Company registration number 00267843 (England and Wales)
LAVER REGENERATION LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
PAGES FOR FILING WITH REGISTRAR
LAVER REGENERATION LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 8
LAVER REGENERATION LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2025
31 December 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Investment property
3
10,625,000
37,839,032
Investments
4
1,285
1,285
10,626,285
37,840,317
Current assets
Debtors falling due after more than one year
5
12,015,392
5,740,288
Debtors falling due within one year
5
50,830,977
50,944,322
Cash at bank and in hand
6,732,307
668,196
69,578,676
57,352,806
Creditors: amounts falling due within one year
6
(8,139,841)
(6,571,031)
Net current assets
61,438,835
50,781,775
Total assets less current liabilities
72,065,120
88,622,092
Creditors: amounts falling due after more than one year
7
(6,370,199)
(18,379,770)
Net assets
65,694,921
70,242,322
Shareholders loans
12,581,040
13,213,612
Capital and reserves
Called up share capital
8
107,378
107,378
Other reserve
2,414,074
17,989,537
Capital redemption reserve
9,728
9,728
Profit and loss reserves
50,582,701
38,922,067
Total equity
53,113,881
57,028,710
65,694,921
70,242,322
LAVER REGENERATION LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2025
31 December 2025
- 2 -

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

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

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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.

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on 24 September 2026 and are signed on its behalf by:
A J Laver
Director
Company registration number 00267843 (England and Wales)
LAVER REGENERATION LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2025
- 3 -
1
Accounting policies
Company information

Laver Regeneration Limited is a private company limited by shares incorporated in England and Wales. The registered office is Aizlewood's Mill, Nursery Street, Sheffield, England, S3 8GG.

1.1
Basis of preparation

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, modified to include investment properties at fair value. The principal accounting policies adopted are set out below.

1.2
Going concern

These financial statements are prepared on the going concern basis. The directors have a reasonable expectation that the company will continue in operational existence for the foreseeable future.

1.3
Revenue

Turnover is measured at the fair value of the consideration received or receivable and represents amounts receivable for rental of investment properties.

1.4
Investment property

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

1.5
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.6
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks.

LAVER REGENERATION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 4 -
1.7
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Trade debtors, loans and other receivables that have fixed or determinable payments that are not quoted in an active market are classified as 'loans and receivables'. Loans and receivables are measured at amortised cost using the effective interest method, less any impairment.

 

Interest is recognised by applying the effective interest rate, except for short-term receivables when the recognition of interest would be immaterial. The effective interest method is a method of calculating the amortised cost of a debt instrument and of allocating the interest income over the relevant period. The effective interest rate is the rate that exactly discounts estimated future cash receipts through the expected life of the debt instrument to the net carrying amount on initial recognition.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans and loans from fellow group companies, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

1.8
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

LAVER REGENERATION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
1
Accounting policies
(Continued)
- 5 -
1.9
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and 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. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.10
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

2
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2025
2024
Number
Number
Total
4
4
3
Investment property
2025
£
Fair value
At 1 January 2025
37,839,032
Disposals
(27,214,032)
At 31 December 2025
10,625,000

The fair value of the investment property has been arrived at by the directors by reference to market value.

LAVER REGENERATION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 6 -
4
Fixed asset investments
2025
2024
£
£
Other investments other than loans
1,285
1,285

The company has not designated any financial assets that are not classified as financial assets at fair value through profit or loss.

5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
233,533
526,178
Corporation tax recoverable
51
204,135
Amounts owed by group undertakings
49,476,384
48,891,308
Other debtors
1,121,009
1,322,701
50,830,977
50,944,322
2025
2024
Amounts falling due after more than one year:
£
£
Other debtors
12,015,392
4,806,288
Deferred tax asset
-
0
934,000
12,015,392
5,740,288
Total debtors
62,846,369
56,684,610
6
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
-
0
837,504
Trade creditors
1,553
13,100
Amounts owed to group undertakings
5,213,996
4,942,944
Taxation and social security
35,102
157,157
Other creditors
2,889,190
620,326
8,139,841
6,571,031

 

LAVER REGENERATION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 7 -
7
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
-
0
13,260,081
Other creditors
18,951,239
18,333,301
18,951,239
31,593,382
Creditors which fall due after five years are payable as follows:
Payable by instalments
-
9,910,065

The bank loan was secured by debenture including fixed charge over all present freehold and leasehold property.

