Company registration number 04881112 (England and Wales)
FERRIS HOLIDAYS LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025
PAGES FOR FILING WITH REGISTRAR
FERRIS HOLIDAYS LIMITED
COMPANY INFORMATION
Director
L Ferris-Edwards
Secretary
L Ferris-Edwards
Company number
04881112
Registered office
The Coach House
Cardiff Road
Nantgarw
Cardiff
CF15 7SR
Accountants
Xeinadin South Wales & West Limited
Suite 2d Building 1
Eastern Business Park
St Mellons
Cardiff
CF3 5EA
FERRIS HOLIDAYS LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 7
FERRIS HOLIDAYS LIMITED
BALANCE SHEET
AS AT
31 OCTOBER 2025
31 October 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
3,409,615
3,459,639
Current assets
Stocks
50,000
50,000
Debtors
4
795,632
597,960
Cash at bank and in hand
3,096,028
3,202,297
3,941,660
3,850,257
Creditors: amounts falling due within one year
5
(547,160)
(571,067)
Net current assets
3,394,500
3,279,190
Total assets less current liabilities
6,804,115
6,738,829
Creditors: amounts falling due after more than one year
6
(221,881)
(230,635)
Provisions for liabilities
7
(435,450)
(352,679)
Net assets
6,146,784
6,155,515
Capital and reserves
Called up share capital
60,000
60,000
Profit and loss reserves
6,086,784
6,095,515
Total equity
6,146,784
6,155,515
FERRIS HOLIDAYS LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 OCTOBER 2025
31 October 2025
- 2 -

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 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 director acknowledges her 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 director of the company has elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved and signed by the director and authorised for issue on 30 October 2026
L Ferris-Edwards
Director
Company registration number 04881112 (England and Wales)
FERRIS HOLIDAYS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2025
- 3 -
1
Accounting policies
Company information

Ferris Holidays Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Coach House, Cardiff Road, Nantgarw, Cardiff, CF15 7SR.

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. The principal accounting policies adopted are set out below.

1.2
Turnover

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 value added tax, returns, rebates and discounts.

Revenue and expenses relating directly to holidays are taken to the profit and loss account 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.

 

Revenue arising from the sale of insurance policies provided by third parties is taken to the profit and loss account on holiday departure.

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:

Freehold land and buildings
not provided
Plant and equipment
20% on reducing balance
Office equipment
20% on reducing balance
Motor vehicles
10% on reducing balance

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

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

FERRIS HOLIDAYS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
1
Accounting policies
(Continued)
- 4 -
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 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.

1.6
Provisions

Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

1.7
Retirement benefits

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

1.8
Leases
As lessee

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

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 leases asset are consumed.

FERRIS HOLIDAYS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
1
Accounting policies
(Continued)
- 5 -
1.9
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

2
Employees

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

2025
2024
Number
Number
Total
27
29
3
Tangible fixed assets
Freehold land and buildings
Plant and equipment
Office equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 November 2024
252,105
132,791
239,060
4,295,505
4,919,461
Additions
-
0
-
0
4,377
577,508
581,885
Disposals
-
0
-
0
-
0
(428,689)
(428,689)
At 31 October 2025
252,105
132,791
243,437
4,444,324
5,072,657
Depreciation and impairment
At 1 November 2024
-
0
103,531
166,079
1,190,212
1,459,822
Depreciation charged in the year
-
0
5,852
15,068
329,898
350,818
Eliminated in respect of disposals
-
0
-
0
-
0
(147,598)
(147,598)
At 31 October 2025
-
0
109,383
181,147
1,372,512
1,663,042
Carrying amount
At 31 October 2025
252,105
23,408
62,290
3,071,812
3,409,615
At 31 October 2024
252,105
29,260
72,981
3,105,293
3,459,639

The NBV of assets held under hire purchase as at the balance sheet date is £1,076,196 (2024: £949,894).

