Penrhiw Farms Ltd 13064330 false 2025-01-01 2026-06-30 2026-06-30 The principal activity of the company is Raising of dairy cattle Digita Accounts Production Advanced 6.30.9574.0 true true 13064330 2025-01-01 2026-06-30 13064330 2026-06-30 13064330 bus:OrdinaryShareClass1 2026-06-30 13064330 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2026-06-30 13064330 core:CurrentFinancialInstruments 2026-06-30 13064330 core:CurrentFinancialInstruments core:WithinOneYear 2026-06-30 13064330 core:Non-currentFinancialInstruments 2026-06-30 13064330 core:Non-currentFinancialInstruments core:AfterOneYear 2026-06-30 13064330 core:PatentsTrademarksLicencesConcessionsSimilar 2026-06-30 13064330 core:FurnitureFittings 2026-06-30 13064330 core:LandBuildings core:OwnedOrFreeholdAssets 2026-06-30 13064330 core:MotorVehicles 2026-06-30 13064330 core:OtherPropertyPlantEquipment 2026-06-30 13064330 core:PlantMachinery 2026-06-30 13064330 bus:SmallEntities 2025-01-01 2026-06-30 13064330 bus:AuditExemptWithAccountantsReport 2025-01-01 2026-06-30 13064330 bus:FilletedAccounts 2025-01-01 2026-06-30 13064330 bus:SmallCompaniesRegimeForAccounts 2025-01-01 2026-06-30 13064330 bus:RegisteredOffice 2025-01-01 2026-06-30 13064330 bus:Director2 2025-01-01 2026-06-30 13064330 bus:OrdinaryShareClass1 2025-01-01 2026-06-30 13064330 bus:PrivateLimitedCompanyLtd 2025-01-01 2026-06-30 13064330 core:PatentsTrademarksLicencesConcessionsSimilar 2025-01-01 2026-06-30 13064330 core:FurnitureFittings 2025-01-01 2026-06-30 13064330 core:FurnitureFittingsToolsEquipment 2025-01-01 2026-06-30 13064330 core:LandBuildings core:OwnedOrFreeholdAssets 2025-01-01 2026-06-30 13064330 core:MotorVehicles 2025-01-01 2026-06-30 13064330 core:OtherPropertyPlantEquipment 2025-01-01 2026-06-30 13064330 core:PlantMachinery 2025-01-01 2026-06-30 13064330 core:OtherRelatedParties 2025-01-01 2026-06-30 13064330 countries:EnglandWales 2025-01-01 2026-06-30 13064330 2024-12-31 13064330 core:PatentsTrademarksLicencesConcessionsSimilar 2024-12-31 13064330 core:FurnitureFittings 2024-12-31 13064330 core:LandBuildings core:OwnedOrFreeholdAssets 2024-12-31 13064330 core:MotorVehicles 2024-12-31 13064330 core:OtherPropertyPlantEquipment 2024-12-31 13064330 core:PlantMachinery 2024-12-31 13064330 2024-01-01 2024-12-31 13064330 2024-12-31 13064330 bus:OrdinaryShareClass1 2024-12-31 13064330 core:HirePurchaseContracts core:Non-currentFinancialInstruments 2024-12-31 13064330 core:CurrentFinancialInstruments 2024-12-31 13064330 core:CurrentFinancialInstruments core:WithinOneYear 2024-12-31 13064330 core:Non-currentFinancialInstruments 2024-12-31 13064330 core:Non-currentFinancialInstruments core:AfterOneYear 2024-12-31 13064330 core:PatentsTrademarksLicencesConcessionsSimilar 2024-12-31 13064330 core:FurnitureFittings 2024-12-31 13064330 core:LandBuildings core:OwnedOrFreeholdAssets 2024-12-31 13064330 core:MotorVehicles 2024-12-31 13064330 core:OtherPropertyPlantEquipment 2024-12-31 13064330 core:PlantMachinery 2024-12-31 iso4217:GBP xbrli:pure xbrli:shares

Filleted
Registration number: 13064330

Penrhiw Farms Ltd

Unaudited Filleted Financial Statements

for the Period from 1 January 2025 to 30 June 2026

 

Penrhiw Farms Ltd

Contents

Company Information

1

Balance Sheet

2

Notes to the Unaudited Financial Statements

3 to 9

 

Penrhiw Farms Ltd

Company Information

Director

Mrs Z S F Sauro

Registered office

Penrhiw Farm
Cwmisfael
Llanddarog
Carmarthen
SA32 8BY

 

Penrhiw Farms Ltd

(Registration number: 13064330)
Balance Sheet as at 30 June 2026

Note

2026
£

2024
£

Fixed assets

 

Intangible assets

4

-

5,962

Tangible assets

5

-

3,632,145

 

-

3,638,107

Current assets

 

Stocks

6

-

345,044

Debtors

7

576,365

480,680

Cash at bank and in hand

 

22,922

25,513

 

599,287

851,237

Creditors: Amounts falling due within one year

8

(62,390)

(242,010)

Net current assets

 

536,897

609,227

Total assets less current liabilities

 

536,897

4,247,334

Creditors: Amounts falling due after more than one year

8

(3,905,779)

(1,565,941)

Net (liabilities)/assets

 

(3,368,882)

2,681,393

Capital and reserves

 

Called up share capital

9

100

100

Retained earnings

(3,368,982)

2,681,293

Shareholders' (deficit)/funds

 

(3,368,882)

2,681,393

For the financial period ending 30 June 2026 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Director's responsibilities:

•

The members have not required the company to obtain an audit of its accounts for the period in question in accordance with section 476; and

•

The director acknowledges her 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 director has not delivered to the registrar a copy of the Profit and Loss Account.