8
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
107,378
107,378
107,378
107,378
9
Financial commitments, guarantees and contingent liabilities

Under a cross guarantee the Company has guaranteed the bank borrowings of fellow subsidiaries and connected companies. The bank borrowings of fellow subsidiaries and connected companies at the year end amounted to £7,459,165 (2024: £13,967,497).

LAVER REGENERATION LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2025
- 8 -
10
Related party transactions
Transactions with related parties

At 31 December 2025 the company was owed £1,427,232 (2024: £1,272,199) by Chesterfield Waterfront Limited a company in which Laver Regeneration Limited is a 50% shareholder.

 

For year-ended 31 December 2025 the company received £43,033 (2024: £43,396) from Chesterfield Waterfront Limited in respect of loan interest.

 

At 31 December 2025 the company was owed £1,283,659 (2024: £1,221,887) by Chesterfield Waterside Limited a company in which Laver Regeneration Limited is a 40.5% shareholder.

 

For year-ended 31 December 2025 the company received £46,722 (2024: £53,400) from Chesterfield Waterside Limited in respect of loan interest.

 

At 31 December 2025 the company was owed £104,026 (2024: £104,025) by Urbo Regeneration Limited a company in which Laver Regeneration Limited is a 38% shareholder.

 

For year-ended 31 December 2025 the company received rental income of £100,000 (2024: £100,000) from Urbo Regeneration Limited.

At 31 December 2025 the company was owed £238,712 (2024: £238,712) by Canal Road Urban Village Limited, a subsidiary of Urbo Regeneration Limited.

 

At 31 December 2025 the company owed £18,366,913 (2024: £18,333,301) to the shareholders of Laver Regeneration Holdings Limited. Interest of £1,250,509 (2024: £1,327,352) was charged on these loans during the year in accordance with the loan agreements.

 

At 31 December 2025 the company was owed £8,961,761 (2024: £1,969,464) by Laver Leisure Limited, a company which is related through common directorship.

 

The company has taken advantage of the exemption in section 33.1A of FRS 102 from disclosing transactions entered into between two or members of the group as all subsidiaries are wholly owned.

 

11
Parent company

The company's immediate parent company is Laver Regeneration Group Limited. The ultimate parent company is Laver Regeneration Topco Limited.

 

2025-12-312025-01-01falsefalsefalse24 September 2026CCH SoftwareCCH Accounts Production 2026.200No description of principal activityA J LaverM R BowerM R Bower002678432025-01-012025-12-31002678432025-12-31002678432024-12-3100267843core:Non-currentFinancialInstrumentscore:AfterOneYear2025-12-3100267843core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3100267843core:WithinOneYear2025-12-3100267843core:WithinOneYear2024-12-3100267843core:CurrentFinancialInstrumentscore:WithinOneYear2025-12-3100267843core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3100267843core:Non-currentFinancialInstruments2024-12-3100267843core:CurrentFinancialInstrumentscore:AfterOneYear2025-12-3100267843core:CurrentFinancialInstrumentscore:AfterOneYear2024-12-3100267843core:ShareCapital2025-12-3100267843core:ShareCapital2024-12-3100267843core:RevaluationReserve2025-12-3100267843core:RevaluationReserve2024-12-3100267843core:CapitalRedemptionReserve2025-12-3100267843core:CapitalRedemptionReserve2024-12-3100267843core:RetainedEarningsAccumulatedLosses2025-12-3100267843core:RetainedEarningsAccumulatedLosses2024-12-3100267843core:ShareCapitalOrdinaryShareClass12025-12-3100267843core:ShareCapitalOrdinaryShareClass12024-12-3100267843bus:Director12025-01-012025-12-31002678432024-01-012024-12-31002678432024-12-3100267843core:CurrentFinancialInstruments2025-12-3100267843core:CurrentFinancialInstruments2024-12-3100267843core:AfterOneYear2025-12-3100267843core:AfterOneYear2024-12-3100267843bus:OrdinaryShareClass12025-01-012025-12-3100267843bus:OrdinaryShareClass12025-12-3100267843bus:OrdinaryShareClass12024-12-3100267843bus:PrivateLimitedCompanyLtd2025-01-012025-12-3100267843bus:SmallCompaniesRegimeForAccounts2025-01-012025-12-3100267843bus:FRS1022025-01-012025-12-3100267843bus:AuditExemptWithAccountantsReport2025-01-012025-12-3100267843bus:Director22025-01-012025-12-3100267843bus:CompanySecretary12025-01-012025-12-3100267843bus:FullAccounts2025-01-012025-12-31xbrli:purexbrli:sharesiso4217:GBP