Elmscot Group Limited 05556267 false 2025-06-01 2026-05-31 2026-05-31 The principal activity of the company is that of a holding company Digita Accounts Production Advanced 6.30.9574.0 true false true true true true true true true true 05556267 2025-06-01 2026-05-31 05556267 2026-05-31 05556267 bus:OrdinaryShareClass1 2026-05-31 05556267 bus:OrdinaryShareClass2 2026-05-31 05556267 bus:OrdinaryShareClass3 2026-05-31 05556267 bus:OrdinaryShareClass4 2026-05-31 05556267 bus:OrdinaryShareClass5 2026-05-31 05556267 core:CurrentFinancialInstruments 2026-05-31 05556267 core:CurrentFinancialInstruments core:WithinOneYear 2026-05-31 05556267 core:Non-currentFinancialInstruments 2026-05-31 05556267 core:Non-currentFinancialInstruments core:AfterOneYear 2026-05-31 05556267 bus:SmallEntities 2025-06-01 2026-05-31 05556267 bus:AuditExemptWithAccountantsReport 2025-06-01 2026-05-31 05556267 bus:FilletedAccounts 2025-06-01 2026-05-31 05556267 bus:SmallCompaniesRegimeForAccounts 2025-06-01 2026-05-31 05556267 bus:RegisteredOffice 2025-06-01 2026-05-31 05556267 bus:CompanySecretaryDirector1 2025-06-01 2026-05-31 05556267 bus:OrdinaryShareClass1 2025-06-01 2026-05-31 05556267 bus:OrdinaryShareClass2 2025-06-01 2026-05-31 05556267 bus:OrdinaryShareClass3 2025-06-01 2026-05-31 05556267 bus:OrdinaryShareClass4 2025-06-01 2026-05-31 05556267 bus:OrdinaryShareClass5 2025-06-01 2026-05-31 05556267 bus:PrivateLimitedCompanyLtd 2025-06-01 2026-05-31 05556267 bus:Agent1 2025-06-01 2026-05-31 05556267 core:Subsidiary1 2025-06-01 2026-05-31 05556267 core:Subsidiary1 1 2025-06-01 2026-05-31 05556267 core:Subsidiary1 countries:England 2025-06-01 2026-05-31 05556267 core:Subsidiary2 2025-06-01 2026-05-31 05556267 core:Subsidiary2 1 2025-06-01 2026-05-31 05556267 core:Subsidiary2 countries:England 2025-06-01 2026-05-31 05556267 core:Subsidiary3 2025-06-01 2026-05-31 05556267 core:Subsidiary3 1 2025-06-01 2026-05-31 05556267 core:Subsidiary3 countries:England 2025-06-01 2026-05-31 05556267 core:Subsidiary4 2025-06-01 2026-05-31 05556267 core:Subsidiary4 1 2025-06-01 2026-05-31 05556267 core:Subsidiary4 countries:England 2025-06-01 2026-05-31 05556267 core:Subsidiary5 2025-06-01 2026-05-31 05556267 core:Subsidiary5 1 2025-06-01 2026-05-31 05556267 core:Subsidiary5 countries:England 2025-06-01 2026-05-31 05556267 core:Subsidiary6 2025-06-01 2026-05-31 05556267 core:Subsidiary6 1 2025-06-01 2026-05-31 05556267 core:Subsidiary6 countries:England 2025-06-01 2026-05-31 05556267 core:Subsidiary7 2025-06-01 2026-05-31 05556267 core:Subsidiary7 1 2025-06-01 2026-05-31 05556267 core:Subsidiary7 countries:England 2025-06-01 2026-05-31 05556267 core:Subsidiary8 2025-06-01 2026-05-31 05556267 core:Subsidiary8 1 2025-06-01 2026-05-31 05556267 core:Subsidiary8 countries:England 2025-06-01 2026-05-31 05556267 countries:England 2025-06-01 2026-05-31 05556267 core:CostValuation core:Non-currentFinancialInstruments 2025-05-31 05556267 2024-06-01 2025-05-31 05556267 2025-05-31 05556267 bus:OrdinaryShareClass1 2025-05-31 05556267 bus:OrdinaryShareClass2 2025-05-31 05556267 bus:OrdinaryShareClass3 2025-05-31 05556267 bus:OrdinaryShareClass4 2025-05-31 05556267 bus:OrdinaryShareClass5 2025-05-31 05556267 core:CurrentFinancialInstruments 2025-05-31 05556267 core:CurrentFinancialInstruments core:WithinOneYear 2025-05-31 05556267 core:Non-currentFinancialInstruments 2025-05-31 05556267 core:Non-currentFinancialInstruments core:AfterOneYear 2025-05-31 05556267 core:Subsidiary1 1 2024-06-01 2025-05-31 05556267 core:Subsidiary2 1 2024-06-01 2025-05-31 05556267 core:Subsidiary3 1 2024-06-01 2025-05-31 05556267 core:Subsidiary4 1 2024-06-01 2025-05-31 05556267 core:Subsidiary5 1 2024-06-01 2025-05-31 05556267 core:Subsidiary6 1 2024-06-01 2025-05-31 05556267 core:Subsidiary7 1 2024-06-01 2025-05-31 05556267 core:Subsidiary8 1 2024-06-01 2025-05-31 iso4217:GBP xbrli:pure xbrli:shares