Approved and authorised by the director on 21 October 2026
 

.........................................
Mrs Z S F Sauro
Director

   
     
 

Penrhiw Farms Ltd

Notes to the Unaudited Financial Statements for the Period from 1 January 2025 to 30 June 2026

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:
Penrhiw Farm
Cwmisfael
Llanddarog
Carmarthen
SA32 8BY

These financial statements were authorised for issue by the director on 21 October 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.

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:

 

Penrhiw Farms Ltd

Notes to the Unaudited Financial Statements for the Period from 1 January 2025 to 30 June 2026

Asset class

Depreciation method and rate

Motor vehicles

20% reducing balance basis

Plant and machinery

10% reducing balance basis

Fixtures and fittings

25% reducing balance basis

Investment property

Investment property is carried at fair value, derived from the current market prices for comparable real estate determined annually by external valuers. The valuers use observable market prices, adjusted if necessary for any difference in the nature, location or condition of the specific asset. Changes in fair value are recognised in profit or loss.

Intangible assets

Separately acquired trademarks and licences are shown at historical cost.

Trademarks, licences (including software) and customer-related intangible assets acquired in a business combination are recognised at fair value at the acquisition date.

Trademarks, licences and customer-related intangible assets have a finite useful life and are carried at cost less accumulated amortisation and any accumulated impairment losses.

Amortisation

Amortisation is provided on intangible assets so as to write off the cost, less any estimated residual value, over their useful life as follows:

Asset class

Amortisation method and rate

Entitlements

No amortisation

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.

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.

 

Penrhiw Farms Ltd

Notes to the Unaudited Financial Statements for the Period from 1 January 2025 to 30 June 2026

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.

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.

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.

 

Penrhiw Farms Ltd

Notes to the Unaudited Financial Statements for the Period from 1 January 2025 to 30 June 2026

3

Staff numbers

The average number of persons employed by the company (including the director) during the period, was 1 (2024 - 2).

4

Intangible assets

Entitlements
£

Total
£

Cost or valuation

At 1 January 2025

5,962

5,962

Disposals

(5,962)

(5,962)

At 30 June 2026

-

-

Amortisation

Carrying amount

At 30 June 2026

-

-

At 31 December 2024

5,962

5,962

 

Penrhiw Farms Ltd

Notes to the Unaudited Financial Statements for the Period from 1 January 2025 to 30 June 2026

5

Tangible assets

Land and buildings
£

Fixtures and fittings
£

Plant and machinery
£

Motor vehicles
 £

Herd
£

Total
£

Cost or valuation

At 1 January 2025

2,754,356

147,410

544,806

163,128

311,810

3,921,510

Additions

21,000

-

-

-

-

21,000

Disposals

(2,775,356)

(147,410)

(544,806)

(163,128)

(311,810)

(3,942,510)

At 30 June 2026

-

-

-

-

-

-

Depreciation

At 1 January 2025

-

86,251

154,164

48,950

-

289,365

Eliminated on disposal

-

(86,251)

(154,164)

(48,950)

-

(289,365)

At 30 June 2026

-

-

-

-

-

-

Carrying amount

At 30 June 2026

-

-

-

-

-

-

At 31 December 2024

2,754,356

61,159

390,642

114,178

311,810

3,632,145

Included within the net book value of land and buildings above is £Nil (2024 - £2,754,356) in respect of freehold land and buildings.
 

 

Penrhiw Farms Ltd

Notes to the Unaudited Financial Statements for the Period from 1 January 2025 to 30 June 2026

6

Stocks

2026
£

2024
£

Deadstock

-

131,144

Livestock

-

213,900

-

345,044

7

Debtors

Current

Note

2026
£

2024
£

Trade debtors

 

1,539

80,143

Amounts owed by related parties

11

384,826

377,638

Prepayments

 

-

7,500

Other debtors

 

190,000

15,399

   

576,365

480,680

8

Creditors

Creditors: amounts falling due within one year

Note

2026
£

2024
£

Due within one year

 

Trade creditors

 

-

226,812

Taxation and social security

 

1,813

9,963

Outstanding defined contribution pension costs

 

-

974

Other creditors

 

11,348

4,189

Directors' loan accounts

 

49,229

72

 

62,390

242,010

Creditors: amounts falling due after more than one year

Note

2026
£

2024
£

Due after one year

 

Loans and borrowings

10

3,905,779

1,565,941

 

Penrhiw Farms Ltd

Notes to the Unaudited Financial Statements for the Period from 1 January 2025 to 30 June 2026

9

Share capital

Allotted, called up and fully paid shares

2026

2024

No.

£

No.

£

Ordinary of £1 each

100

100

100

100

       

10

Loans and borrowings

Non-current loans and borrowings

2026
£

2024
£

Bank borrowings

-

1,136,893

Hire purchase contracts

-

199,048

Other borrowings

3,905,779

230,000

3,905,779

1,565,941

11

Related party transactions

Other transactions with the director

At the balance sheet date, the director was owed £49,229 (2024: £72) from the company. This is an interest free loan repayable on demand.

Summary of transactions with other related parties


Llaethdy Cwm Gwendraeth Dairies Cyf
Llaethdy Cwm Gwendraeth Dairies Cyf is considered to be a related party by virtue of a common director.

As at the balance sheet date, the company was owed £NIL (£376,033) from Llaethdy Cwm Gwendraeth Dairies Cyf.