FERRIS HOLIDAYS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
- 6 -
4
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
342,760
98,420
Other debtors
400,127
455,150
Prepayments and accrued income
52,745
44,390
795,632
597,960
5
Creditors: amounts falling due within one year
2025
2024
£
£
Obligations under finance leases
140,005
197,171
Trade creditors
80,180
118,905
Taxation and social security
18,982
41,934
Deferred income
193,043
185,658
Other creditors
44,619
7,026
Accruals
70,331
20,373
547,160
571,067

Hire purchase agreements are secured against the assets to which they relate.

6
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Obligations under finance leases
221,881
230,635

Hire purchase agreements are secured against the assets to which they relate.

7
Provisions for liabilities
2025
2024
£
£
Other provisions
3,865
3,865
Deferred tax liabilities
431,585
348,814
435,450
352,679
8
Directors' transactions

The balance is repayable on demand.

FERRIS HOLIDAYS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2025
8
Directors' transactions
(Continued)
- 7 -
Advances
% Rate
Opening balance
Amounts advanced
Interest charged
Amounts repaid
Closing balance
£
£
£
£
£
L Ferris-Edwards -
3.75
276,294
208,693
10,022
(226,759)
268,250
276,294
208,693
10,022
(226,759)
268,250
2025-10-312024-11-01falsefalsefalse30 October 2026CCH SoftwareCCH Accounts Production 2026.200No description of principal activityL Ferris-EdwardsL Ferris-Edwards048811122024-11-012025-10-3104881112bus:CompanySecretaryDirector12024-11-012025-10-3104881112bus:CompanySecretary12024-11-012025-10-3104881112bus:Director12024-11-012025-10-3104881112bus:RegisteredOffice2024-11-012025-10-31048811122025-10-31048811122024-10-3104881112core:LandBuildingscore:OwnedOrFreeholdAssets2025-10-3104881112core:PlantMachinery2025-10-3104881112core:FurnitureFittings2025-10-3104881112core:MotorVehicles2025-10-3104881112core:LandBuildingscore:OwnedOrFreeholdAssets2024-10-3104881112core:PlantMachinery2024-10-3104881112core:FurnitureFittings2024-10-3104881112core:MotorVehicles2024-10-3104881112core:WithinOneYear2025-10-3104881112core:WithinOneYear2024-10-3104881112core:AfterOneYear2025-10-3104881112core:AfterOneYear2024-10-3104881112core:CurrentFinancialInstrumentscore:WithinOneYear2025-10-3104881112core:CurrentFinancialInstrumentscore:WithinOneYear2024-10-3104881112core:ShareCapital2025-10-3104881112core:ShareCapital2024-10-3104881112core:RetainedEarningsAccumulatedLosses2025-10-3104881112core:RetainedEarningsAccumulatedLosses2024-10-3104881112core:LandBuildingscore:OwnedOrFreeholdAssets2024-11-012025-10-3104881112core:PlantMachinery2024-11-012025-10-3104881112core:FurnitureFittings2024-11-012025-10-3104881112core:MotorVehicles2024-11-012025-10-31048811122023-11-012024-10-3104881112core:LandBuildingscore:OwnedOrFreeholdAssets2024-10-3104881112core:PlantMachinery2024-10-3104881112core:FurnitureFittings2024-10-3104881112core:MotorVehicles2024-10-31048811122024-10-3104881112core:CurrentFinancialInstruments2025-10-3104881112core:CurrentFinancialInstruments2024-10-3104881112core:Non-currentFinancialInstrumentscore:AfterOneYear2025-10-3104881112core:Non-currentFinancialInstrumentscore:AfterOneYear2024-10-3104881112bus:PrivateLimitedCompanyLtd2024-11-012025-10-3104881112bus:SmallCompaniesRegimeForAccounts2024-11-012025-10-3104881112bus:FRS1022024-11-012025-10-3104881112bus:AuditExemptWithAccountantsReport2024-11-012025-10-3104881112bus:FullAccounts2024-11-012025-10-31xbrli:purexbrli:sharesiso4217:GBP