3
false
false
false
false
false
false
false
false
false
false
true
false
false
false
false
false
false
No description of principal activity
2025-01-01
Sage Accounts Production Advanced 2025 - FRS102_2025
100
100
100
xbrli:pure
xbrli:shares
iso4217:GBP
12497544
2025-01-01
2025-12-31
12497544
2025-12-31
12497544
2024-12-31
12497544
2024-02-01
2024-12-31
12497544
2024-12-31
12497544
2024-01-31
12497544
core:FurnitureFittings
2025-01-01
2025-12-31
12497544
bus:Director1
2025-01-01
2025-12-31
12497544
core:LandBuildings
core:OwnedOrFreeholdAssets
2024-12-31
12497544
core:FurnitureFittings
2024-12-31
12497544
core:LandBuildings
core:OwnedOrFreeholdAssets
2025-12-31
12497544
core:FurnitureFittings
2025-12-31
12497544
core:LandBuildings
core:OwnedOrFreeholdAssets
2025-01-01
2025-12-31
12497544
core:WithinOneYear
2025-12-31
12497544
core:WithinOneYear
2024-12-31
12497544
core:AfterOneYear
2025-12-31
12497544
core:AfterOneYear
2024-12-31
12497544
core:ShareCapital
2025-12-31
12497544
core:ShareCapital
2024-12-31
12497544
core:RevaluationReserve
2025-12-31
12497544
core:RetainedEarningsAccumulatedLosses
2025-12-31
12497544
core:RetainedEarningsAccumulatedLosses
2024-12-31
12497544
core:CostValuation
core:Non-currentFinancialInstruments
2025-12-31
12497544
core:Non-currentFinancialInstruments
2025-12-31
12497544
core:Non-currentFinancialInstruments
2024-12-31
12497544
core:LandBuildings
core:OwnedOrFreeholdAssets
2024-12-31
12497544
core:FurnitureFittings
2024-12-31
12497544
bus:SmallEntities
2025-01-01
2025-12-31
12497544
bus:AuditExemptWithAccountantsReport
2025-01-01
2025-12-31
12497544
bus:SmallCompaniesRegimeForAccounts
2025-01-01
2025-12-31
12497544
bus:PrivateLimitedCompanyLtd
2025-01-01
2025-12-31
12497544
bus:FullAccounts
2025-01-01
2025-12-31
COMPANY REGISTRATION NUMBER:
12497544
|
Unaudited financial statements |
|
|
Statement of financial position |
|
31 December 2025
Fixed assets
|
Tangible assets |
5 |
|
6,820,958 |
|
6,291,579 |
|
Investments |
6 |
|
100 |
|
100 |
|
|
----------- |
|
----------- |
|
|
6,821,058 |
|
6,291,679 |
|
|
|
|
|
|
Current assets
|
Debtors |
7 |
2,410,474 |
|
2,336,138 |
|
|
Cash at bank and in hand |
171,143 |
|
211,915 |
|
|
----------- |
|
----------- |
|
|
2,581,617 |
|
2,548,053 |
|
|
|
|
|
|
|
|
Creditors: Amounts falling due within one year |
8 |
(
4,763,545) |
|
(
4,626,994) |
|
|
----------- |
|
----------- |
|
|
Net current liabilities |
|
(
2,181,928) |
|
(
2,078,941) |
|
|
----------- |
|
----------- |
|
Total assets less current liabilities |
|
4,639,130 |
|
4,212,738 |
|
|
|
|
|
|
|
Creditors: Amounts falling due after more than one year |
9 |
|
(
151,987) |
|
(
151,987) |
|
|
|
|
|
|
Provisions
|
Taxation including deferred tax |
|
(
26,063) |
|
– |
|
|
|
|
|
|
Accruals and deferred income |
|
(
51,591) |
|
(
27,498) |
|
|
----------- |
|
----------- |
|
Net assets |
|
4,409,489 |
|
4,033,253 |
|
|
----------- |
|
----------- |
|
|
|
|
|
Capital and reserves
|
Called up share capital |
|
4,407,819 |
|
4,407,819 |
|
Revaluation reserve |
|
404,120 |
|
– |
|
Profit and loss account |
|
(
402,450) |
|
(
374,566) |
|
|
----------- |
|
----------- |
|
Shareholders funds |
|
4,409,489 |
|
4,033,253 |
|
|
----------- |
|
----------- |
|
|
|
|
|
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies' regime and in accordance with Section 1A of FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In accordance with section 444 of the Companies Act 2006, the statement of comprehensive income has not been delivered.
For the 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 financial statements for the year in question in accordance with section 476
;
-
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements
.
|
Statement of financial position (continued) |
|
31 December 2025
These financial statements were approved by the
board of directors
and authorised for issue on
22 September 2026
, and are signed on behalf of the board by:
Company registration number:
12497544
|
Notes to the financial statements |
|
Year ended 31 December 2025
1.
General information
The company is a private company limited by shares, registered in England and Wales. The address of the registered office is Woolfox Golf & Country Club, Great North Road, Stamford, Rutland, PE9 4AQ, United Kingdom.
2.
Statement of compliance
These financial statements have been prepared in compliance with Section 1A of FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'.
3.
Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through profit or loss.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Going concern
The financial statements have been prepared on the going concern basis as the directors believe that adequate resources are available to enable the company to meet its liabilities as they fall through the support of the directors.
Consolidation
The company has taken advantage of the option not to prepare consolidated financial statements contained in Section 398 of the Companies Act 2006 on the basis that the company and its subsidiary undertakings comprise a small group.
