Company registration number 00663939 (England and Wales)
TIMBER HILL LEISURE LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025
PAGES FOR FILING WITH REGISTRAR
TIMBER HILL LEISURE LIMITED
COMPANY INFORMATION
Directors
J W Bauer
Mrs A L Bauer
M W Bauer
Secretary
Mrs A L Bauer
Company number
00663939
Registered office
West Point, Second Floor
Mucklow Office Park
Mucklow Hill
Halesowen
West Midlands
England
B62 8DY
Accountants
Jerroms GCN Limited
West Point, Second Floor
Mucklow Office Park
Mucklow Hill
Halesowen
West Midlands
England
B62 8DY
TIMBER HILL LEISURE LIMITED
CONTENTS
Page
Accountants' report
1
Statement of financial position
2 - 3
Notes to the financial statements
4 - 8
TIMBER HILL LEISURE LIMITED
REPORT TO THE DIRECTORS ON THE PREPARATION OF THE UNAUDITED STATUTORY ACCOUNTS OF TIMBER HILL LEISURE LIMITED
- 1 -
In order to assist you to fulfil your duties under the Companies Act 2006, we have prepared for your approval the financial statements of Timber Hill Leisure Limited for the year ended 31 October 2025 which comprise, the statement of financial position and the related notes from the company’s accounting records and from information and explanations you have given us.
As a practising member firm of the Association of Chartered Certified Accountants, we are subject to its ethical and other professional requirements which are detailed at www.accaglobal.com/rulebook.html.
This report is made solely to the board of directors of Timber Hill Leisure Limited, as a body, in accordance with the terms of our engagement letter dated 25 July 2023. Our work has been undertaken solely to prepare for your approval the financial statements of Timber Hill Leisure Limited and state those matters that we have agreed to state to the board of directors of Timber Hill Leisure Limited, as a body, in this report in accordance with the requirements of the Association of Chartered Certified Accountants as detailed at www.accaglobal.com/content/dam/ACCA_Global/Technical/fact/tf-audit-exempt-companies-jan-24.pdf. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than Timber Hill Leisure Limited and its board of directors as a body for our work or for this report.
It is your duty to ensure that Timber Hill Leisure Limited has kept adequate accounting records and to prepare statutory financial statements that give a true and fair view of the assets, liabilities, financial position and loss of Timber Hill Leisure Limited. You consider that Timber Hill Leisure Limited is exempt from the statutory audit requirement for the year.
We have not been instructed to carry out an audit or a review of the financial statements of Timber Hill Leisure Limited. For this reason, we have not verified the accuracy or completeness of the accounting records or information and explanations you have given to us and we do not, therefore, express any opinion on the statutory financial statements.
Jerroms GCN Limited
Chartered Certified Accountants
West Point, Second Floor
Mucklow Office Park
Mucklow Hill
Halesowen
West Midlands
B62 8DY
England
22 October 2026
TIMBER HILL LEISURE LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT 31 OCTOBER 2025
31 October 2025
- 2 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
1,910,032
1,837,013
Current assets
Stocks
4
4,900
920
Debtors
5
122,725
136,055
Cash at bank and in hand
21,248
83,579
148,873
220,554
Creditors: amounts falling due within one year
6
(162,511)
(237,863)
Net current liabilities
(13,638)
(17,309)
Total assets less current liabilities
1,896,394
1,819,704
Creditors: amounts falling due after more than one year
7
(150,930)
(6,514)
Provisions for liabilities
8
(244,979)
(260,669)
Net assets
1,500,485
1,552,521
Capital and reserves
Called up share capital
9
3,000
3,000
Revaluation reserve
711,103
711,103
Profit and loss reserves
786,382
838,418
Total equity
1,500,485
1,552,521
TIMBER HILL LEISURE LIMITED
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 OCTOBER 2025
31 October 2025
- 3 -
The directors of the company have elected not to include a copy of the income statement within the financial statements.true
For the financial year ended 31 October 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 22 October 2026 and are signed on its behalf by:
J W Bauer
Mrs A L Bauer
Director
Director
Company Registration No. 00663939
TIMBER HILL LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025
- 4 -
1
Accounting policies
Company information
Timber Hill Leisure Limited is a private company limited by shares incorporated in England and Wales. The registered office is West Point, Second Floor, Mucklow Office Park, Mucklow Hill, Halesowen, West Midlands, England, B62 8DY.
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 presented in pound sterling which is the functional currency of the company and rounded to the nearest £.
The financial statements have been prepared under the historical cost convention, [modified to include the revaluation of freehold properties and 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 at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.
The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:
Holiday lodge rental and maintenance
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. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.
Tangible fixed assets are capitalised if they can be used for more than one year, and cost at least £500.
