Company registration number 09962912 (England and Wales)
PICKWELL MANOR LTD
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026
PAGES FOR FILING WITH REGISTRAR
PICKWELL MANOR LTD
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 6
PICKWELL MANOR LTD
BALANCE SHEET
AS AT 31 JANUARY 2026
31 January 2026
- 1 -
2026
2025
Notes
£
£
£
£
Fixed assets
Intangible assets
3
231,250
268,250
Tangible assets
4
1,539,362
1,654,617
1,770,612
1,922,867
Current assets
Debtors
5
367,077
349,166
Cash at bank and in hand
15,499
11,253
382,576
360,419
Creditors: amounts falling due within one year
6
(1,209,474)
(1,335,369)
Net current liabilities
(826,898)
(974,950)
Total assets less current liabilities
943,714
947,917
Creditors: amounts falling due after more than one year
7
(1,826,175)
(1,867,322)
Net liabilities
(882,461)
(919,405)
Capital and reserves
Called up share capital
100
100
Profit and loss reserves
(882,561)
(919,505)
Total equity
(882,461)
(919,405)
PICKWELL MANOR LTD
BALANCE SHEET (CONTINUED)
AS AT 31 JANUARY 2026
31 January 2026
- 2 -

For the financial year ended 31 January 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 29 October 2026 and are signed on its behalf by:
Mr S P Baker
Mr R I Elliott
Director
Director
Company registration number 09962912 (England and Wales)
PICKWELL MANOR LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 JANUARY 2026
- 3 -
1
Accounting policies
Company information

Pickwell Manor Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Pickwell Manor, Georgeham, Braunton, Devon, EX33 1LA.

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. The principal accounting policies adopted are set out below.

1.2
Going concern

The company meets its day to day working capital requirements through continued financial support from its directors and the borrowing facilities provided by an external lender. The nature of the company's business is such that there can be considerable unpredictable variation in the timing of cash inflows.

 

On the basis of continued support from the directors and availability of external borrowing, the board consider it appropriate to prepare the financial statements on the going concern basis. The financial statements do not include any adjustments that would result from a withdrawal of this support.

 

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for services provided in the normal course of business, and is shown net of VAT and other sales related taxes.

 

Deposits received in connection with holidays paid for in advance are deferred and recognised as turnover once the entitlement to the income becomes unconditional, typically when the holiday takes place.

1.4
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.

1.5
Tangible fixed assets

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

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

Freehold land and buildings
2% straight line Buildings/No depreciation on land
Leasehold improvements
10% straight line
Fixtures and fittings
15% straight line
Computers
15% straight line
Motor vehicles
20% straight line
PICKWELL MANOR LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
1
Accounting policies
(Continued)
- 4 -

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.

1.6
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.

1.7
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

1.8
Retirement benefits

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

1.9
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.

2
Employees

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

2026
2025
Number
Number
Total
6
6
PICKWELL MANOR LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
- 5 -
3
Intangible fixed assets
Goodwill
£
Cost
At 1 February 2025 and 31 January 2026
370,000
Amortisation and impairment
At 1 February 2025
101,750
Amortisation charged for the year
37,000
At 31 January 2026
138,750
Carrying amount
At 31 January 2026
231,250
At 31 January 2025
268,250
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 February 2025
2,097,351
204,845
2,302,196
Additions
3,562
-
0
3,562
At 31 January 2026
2,100,913
204,845
2,305,758
Depreciation and impairment
At 1 February 2025
478,654
168,925
647,579
Depreciation charged in the year
106,523
12,294
118,817
At 31 January 2026
585,177
181,219
766,396
Carrying amount
At 31 January 2026
1,515,736
23,626
1,539,362
At 31 January 2025
1,618,697
35,920
1,654,617
5
Debtors
2026
2025
Amounts falling due within one year:
£
£
Trade debtors
312,406
312,573
Other debtors
54,671
36,593
367,077
349,166
PICKWELL MANOR LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 JANUARY 2026
- 6 -
6
Creditors: amounts falling due within one year
2026
2025
£
£
Bank loans
37,170
41,211
Trade creditors
30,395
25,942
Taxation and social security
41,081
33,779
Other creditors
1,100,828
1,234,437
1,209,474
1,335,369

Bank loans include a balance of £33,837 (2025 - £30,776) relating to the current portion of a loan secured on the company's freehold property.