Income tax
The taxation expense represents the aggregate amount of current tax recognised in the reporting period. Tax is recognised in profit or loss, except to the extent that it relates to item recognised in other comprehensive income or directly in equity. In this case, tax is recognised in other comprehensive income or directly in equity, respectively. 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.
Operating leases
Lease income is recognised in profit or loss on a straight line basis over the lease term. The aggregate cost of lease incentives are recognised as a reduction to income over the lease term on a straight-line basis. Costs, including depreciation, incurred in earning the lease income are recognised as an expense. Any initial direct costs incurred in negotiating and arranging the operating lease are added to the carrying amount of the lease and recognised as an expense over the lease term on the same basis as the lease income.
Tangible assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in equity, except to the extent it reverses a revaluation decrease of the same asset previously recognised in profit or loss. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in profit or loss.
Depreciation
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:
|
Fixtures and fittings |
- |
20% straight line |
|
|
|
|
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 of fixed assets
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. For the purposes of impairment testing, 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 largely independent of the cash inflows from other assets or groups of assets. For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the company are assigned to those units.
Investment property
Investment property is initially recorded at cost, which includes purchase price and any directly attributable expenditure.
Investment property is revalued to its fair value at each reporting date and any changes in fair value are recognised in profit or loss.
If a reliable measure of fair value is no longer available without undue cost or effort for an item of investment property, it shall be transferred to tangible assets and treated as such until it is expected that fair value will be reliably measurable on an on-going basis.
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. Provisions are initially measured at the best estimate of the amount required to settle the obligation at the reporting date and subsequently reviewed at each reporting date and adjusted to reflect the current best estimate of the amount that would be required to settle the obligation. Any adjustments to the amounts previously recognised are recognised in profit or loss unless the provision was originally recognised as part of the cost of an asset. When a provision is measured at the present value of the amount expected to be required to settle the obligation, the unwinding of the discount is recognised as a finance cost in profit or loss in the period it arises.
Defined contribution plans
Contributions to defined contribution plans are recognised as an expense in the period in which the related service 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. When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
4.
Employee numbers
The average number of employees during the year was
3
(2024:
3
).
5.
Tangible assets
|
Freehold investment property |
Fixtures and fittings |
Total |
|
£ |
£ |
£ |
|
Cost or valuation |
|
|
|
|
At 1 January 2025 |
6,196,888 |
102,163 |
6,299,051 |
|
Additions |
9,739 |
1,342 |
11,081 |
|
Revaluations |
538,827 |
– |
538,827 |
|
----------- |
--------- |
----------- |
|
At 31 December 2025 |
6,745,454 |
103,505 |
6,848,959 |
|
----------- |
--------- |
----------- |
|
Depreciation |
|
|
|
|
At 1 January 2025 |
– |
7,472 |
7,472 |
|
Charge for the year |
– |
20,529 |
20,529 |
|
----------- |
--------- |
----------- |
|
At 31 December 2025 |
– |
28,001 |
28,001 |
|
----------- |
--------- |
----------- |
|
Carrying amount |
|
|
|
|
At 31 December 2025 |
6,745,454 |
75,504 |
6,820,958 |
|
----------- |
--------- |
----------- |
|
At 31 December 2024 |
6,196,888 |
94,691 |
6,291,579 |
|
----------- |
--------- |
----------- |
|
|
|
|
At the year end the investment property has been revalued by the directors to its current market value
.
6.
Investments
|
Shares in group undertakings |
|
£ |
|
Cost |
|
|
At 1 January 2025 and 31 December 2025 |
100 |
|
---- |
|
Impairment |
|
|
At 1 January 2025 and 31 December 2025 |
– |
|
---- |
|
|
|
Carrying amount |
|
|
At 31 December 2025 |
100 |
|
---- |
|
At 31 December 2024 |
100 |
|
---- |
|
|
7.
Debtors
|
2025 |
2024 |
|
£ |
£ |
|
Amounts owed by group undertakings |
2,047,209 |
2,280,672 |
|
Other debtors |
363,265 |
55,466 |
|
----------- |
----------- |
|
2,410,474 |
2,336,138 |
|
----------- |
----------- |
|
|
|
8.
Creditors:
Amounts falling due within one year
|
2025 |
2024 |
|
£ |
£ |
|
Trade creditors |
14,832 |
2,226 |
|
Social security and other taxes |
– |
4,791 |
|
Other creditors |
4,748,713 |
4,619,977 |
|
----------- |
----------- |
|
4,763,545 |
4,626,994 |
|
----------- |
----------- |
|
|
|
9.
Creditors:
Amounts falling due after more than one year
|
2025 |
2024 |
|
£ |
£ |
|
Other creditors |
151,987 |
151,987 |
|
--------- |
--------- |
|
|
|
10.
Preference shares
The directors have considered the nature and rights of the preference shares issued and it is their judgement that they have both an equity and liability component as the holders do not have the right for redemption, and the dividend rate of 0.5% is considered to be below market rate for a loan. Consequently, the proceeds of issue have been split between an equity and liability element by first calculating the liability element on a net present value of future cash flows basis, discounted at a market interest rate for a similar liability that does not have the associated equity component, with the residual proceeds allocated as equity.
11.
Share capital
The company has issued 4,559,606 £1 Preference shares at par which contain both equity and liability components. The liability element on issue was calculated to be £151,987 and is shown as an amount falling due in greater than one year within note 9. The balance of £4,407,619 is treated as equity.