Lillyhall Properties Limited
Unaudited Financial Statements
For the year ended 31 March 2026
Pages for Filing with Registrar
Company Registration No. 07383519 (England and Wales)
Lillyhall Properties Limited
Balance Sheet
As at 31 March 2026
Page 1
2026
2025
as restated
Notes
£
£
£
£
Fixed assets
Tangible assets
4
3,096
6,193
Investment property
5
600,000
625,000
603,096
631,193
Current assets
Stock
2,860,227
2,860,227
Debtors
6
128,343
101,316
Cash at bank and in hand
73,029
17,525
3,061,599
2,979,068
Creditors: amounts falling due within one year
7
(1,322,880)
(1,475,164)
Net current assets
1,738,719
1,503,904
Total assets less current liabilities
2,341,815
2,135,097
Provisions for liabilities
8
(19,135)
-
Net assets
2,322,680
2,135,097
Capital and reserves
Called up share capital
9
50,000
50,000
Profit and loss reserves
2,272,680
2,085,097
Total equity
2,322,680
2,135,097
Lillyhall Properties Limited
Balance Sheet (Continued)
As at 31 March 2026
Page 2

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

The financial statements were approved by the board of directors and authorised for issue on 7 October 2026 and are signed on its behalf by:
T H M Offer
Director
Company Registration No. 07383519
Lillyhall Properties Limited
Notes to the Financial Statements
For the year ended 31 March 2026
Page 3
1
Accounting policies
Company information

Lillyhall Properties Limited is a private company limited by shares incorporated in England and Wales. The registered office is 1 Panther Quay, Old Bridge Street, Hampton Wick, Kingston Upon Thames, Surrey, United Kingdom, KT1 4BU.

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

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Fixtures and fittings
20% straight line basis

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.4
Investment property

Investment property, which is property held to earn rentals and/or for capital appreciation, is measured using the fair value model and stated at its fair value at the reporting end date. The surplus or deficit on revaluation is recognised in the profit and loss account.

 

The cumulative surplus on revaluation whilst recognised in profit or loss, is not distributable.

 

Lillyhall Properties Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2026
1
Accounting policies
(Continued)
Page 4

Although this accounting policy is in accordance with FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" ("FRS 102"), it is a departure from the general requirements of the Companies Act 2006 for all tangible fixed assets to be depreciated. In the opinion of the directors compliance with the standard is necessary for the financial statements to give a true and fair view. Depreciation or amortisation is only one of the many factors reflected in the annual valuation and the amount of this which might otherwise have been charged cannot be separately identified or quantified.

1.5
Stock

Stock consists of completed properties and is stated at the lower of cost and net realisable value. Cost represents all directly attributable materials and build costs. Selling price is the price the directors expect that the completed properties could be sold for, less normal costs of sale.

1.6
Cash and cash equivalents

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.

1.7
Financial instruments

The company only has financial instruments classified as basic and measured at amortised cost.

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.

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.

Lillyhall Properties Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2026
1
Accounting policies
(Continued)
Page 5
1.10
Leases
As lessor

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

1.11

Other operating income

Other operating income consists mainly of rental income and service charge income generated by the properties held by the company. Such income is credited to the profit and loss account on an accruals basis.

 

Other operating income also includes the surplus or deficit on the revaluation of investment properties.

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.

Critical judgements

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 investment properties owned by the company have been valued by T H M Offer, a director of the company, as of 31 March 2026.

3
Employees

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

2026
2025
Number
Number
Total
0
0
Lillyhall Properties Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2026
Page 6
4
Tangible fixed assets
Plant and machinery etc
£
Cost
At 1 April 2025 and 31 March 2026
15,484
Depreciation and impairment
At 1 April 2025
9,291
Depreciation charged in the year
3,097
At 31 March 2026
12,388
Carrying amount
At 31 March 2026
3,096
At 31 March 2025
6,193
5
Investment property
2026
£
Fair value
At 1 April 2025
625,000
Revaluations
(25,000)
At 31 March 2026
600,000

The company's freehold and leasehold investment properties were valued by an internal valuer Timothy Offer MRICS, a director, as at 31 March 2026. The valuations are in accordance with the Royal Institution of Chartered Surveyors- Professional Standards.

 

All properties are let out on operating leases.

 

Historical cost of the investment properties is £523,459 (2025: £523,459).

 

The fair value of investment property has been arrived at on the basis of a directors' valuation as at 31 March 2026 and was made on an open market basis. The directors have considered comparable available market information in arriving at their valuation.

 

 

Lillyhall Properties Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2026
Page 7
6
Debtors
2026
2025
as restated
Amounts falling due within one year:
£
£
Trade debtors
16,344
24,137
Other debtors
111,999
77,179
128,343
101,316
7
Creditors: amounts falling due within one year
2026
2025
as restated
£
£
Trade creditors
6,039
2,777
Corporation tax
78,464
44,095
Other taxation and social security
4,208
3,628
Other creditors
1,234,169
1,424,664
1,322,880
1,475,164
8
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2026
2025
Balances:
£
£
Investment property
19,135
-
2026
Movements in the year:
£
Liability at 1 April 2025
-
Charge to profit or loss
19,135
Liability at 31 March 2026
19,135
Lillyhall Properties Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2026
Page 8
9
Called up share capital
2026
2025
2026
2025
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A shares of £1 each
20,000
20,000
20,000
20,000
Ordinary B shares of £1 each
30,000
30,000
30,000
30,000
50,000
50,000
50,000
50,000
10
Operating lease commitments
As lessor - operating leases

At the reporting date the company had contracted with tenants for the following minimum lease payments:

2026
2025
£
£
Within 1 year
57,000
98,259
Years 2-5
274,458
163,000
After 5 years
36,680
43,680
Total commitments
368,138
304,939
11
Related party transactions

Included within creditors due within one year is a loan balance jointly due to the directors of £183,624 (2025: £367,248). During the year £183,624 was repaid to the directors and interest was charged at a rate of 1.4%.