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:
Freehold property
0% on cost
Chalets and land
0% on cost
Chalet improvements
10% on cost
Furnishings
20% Straight line
Plant, Fixtures and fittings
15% & 33% Straight line and reducing balance
Computer Equipment
20% & 33% Straight line
Motor vehicles
25% Reducing balance less residual value
TIMBER HILL LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
1
Accounting policies
(Continued)
- 5 -
Chalets and freehold property are reviewed annually by the Directors and recognised in the financial statements at the revalued amount.
The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.
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
Stocks
Inventories are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.
1.5
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 income statement 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.
1.6
Retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
5
5
TIMBER HILL LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
- 6 -
3
Tangible fixed assets
Freehold property
Chalets and land
Chalet improvements
Furnishings
Plant, Fixtures and fittings
Computer Equipment
Motor vehicles
Total
£
£
£
£
£
£
£
£
Cost or valuation
At 1 November 2024
460,000
1,234,022
78,801
153,351
201,128
9,065
149,959
2,286,326
Additions
90,412
3,972
4,331
98,715
Disposals
(135,383)
(15,598)
(5,216)
(156,197)
At 31 October 2025
460,000
1,324,434
78,801
17,968
189,502
8,180
149,959
2,228,844
Depreciation and impairment
At 1 November 2024
78,801
153,351
122,903
8,741
85,517
449,313
Depreciation charged in the year
11,942
820
11,966
24,728
Eliminated in respect of disposals
(135,383)
(14,630)
(5,216)
(155,229)
At 31 October 2025
78,801
17,968
120,215
4,345
97,483
318,812
Carrying amount
At 31 October 2025
460,000
1,324,434
69,287
3,835
52,476
1,910,032
At 31 October 2024
460,000
1,234,022
78,225
324
64,442
1,837,013
Cost or valuation at 31 October 2025 is represented by:
Freehold
Chalets and
Chalet
Plant, fixtures
Computer
Motor
property
land
improvements
Furnishings
& fittings
Equipment
Vehicles
Totals
£
£
£
£
£
£
£
£
Valuation in 2001
194,598
194,598
Valuation in 2004
151,643
151,643
Valuation in 2005
318,245
318,245
Valuation in 2006
118,652
118,652
Valuation in 2012
(70,000)
(70,000)
Valuation in 2013
10,000
10,000
Valuation in 2015
(38,124)
(38,124)
Valuation in 2016
(10,000)
(10,000)
Valuation in 2017
95,000
95,000
Valuation in 2022
130,000
130,000
Valuation in 2023
48,124
48,124
Cost
331,348
504,948
78,801
17,968
189,502
8,180
149,959
1,280,706
460,000
1,324,434
78,801
17,968
189,502
8,180
149,959
2,228,844
TIMBER HILL LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
3
Tangible fixed assets
(Continued)
- 7 -
4
Inventories
2025
2024
£
£
Finished goods
4,900
920
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
111,853
121,587
Other debtors
3,413
Prepayments and accrued income
10,872
11,055
122,725
136,055
6
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
6,821
10,325
Trade creditors
11,550
64,654
Corporation tax
41
2,077
Other taxation and social security
17,731
6,829
Other creditors
1,613
78,491
Accruals and deferred income
124,755
75,487
162,511
237,863
7
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
6,514
Other creditors
150,930
150,930
6,514
TIMBER HILL LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
- 8 -
8
Provisions for liabilities
2025
2024
£
£
Deferred tax liabilities
244,979
260,669
A deferred tax provision has arisen as a result of accelerated capital allowances and the revaluation of chalets and property.
9
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
0
3,000
3,000
Ordinary A shares of £1 each
1,400
0
1,400
Ordinary B shares of £1 each
1,000
0
1,000
Ordinary C shares of £1 each
500
0
500
Ordinary D shares of £1 each
100
0
100
3,000
3,000
3,000
3,000
On 30th September 2025 the ordinary shares of £1 each were re-classified.
