssets 2024-12-31 00657758 core:MotorVehicles 2024-12-31 00657758 core:OtherPropertyPlantEquipment 2024-12-31 00657758 core:PlantMachinery 2024-12-31 00657758 2024-01-01 2024-12-31 00657758 2024-12-31 00657758 bus:Director2 1 2024-12-31 00657758 bus:OrdinaryShareClass1 2024-12-31 00657758 core:HirePurchaseContracts core:CurrentFinancialInstruments 2024-12-31 00657758 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2024-12-31 00657758 core:CurrentFinancialInstruments 2024-12-31 00657758 core:CurrentFinancialInstruments core:WithinOneYear 2024-12-31 00657758 core:CurrentFinancialInstruments core:WithinOneYear core:PreviouslyStatedAmount 2024-12-31 00657758 core:Non-currentFinancialInstruments 2024-12-31 00657758 core:Non-currentFinancialInstruments core:AfterOneYear 2024-12-31 00657758 core:LandBuildings core:OwnedOrFreeholdAssets 2024-12-31 00657758 core:MotorVehicles 2024-12-31 00657758 core:OtherPropertyPlantEquipment 2024-12-31 00657758 core:PlantMachinery 2024-12-31 00657758 core:PreviouslyStatedAmount 2024-12-31 00657758 bus:Director2 2024-01-01 2024-12-31 00657758 bus:Director2 1 2024-01-01 2024-12-31 00657758 bus:Director2 1 2023-12-31 iso4217:GBP xbrli:pure xbrli:shares

Filleted
Registration number: 00657758

Fferm Pant Ltd

Unaudited Filleted Financial Statements

for the Year Ended 31 December 2025

 

Fferm Pant Ltd

Contents

Company Information

1

Balance Sheet

2 to 3

Notes to the Unaudited Financial Statements

4 to 11

 

Fferm Pant Ltd

Company Information

Directors

Mr Stephen Jenkin Jones

Mrs Claire Malaina Jones

Registered office

Pant Farm
Llandewi Brefi
Tregaron
Ceredigion
SY25 6UQ

 

Fferm Pant Ltd

(Registration number: 00657758)
Balance Sheet as at 31 December 2025

Note

2025
£

2024
£

Fixed assets

 

Tangible assets

4

905,648

839,698

Current assets

 

Stocks

5

85,900

57,600

Debtors

6

18,194

12,245

Investments

7

2,020

2,020

Cash at bank and in hand

 

222,630

262,534

 

328,744

334,399

Creditors: Amounts falling due within one year

8

(207,511)

(237,233)

Net current assets

 

121,233

97,166

Total assets less current liabilities

 

1,026,881

936,864

Creditors: Amounts falling due after more than one year

8

-

(14,484)

Provisions for liabilities

(64,164)

(46,141)

Net assets

 

962,717

876,239

Capital and reserves

 

Called up share capital

9

500

500

Retained earnings

962,217

875,739

Shareholders' funds

 

962,717

876,239

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

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

These financial statements have been prepared and 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 directors have not delivered to the registrar a copy of the Profit and Loss Account.

 

Fferm Pant Ltd

(Registration number: 00657758)
Balance Sheet as at 31 December 2025

Approved and authorised by the Board on 11 September 2026 and signed on its behalf by:
 

.........................................
Mr Stephen Jenkin Jones
Director

.........................................
Mrs Claire Malaina Jones
Director

 
     
 

Fferm Pant Ltd

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

1

General information

The company is a private company limited by share capital, incorporated in England and Wales.

The address of its registered office is:
Pant Farm
Llandewi Brefi
Tregaron
Ceredigion
SY25 6UQ

These financial statements were authorised for issue by the Board on 11 September 2026.

2

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.

Going concern

The financial statements have been prepared on a going concern basis.

Revenue recognition

Turnover comprises the fair value of the consideration received or receivable for the sale of goods and provision of services in the ordinary course of the company’s activities. Turnover is shown net of sales/value added tax, returns, rebates and discounts.

The company recognises revenue when:
The amount of revenue can be reliably measured;
it is probable that future economic benefits will flow to the entity;
and specific criteria have been met for each of the company's activities.

Tax

The tax expense for the period comprises current and deferred 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.

 

Fferm Pant Ltd

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

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

20% reducing balance

Motor vehicles

20% reducing balance

Land and buildings

Land is not depreciated, buildngs depreciated at 3% straight line

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.

 

Fferm Pant Ltd

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

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.

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.

 

Fferm Pant Ltd

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

Leases

Leases in which substantially all the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged to profit or loss on a straight-line basis over the period of the lease.

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.

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.

3

Staff numbers

The average number of persons employed by the company (including directors) during the year, was 3 (2024 - 2).

 

Fferm Pant Ltd

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

4

Tangible assets

Land and buildings
£

Plant and machinery
£

Motor vehicles
 £

Dairy Herd
 £

Total
£

Cost or valuation

At 1 January 2025

494,962

605,764

4,500

91,833

1,197,059

Additions

37,869

90,560

-

2,515

130,944

At 31 December 2025

532,831

696,324

4,500

94,348

1,328,003

Depreciation

At 1 January 2025

-

355,309

2,052

-

357,361

Charge for the year

5,915

58,589

490

-

64,994

At 31 December 2025

5,915

413,898

2,542

-

422,355

Carrying amount

At 31 December 2025

526,916

282,426

1,958

94,348

905,648

At 31 December 2024

494,962

250,455

2,448

91,833

839,698

Included within the net book value of land and buildings above is £526,917 (2024 - £494,962) in respect of freehold land and buildings.
 

 

Fferm Pant Ltd

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

5

Stocks

2025
£

2024
£

Raw materials and consumables

31,020

24,500

Stock

54,880

33,100

85,900

57,600

6

Debtors

Current

2025
£

2024
£

Trade debtors

13,053

11,213

Other debtors

5,141

1,032

 

18,194

12,245

7

Current asset investments

2025
£

2024
£

Other investments

2,020

2,020

 

Fferm Pant Ltd

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

8

Creditors

Creditors: amounts falling due within one year

Note

2025
£

2024
£

Due within one year

 

Bank loans and overdrafts

10

15,584

18,350

Trade creditors

 

7,389

6,659

Taxation and social security

 

18,188

1,400

Director's loan accounts

 

156,254

207,417

Outstanding defined contribution pension costs

 

1,007

-

Other creditors

 

9,089

3,407

 

207,511

237,233

Creditors: amounts falling due after more than one year

Note

2025
£

2024
£

Due after one year

 

Loans and borrowings

10

-

14,484

9

Share capital

Allotted, called up and fully paid shares

2025

2024

No.

£

No.

£

Ordinary shares of £1 each

500

500

500

500

       
 

Fferm Pant Ltd

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

10

Loans and borrowings

Non-current loans and borrowings

2025
£

2024
£

Bank borrowings

-

7,234

Hire purchase contracts

-

7,250

-

14,484

Current loans and borrowings

2025
£

2024
£

Bank borrowings

8,334

11,100

Hire purchase contracts

7,250

7,250

15,584

18,350

11

Related party transactions

Transactions with directors

2025

At 1 January 2025
£

Advances to director
£

Repayments by director
£

At 31 December 2025
£

Mr Stephen Jenkin Jones

Interest free loan repayable on demand

(206,586)

70,659

(20,327)

(156,254)

2024

At 1 January 2024
£

Advances to director
£

Repayments by director
£

At 31 December 2024
£

Mr Stephen Jenkin Jones

Interest free loan repayable on demand

(217,849)

19,199

(7,936)

(206,586)