Company registration number 00292509 (England and Wales)
BENJAMIN CLOKE ESTATES LIMITED
ANNUAL REPORT AND UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026
PAGES FOR FILING WITH REGISTRAR
BENJAMIN CLOKE ESTATES LIMITED
COMPANY INFORMATION
Directors
H G Cloke
C J Daniels
C T Daniels
A P Van Hensbergen
Secretary
H G Cloke
Company number
00292509
Registered office
Shorehill Farm
Shorehill Lane
Knatts Valley
Sevenoaks
Kent
United Kingdom
TN15 6XL
Accountants
Azets
2nd Floor
Regis House
45 King William Street
London
United Kingdom
EC4R 9AN
BENJAMIN CLOKE ESTATES LIMITED
CONTENTS
Page
Directors' report
1
Statement of comprehensive income
2
Balance sheet
3
Statement of changes in equity
4
Notes to the financial statements
5 - 9
BENJAMIN CLOKE ESTATES LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 MARCH 2026
- 1 -
The directors present their annual report and financial statements for the year ended 31 March 2026.
Principal activities
The principal activity of the company continued to be that of property investment.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
H G Cloke
C J Daniels
C T Daniels
A P Van Hensbergen
Small companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.
On behalf of the board
C J Daniels
Director
4 August 2026
BENJAMIN CLOKE ESTATES LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 MARCH 2026
- 2 -
2026
2025
Notes
£
£
Turnover
300,362
271,997
Cost of sales
(41,661)
(181,135)
Gross profit
258,701
90,862
Administrative expenses
(7,209)
(7,006)
Profit on sale of investment property
3
(8,390)
(558)
Operating profit
243,102
83,298
Interest receivable and similar income
7,495
18,464
Fair value gains and losses on investment properties
6
81,523
59,167
Profit before taxation
332,120
160,929
Tax on profit
5
(80,368)
(31,482)
Profit for the financial year
251,752
129,447
The profit and loss account has been prepared on the basis that all operations are continuing operations.
BENJAMIN CLOKE ESTATES LIMITED
BALANCE SHEET
AS AT
31 MARCH 2026
31 March 2026
- 3 -
2026
2025
Notes
£
£
£
£
Fixed assets
Investment property
6
3,110,399
2,876,612
Current assets
Debtors
7
12,120
7,862
Cash at bank and in hand
282,666
335,722
294,786
343,584
Creditors: amounts falling due within one year
8
(104,787)
(70,766)
Net current assets
189,999
272,818
Total assets less current liabilities
3,300,398
3,149,430
Provisions for liabilities
(131,468)
(112,352)
Net assets
3,168,930
3,037,078
Capital and reserves
Called up share capital
9
11,000
11,000
Fair value reserve
1,174,650
1,119,718
Profit and loss reserve
1,983,280
1,906,360
Total equity
3,168,930
3,037,078
For the financial year ended 31 March 2026 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
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 Companies Act 2006 with respect to accounting records and the preparation of financial statements.
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 4 August 2026 and are signed on its behalf by:
C J Daniels
Director
Company registration number 00292509 (England and Wales)
BENJAMIN CLOKE ESTATES LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 MARCH 2026
- 4 -
Share capital
Fair value reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 April 2024
11,000
1,097,873
1,913,158
3,022,031
Year ended 31 March 2025:
Profit and total comprehensive income
-
59,167
70,280
129,447
Dividends
-
-
(114,400)
(114,400)
Transfers
-
(37,322)
37,322
-
Balance at 31 March 2025
11,000
1,119,718
1,906,360
3,037,078
Year ended 31 March 2026:
Profit and total comprehensive income
-
81,523
170,229
251,752
Dividends
-
-
(119,900)
(119,900)
Transfers
-
(26,591)
26,591
-
Balance at 31 March 2026
11,000
1,174,650
1,983,280
3,168,930
BENJAMIN CLOKE ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2026
- 5 -
1
Accounting policies
Company information
Benjamin Cloke Estates Limited is a private company limited by shares incorporated in England and Wales. The registered office is Shorehill Farm, Shorehill Lane, Knatts Valley, Sevenoaks, Kent, United Kingdom, TN15 6XL.
1.1
Accounting convention
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 and certain financial instruments at fair value. The principal accounting policies adopted are set out below.
1.2
Turnover
Revenue is measured as the value of the consideration received or receivable and is recognised as follows:
Rents Receivable
Rental income from investment property is recognised in the income statement on an accruals basis.
Lease Premiums
Lease premiums are recognised in the income statement upon completion.
Interest Income
Interest income is recognised using the effective interest method.
Dilapidations receivable and insurance claims
Dilapidations receivable and insurance claims are recognised as turnover when the amounts have been agreed with the tenant and it is probable the amounts will be settled at the agreed amount.
1.3
Investment properties
Investment property is carried at fair value and any revaluation surpluses are recognised in the income statement. Deferred tax is provided on these gains at the rate expected to apply when the property is sold.
Purchases and sales of investment properties are accounted for by reference to the date that contracts are exchanged or become unconditional.
1.4
Cash at bank and in hand
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
BENJAMIN CLOKE ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
1
Accounting policies
(Continued)
- 6 -
1.5
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.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans 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.
1.6
Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.
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.
BENJAMIN CLOKE ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 7 -
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Key sources of estimation uncertainty
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Valuation of investment property
The company uses valuations performed by the directors for the basis of the fair value of its investment properties. The investment property valuation as at 31 March 2026, reflect matters such as tenure and tenancy details, prevailing market yields and comparable market transactions.