Registration number: 05556267

Elmscot Group Limited

Unaudited Filleted Abridged Financial Statements

for the Year Ended 31 May 2026

 

Elmscot Group Limited

Contents

Company Information

1

Abridged Balance Sheet

2 to 3

Notes to the Unaudited Abridged Financial Statements

4 to 8

 

Elmscot Group Limited

Company Information

Director

D C McKenzie

Company secretary

D C McKenzie

Registered office

27 Warwick Road
Hale
Altrincham
WA15 9NP

Accountants

McKellens Limited
Chartered Accountants11 Riverview
The Embankment Business Park
Vale Road
Heaton Mersey
Stockport
SK4 3GN

 

Elmscot Group Limited

(Registration number: 05556267)
Abridged Balance Sheet as at 31 May 2026

Note

2026
£

2025
£

Fixed assets

 

Investments

4

1,347,195

1,347,195

Current assets

 

Debtors

728,378

728,378

Cash at bank and in hand

 

1,377,501

3,217

 

2,105,879

731,595

Prepayments and accrued income

 

1,000

1,000

Creditors: Amounts falling due within one year

5.1

(285,509)

(295,598)

Net current assets

 

1,821,370

436,997

Total assets less current liabilities

 

3,168,565

1,784,192

Creditors: Amounts falling due after more than one year

5.2

(1,581,888)

(1,722,692)

Net assets

 

1,586,677

61,500

Capital and reserves

 

Called up share capital

6

50

50

Capital redemption reserve

50

50

Retained earnings

1,586,577

61,400

Shareholders' funds

 

1,586,677

61,500

For the financial year ending 31 May 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 year 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.

 

Elmscot Group Limited

(Registration number: 05556267)
Abridged Balance Sheet as at 31 May 2026

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.

All of the company’s members have consented to the preparation of an Abridged Balance Sheet in accordance with Section 444(2A) of the Companies Act 2006.

Approved and authorised by the director on 4 November 2026
 

D C McKenzie
Company secretary and director

   
     
 

Elmscot Group Limited

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 May 2026

1

General information

The company is a private company limited by share capital, incorporated in England.

The address of its registered office is:
27 Warwick Road
Hale
Altrincham
WA15 9NP

These financial statements were authorised for issue by the director on 4 November 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 abridged 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 abridged 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.

Group accounts not prepared

The company and its subsidiary companies comprise a small group. The company has taken advantage of the exemption provided by Section 398 of the Compnaies Act 2006 and has not prepared group accounts..

Business combinations

Business combinations are accounted for using the purchase method. The consideration for each acquisition is measured at the aggregate of the fair values at acquisition date of assets given, liabilities incurred or assumed, and equity instruments issued by the group in exchange for control of the acquired, plus any costs directly attributable to the business combination. When a business combination agreement provides for an adjustment to the cost of the combination contingent on future events, the group includes the estimated amount of that adjustment in the cost of the combination at the acquisition date if the adjustment is probable and can be measured reliably.

Investments

Investments in equity shares which are publicly traded or where the fair value can be measured reliably are initially measured at fair value, with changes in fair value recognised in profit or loss. Investments in equity shares which are not publicly traded and where fair value cannot be measured reliably are measured at cost less impairment.


Interest income on debt securities, where applicable, is recognised in income using the effective interest method. Dividends on equity securities are recognised in income when receivable.

 

Elmscot Group Limited

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 May 2026

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.

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.

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.

Dividends

Dividend distribution to the company’s shareholders is recognised as a liability in the financial statements in the reporting period in which the dividends are declared.

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.

 

Elmscot Group Limited

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 May 2026

3

Staff numbers

The average number of persons employed by the company (including the director) during the year, was 1 (2025 - 1).