 

Bank loans include a balance of £3,333 (2025 - £10,435) relating to the current portion of the company's Bounce Back Loan.

 

Other creditors includes a balance of £492,229 (2025 - £533,890) owed to directors.

7
Creditors: amounts falling due after more than one year
2026
2025
£
£
Bank loans and overdrafts
1,826,175
1,867,322
Creditors which fall due after five years are payable as follows:
Payable by instalments
1,658,983
1,712,563

Bank loans include a balance of £1,826,175 (2025 - £1,864,424) relating to the non-current portion of a loan secured on the company's freehold property.

 

Bank loans include a balance of £nil (2025 - £2,898) relating to the non-current portion of the company's Bounce Back Loan.

8
Related party transactions

Intercompany loans

At the year the company was owed £39,086 from two companies under common control (2025 - £35,086)

 

At the year end the company owed £199,800 to a company (2025 - two companies) under common control (2025 - £280,591).

 

The loans are interest free and repayable on demand.

2026-01-312025-02-01falsefalsefalse29 October 2026CCH SoftwareCCH Accounts Production 2026.300No description of principal activityMr S P BakerMrs S BakerMr R I ElliottMrs T J Elliott099629122025-02-012026-01-31099629122026-01-31099629122025-01-3109962912core:NetGoodwill2026-01-3109962912core:NetGoodwill2025-01-3109962912core:LandBuildings2026-01-3109962912core:OtherPropertyPlantEquipment2026-01-3109962912core:LandBuildings2025-01-3109962912core:OtherPropertyPlantEquipment2025-01-3109962912core:WithinOneYear2026-01-3109962912core:WithinOneYear2025-01-3109962912core:CurrentFinancialInstrumentscore:WithinOneYear2026-01-3109962912core:CurrentFinancialInstrumentscore:WithinOneYear2025-01-3109962912core:Non-currentFinancialInstrumentscore:AfterOneYear2026-01-3109962912core:Non-currentFinancialInstrumentscore:AfterOneYear2025-01-3109962912core:ShareCapital2026-01-3109962912core:ShareCapital2025-01-3109962912core:RetainedEarningsAccumulatedLosses2026-01-3109962912core:RetainedEarningsAccumulatedLosses2025-01-3109962912bus:Director12025-02-012026-01-3109962912bus:Director32025-02-012026-01-3109962912core:Goodwill2025-02-012026-01-3109962912core:LandBuildingscore:OwnedOrFreeholdAssets2025-02-012026-01-3109962912core:LeaseholdImprovementscore:LeasedAssetsHeldAsLessee2025-02-012026-01-3109962912core:FurnitureFittings2025-02-012026-01-3109962912core:ComputerEquipment2025-02-012026-01-3109962912core:MotorVehicles2025-02-012026-01-31099629122024-02-012025-01-3109962912core:NetGoodwill2025-01-3109962912core:NetGoodwill2025-02-012026-01-3109962912core:LandBuildings2025-01-3109962912core:OtherPropertyPlantEquipment2025-01-31099629122025-01-3109962912core:LandBuildings2025-02-012026-01-3109962912core:OtherPropertyPlantEquipment2025-02-012026-01-3109962912core:CurrentFinancialInstruments2026-01-3109962912core:CurrentFinancialInstruments2025-01-3109962912bus:PrivateLimitedCompanyLtd2025-02-012026-01-3109962912bus:FRS1022025-02-012026-01-3109962912bus:AuditExemptWithAccountantsReport2025-02-012026-01-3109962912bus:Director22025-02-012026-01-3109962912bus:Director42025-02-012026-01-3109962912bus:SmallCompaniesRegimeForAccounts2025-02-012026-01-3109962912bus:FullAccounts2025-02-012026-01-31xbrli:purexbrli:sharesiso4217:GBP