2025-10-312024-11-01falsefalsefalse22 October 2026CCH SoftwareCCH Accounts Production 2026.200No description of principal activityJ W BauerM W BauerM W BauerMrs A L Bauer006639392024-11-012025-10-3100663939bus:Director12024-11-012025-10-3100663939bus:CompanySecretaryDirector12024-11-012025-10-3100663939bus:Director22024-11-012025-10-3100663939bus:CompanySecretary12024-11-012025-10-3100663939bus:Director32024-11-012025-10-3100663939bus:RegisteredOffice2024-11-012025-10-31006639392025-10-31006639392024-10-3100663939core:LandBuildingscore:OwnedOrFreeholdAssets2025-10-3100663939core:LandBuildings2025-10-3100663939core:LeaseholdImprovements2025-10-3100663939core:PlantMachinery2025-10-3100663939core:FurnitureFittings2025-10-3100663939core:ComputerEquipment2025-10-3100663939core:MotorVehicles2025-10-3100663939core:LandBuildingscore:OwnedOrFreeholdAssets2024-10-3100663939core:LandBuildings2024-10-3100663939core:LeaseholdImprovements2024-10-3100663939core:PlantMachinery2024-10-3100663939core:FurnitureFittings2024-10-3100663939core:ComputerEquipment2024-10-3100663939core:MotorVehicles2024-10-3100663939core:CurrentInventories2025-10-3100663939core:CurrentInventories2024-10-3100663939core:WithinOneYear2025-10-3100663939core:WithinOneYear2024-10-3100663939core:CurrentFinancialInstrumentscore:WithinOneYear2025-10-3100663939core:CurrentFinancialInstrumentscore:WithinOneYear2024-10-3100663939core:Non-currentFinancialInstrumentscore:AfterOneYear2025-10-3100663939core:Non-currentFinancialInstrumentscore:AfterOneYear2024-10-3100663939core:CurrentFinancialInstrumentscore:AfterOneYear2025-10-3100663939core:CurrentFinancialInstrumentscore:AfterOneYear2024-10-3100663939core:ShareCapital2025-10-3100663939core:ShareCapital2024-10-3100663939core:RevaluationReserve2025-10-3100663939core:RevaluationReserve2024-10-3100663939core:RetainedEarningsAccumulatedLosses2025-10-3100663939core:RetainedEarningsAccumulatedLosses2024-10-3100663939core:ShareCapitalOrdinaryShareClass12025-10-3100663939core:ShareCapitalOrdinaryShareClass12024-10-3100663939core:ShareCapitalOrdinaryShareClass22025-10-3100663939core:ShareCapitalOrdinaryShareClass22024-10-3100663939core:ShareCapitalOrdinaryShareClass32025-10-3100663939core:ShareCapitalOrdinaryShareClass32024-10-3100663939core:ShareCapitalOrdinaryShareClass42025-10-3100663939core:ShareCapitalOrdinaryShareClass42024-10-3100663939core:ShareCapitalOrdinaryShareClass52025-10-3100663939core:ShareCapitalOrdinaryShareClass52024-10-3100663939core:ShareCapitalOrdinaryShares2025-10-3100663939core:ShareCapitalOrdinaryShares2024-10-3100663939core:LandBuildingscore:OwnedOrFreeholdAssets2024-11-012025-10-3100663939core:LandBuildingscore:LongLeaseholdAssets2024-11-012025-10-3100663939core:LeaseholdImprovements2024-11-012025-10-3100663939core:PlantMachinery2024-11-012025-10-3100663939core:FurnitureFittings2024-11-012025-10-3100663939core:ComputerEquipment2024-11-012025-10-3100663939core:MotorVehicles2024-11-012025-10-31006639392023-11-012024-10-3100663939core:LandBuildingscore:OwnedOrFreeholdAssets2024-10-3100663939core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-10-3100663939core:LeaseholdImprovements2024-10-3100663939core:PlantMachinery2024-10-3100663939core:FurnitureFittings2024-10-3100663939core:ComputerEquipment2024-10-3100663939core:MotorVehicles2024-10-31006639392024-10-3100663939core:LandBuildingscore:LeasedAssetsHeldAsLessee2025-10-3100663939core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-11-012025-10-3100663939core:CurrentFinancialInstruments2025-10-3100663939core:CurrentFinancialInstruments2024-10-3100663939core:Non-currentFinancialInstruments2025-10-3100663939core:Non-currentFinancialInstruments2024-10-3100663939bus:OrdinaryShareClass12024-11-012025-10-3100663939bus:OrdinaryShareClass22024-11-012025-10-3100663939bus:OrdinaryShareClass32024-11-012025-10-3100663939bus:OrdinaryShareClass42024-11-012025-10-3100663939bus:OrdinaryShareClass52024-11-012025-10-3100663939bus:OrdinaryShareClass12025-10-3100663939bus:OrdinaryShareClass12024-10-3100663939bus:OrdinaryShareClass22025-10-3100663939bus:OrdinaryShareClass22024-10-3100663939bus:OrdinaryShareClass32025-10-3100663939bus:OrdinaryShareClass32024-10-3100663939bus:OrdinaryShareClass42025-10-3100663939bus:OrdinaryShareClass42024-10-3100663939bus:OrdinaryShareClass52025-10-3100663939bus:OrdinaryShareClass52024-10-3100663939bus:AllOrdinaryShares2025-10-3100663939bus:AllOrdinaryShares2024-10-3100663939bus:PrivateLimitedCompanyLtd2024-11-012025-10-3100663939bus:SmallCompaniesRegimeForAccounts2024-11-012025-10-3100663939bus:FRS1022024-11-012025-10-3100663939bus:AuditExemptWithAccountantsReport2024-11-012025-10-3100663939bus:FullAccounts2024-11-012025-10-31xbrli:purexbrli:sharesiso4217:GBP