 

Included within other debtors at year end is £111,999 (2025: £76,929) due from The Offer Group Limited, a company in which T H M Offer and L Offer are also directors. Included within other creditors is £1,001,595 (2025: £1,010,000) due to The Offer Group Limited. The loan is repayable on demand. Interest of £47,534 (2025: £68,653) was charged during the year.

 

A profit share gain of £111,999 (2025: £76,929) was recognised on the split of profits and losses on properties jointly run with The Offer Group Limited.

12
Prior period adjustment
Changes to the balance sheet
As previously reported
Adjustment
As restated
£
£
£
Lillyhall Properties Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2026
12
Prior period adjustment
As previously reported
Adjustment
As restated
£
£
£
(Continued)
Page 9
Current assets
Debtors due after one year
76,929
(76,929)
-
0
Debtors due within one year
24,387
76,929
101,316
101,316
-
101,316
Creditors due within one year
Loans and overdrafts
-
(1,010,000)
(1,010,000)
Other creditors
-
(417,441)
(417,441)
-
(1,427,441)
(1,427,441)
Creditors due after one year
Loans and overdrafts
(1,010,000)
1,010,000
-
0
Other creditors
(417,441)
417,441
-
0
(1,427,441)
1,427,441
-
In the previous year a debtor balance and two creditor balances were classified as falling due after one year from the reporting date. However, the balances are actually due within one year and thus the prior year balances have been adjusted to reflect the prevailing conditions at the year end.
Lillyhall Properties Limited
Notes to the Financial Statements (Continued)
For the year ended 31 March 2026
12
Prior period adjustment
As previously reported
Adjustment
As restated
£
£
£
(Continued)
Page 10
Changes to the profit and loss account
As previously reported
Adjustment
As restated
£
£
£
Turnover
351,533
(351,533)
-
Cost of sales
(32,046)
-
(32,046)
Gross loss
319,487
(351,533)
(32,046)
Administrative expenses
120,847
(181,098)
(60,251)
Other operating income
-
455,403
455,403
Operating profit
440,334
(77,228)
363,106
Interest receivable and similar income
119
76,929
77,048
Interest payable and similar expenses
(87,396)
299
(87,097)
Profit before taxation
353,057
-
353,057
Taxation
(43,898)
-
(43,898)
Profit after taxation
309,159
-
309,159
There have been a number of reclassifications within the profit and loss account to more accurately reflect the nature of the underlying transactions.
Reconciliation of changes in equity
The prior period adjustments do not give rise to any effect upon equity.
Reconciliation of changes in profit for the previous financial period
2025
£
Total adjustments
-
Profit as previously reported
309,159
Profit as adjusted
309,159
2026-03-312025-04-01falsefalsefalse07 October 2026CCH SoftwareCCH Accounts Production 2026.100No description of principal activityA OfferG OfferL OfferT H M OfferR Offer07383519073835192025-04-012026-03-31073835192026-03-31073835192025-03-3107383519core:OtherPropertyPlantEquipment2026-03-3107383519core:OtherPropertyPlantEquipment2025-03-3107383519core:Non-currentFinancialInstrumentscore:AfterOneYear2025-03-3107383519core:CurrentFinancialInstrumentscore:WithinOneYear2026-03-3107383519core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3107383519core:ShareCapital2026-03-3107383519core:ShareCapital2025-03-3107383519core:RetainedEarningsAccumulatedLosses2026-03-3107383519core:RetainedEarningsAccumulatedLosses2025-03-3107383519core:ShareCapitalOrdinaryShareClass12026-03-3107383519core:ShareCapitalOrdinaryShareClass12025-03-3107383519core:ShareCapitalOrdinaryShareClass22026-03-3107383519core:ShareCapitalOrdinaryShareClass22025-03-3107383519core:ShareCapitalOrdinaryShares2026-03-3107383519core:ShareCapitalOrdinaryShares2025-03-3107383519bus:Director42025-04-012026-03-3107383519core:FurnitureFittings2025-04-012026-03-31073835192024-04-012025-03-3107383519core:OtherPropertyPlantEquipment2025-03-3107383519core:OtherPropertyPlantEquipment2025-04-012026-03-31073835192025-03-3107383519core:CurrentFinancialInstruments2026-03-3107383519core:CurrentFinancialInstruments2025-03-3107383519bus:OrdinaryShareClass12025-04-012026-03-3107383519bus:OrdinaryShareClass22025-04-012026-03-3107383519bus:OrdinaryShareClass12026-03-3107383519bus:OrdinaryShareClass12025-03-3107383519bus:OrdinaryShareClass22026-03-3107383519bus:OrdinaryShareClass22025-03-3107383519bus:AllOrdinaryShares2026-03-3107383519bus:AllOrdinaryShares2025-03-3107383519core:ContinuingOperations2024-04-012025-03-3107383519bus:PrivateLimitedCompanyLtd2025-04-012026-03-3107383519bus:SmallCompaniesRegimeForAccounts2025-04-012026-03-3107383519bus:FRS1022025-04-012026-03-3107383519bus:AuditExemptWithAccountantsReport2025-04-012026-03-3107383519bus:Director12025-04-012026-03-3107383519bus:Director22025-04-012026-03-3107383519bus:Director32025-04-012026-03-3107383519bus:Director52025-04-012026-03-3107383519bus:FullAccounts2025-04-012026-03-31xbrli:purexbrli:sharesiso4217:GBP