Bad debt provision
All trade debtors balances are reviewed for probability of recovery, with specific provisions being made in relation to those debts.
3
Exceptional item
2026
2025
£
£
Expenditure
Profit on sale of investment property
(8,390)
(558)
4
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2026
2025
Number
Number
Total
4
4
5
Taxation
2026
2025
£
£
Current tax
UK corporation tax on profits for the current period
64,747
27,980
Adjustments in respect of prior periods
(3,495)
Total current tax
61,252
27,980
BENJAMIN CLOKE ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
5
Taxation
(Continued)
- 8 -
Deferred tax
Change in deferred tax on unrealised surpluses
19,116
3,502
Total tax charge
80,368
31,482
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2026
2025
£
£
Profit before taxation
332,120
160,929
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2025: 25.00%)
83,030
40,232
Under/(over) provided in prior years
(3,495)
Chargeable gains in excess of proceeds of sale
2,098
2,540
Deferred tax movement on investment property
19,116
3,502
Fair value movement on investment property
(20,381)
(14,792)
Taxation charge for the year
80,368
31,482
6
Investment property
2026
£
Fair value
At 1 April 2025
2,876,611
Additions
195,598
Disposals
(43,333)
Revaluations
81,523
At 31 March 2026
3,110,399
Cost or valuation at 31 March 2026 is represented by:
2026
2025
£
£
Cost
1,935,749
1,756,894
Current year revaluation
81,523
59,167
Prior year revaluation
1,093,127
1,060,551
Carrying amount
3,110,399
2,876,612
BENJAMIN CLOKE ESTATES LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2026
- 9 -
7
Debtors
2026
2025
Amounts falling due within one year:
£
£
Trade debtors
12,020
7,862
Other debtors
100
12,120
7,862
8
Creditors: amounts falling due within one year
2026
2025
£
£
Trade creditors
2,349
Corporation tax
64,719
27,919
Other creditors
40,068
40,498
104,787
70,766
9
Called up share capital
2026
2025
2026
2025
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
11,000
11,000
11,000
11,000
Called up share capital - represents the nominal value of shares that have been issued.
10
Related party transactions
Transactions with related parties
During the year the company entered into the following transactions with related parties:
Stonefield Estates, Limited
During the year, the company incurred a management charge of £15,000 (2025: £14,500) from Stonefield Estates, Limited, a company in which Mr H G Cloke, Mr C J Daniels and Ms C T Daniels are directors.
11
Directors' transactions
Dividends totalling £11,238 (2025 - £10,722) were paid in the year in respect of shares held by the company's directors.
During the year, the company was charged office rent of £1,380 (2025: £1,380) by Mr H G Cloke, a director of the company.
2026-03-312025-04-01falsefalsefalse04 August 2026CCH SoftwareCCH Accounts Production 2026.100The principal activity of the company continued to be that of property investment.C J DanielsC T DanielsA P Van HensbergenA P Van HensbergenH G Cloke002925092025-04-012026-03-3100292509bus:CompanySecretaryDirector12025-04-012026-03-3100292509bus:Director12025-04-012026-03-3100292509bus:Director22025-04-012026-03-3100292509bus:Director32025-04-012026-03-3100292509bus:CompanySecretary12025-04-012026-03-3100292509bus:Director42025-04-012026-03-3100292509bus:RegisteredOffice2025-04-012026-03-31002925092026-03-31002925092024-04-012025-03-310029250912025-04-012026-03-310029250912024-04-012025-03-3100292509core:RetainedEarningsAccumulatedLosses2024-04-012025-03-3100292509core:RetainedEarningsAccumulatedLosses2025-04-012026-03-31002925092025-03-3100292509core:CurrentFinancialInstrumentscore:WithinOneYear2026-03-3100292509core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3100292509core:WithinOneYear2026-03-3100292509core:WithinOneYear2025-03-3100292509core:CurrentFinancialInstruments2026-03-3100292509core:CurrentFinancialInstruments2025-03-3100292509core:ShareCapital2026-03-3100292509core:ShareCapital2025-03-3100292509core:FurtherSpecificReserve1ComponentTotalEquity2026-03-3100292509core:FurtherSpecificReserve1ComponentTotalEquity2025-03-3100292509core:RetainedEarningsAccumulatedLosses2026-03-3100292509core:RetainedEarningsAccumulatedLosses2025-03-3100292509core:ShareCapital2024-03-3100292509core:FurtherSpecificReserve1ComponentTotalEquity2024-03-3100292509core:RetainedEarningsAccumulatedLosses2024-03-3100292509core:ShareCapitalOrdinaryShareClass12026-03-3100292509core:ShareCapitalOrdinaryShareClass12025-03-3100292509core:UKTax2025-04-012026-03-3100292509core:UKTax2024-04-012025-03-310029250922025-04-012026-03-310029250922024-04-012025-03-310029250932025-04-012026-03-310029250932024-04-012025-03-310029250942025-04-012026-03-310029250942024-04-012025-03-31002925092025-03-3100292509bus:OrdinaryShareClass12025-04-012026-03-3100292509bus:OrdinaryShareClass12026-03-3100292509bus:OrdinaryShareClass12025-03-3100292509bus:PrivateLimitedCompanyLtd2025-04-012026-03-3100292509bus:SmallCompaniesRegimeForAccounts2025-04-012026-03-3100292509bus:FRS1022025-04-012026-03-3100292509bus:AuditExemptWithAccountantsReport2025-04-012026-03-3100292509bus:FullAccounts2025-04-012026-03-31xbrli:purexbrli:sharesiso4217:GBP