4

Investments

Total
£

Cost or valuation

At 1 June 2025

1,347,195

Provision

Carrying amount

At 31 May 2026

1,347,195

At 31 May 2025

1,347,195

Details of undertakings

Details of the investments (including principal place of business of unincorporated entities) in which the company holds 20% or more of the nominal value of any class of share capital are as follows:

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

2026

2025

Subsidiary undertakings

Broussa Day Nursery Limited

As Elmscot Group Limited

England

Ordinary

100%

100%

Chester Day Nursery Limited

As Elmscot Group Limited

England

Ordinary

100%

100%

Elmscot Day Nursery Limited

As Elmscot Group Limited

England

Ordinary

100%

100%

Hale Day Nursery Limited

As Elmscot Group Limited

England

Ordinary

100%

100%

Kids Collective Limited

As Elmscot Group Limited

England

Ordinary

100%

100%

Poppies Day Nursery (Knutsford) Limited

As Elmscot Group Limited

England

Ordinary

100%

100%

Willow Tree Day Nursery (Sale) Limited

As Elmscot Group Limited

England

Ordinary

100%

100%

 

Elmscot Group Limited

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 May 2026

Undertaking

Registered office

Holding

Proportion of voting rights and shares held

Woodlands Nursery Limited

As Elmscot Group Limited

England

Ordniary

100%

100%

Subsidiary undertakings

Broussa Day Nursery Limited

The principal activity of Broussa Day Nursery Limited is Day Nursery. The profit for the financial period of Broussa Day Nursery Limited was £429,940 and the aggregate amount of capital and reserves at the end of the period was £73,925.

Chester Day Nursery Limited

The principal activity of Chester Day Nursery Limited is Day Nursery. The profit for the financial period of Chester Day Nursery Limited was £148,222 and the aggregate amount of capital and reserves at the end of the period was £3,179.

Elmscot Day Nursery Limited

The principal activity of Elmscot Day Nursery Limited is Day Nursery. The profit for the financial period of Elmscot Day Nursery Limited was £299,736 and the aggregate amount of capital and reserves at the end of the period was £19,644.

Hale Day Nursery Limited

The principal activity of Hale Day Nursery Limited is Day Nursery. The profit for the financial period of Hale Day Nursery Limited was £486,586 and the aggregate amount of capital and reserves at the end of the period was £12,111.

Kids Collective Limited

The principal activity of Kids Collective Limited is Out of school club. The profit for the financial period of Kids Collective Limited was £196,520 and the aggregate amount of capital and reserves at the end of the period was £13,359.

Poppies Day Nursery (Knutsford) Limited

The principal activity of Poppies Day Nursery (Knutsford) Limited is Day Nursery. The profit for the financial period of Poppies Day Nursery (Knutsford) Limited was £241,114 and the aggregate amount of capital and reserves at the end of the period was £5,795.

Willow Tree Day Nursery (Sale) Limited

The principal activity of Willow Tree Day Nursery (Sale) Limited is Day Nursery. The profit for the financial period of Willow Tree Day Nursery (Sale) Limited was £189,251 and the aggregate amount of capital and reserves at the end of the period was £103,306.

Woodlands Nursery Limited

The principal activity of Woodlands Nursery Limited is Day Nursery. The profit for the financial period of Woodlands Nursery Limited was £257,127 and the aggregate amount of capital and reserves at the end of the period was £30,811.

 

Elmscot Group Limited

Notes to the Unaudited Abridged Financial Statements for the Year Ended 31 May 2026

5

Creditors

Creditors: amounts falling due within one year

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £285,508 (2025 - £293,698).

Creditors: amounts falling due after more than one year

Creditors include bank loans and overdrafts and net obligations under finance lease and hire purchase contracts which are secured of £1,581,888 (2025 - £1,722,692).

6

Share capital

Allotted, called up and fully paid shares

2026

2025

No.

£

No.

£

Ordinary of £1 each

-

-

50

50

A Ordinary of £0.10 each

375

38

-

-

B Ordinary of £0.10 each

42

4

-

-

C Ordinary of £0.10 each

42

4

-

-

D Ordinary of £0.10 each

41

4

-

-

500

50

50

50

On 24 March 2026 the company subdivided the 50 Ordinary shares of £1 each into 500 Ordinary shares of 10p each. These shares were then redisgnated into 375 A Ordinary shares, 42 B Ordinary shares, 42 C Ordinary shares and 41 D Ordinary shares. All of the shares carry voting rights, dividend rights and distribution rights in respect of a winding up.

7

Dividends

During the period under review, interim dividends of £838,000 (2025 - £652,100) were paid on the £1 Ordinary shares of the company and interim dividends of £45,000 (2025 - £nil) were paid on the A Ordinary shares of the company.