WILLOWBROOK EQUINE LTD - Filleted accounts

Registered number

03738070

WILLOWBROOK EQUINE LTD

Unaudited Filleted Accounts

31 March 2025

WILLOWBROOK EQUINE LTD
Registered number:		03738070
Balance Sheet
as at 31 March 2025

Notes			2025			2024
£				£
Fixed assets
Tangible assets	3		3,487			7,023

Current assets
Stocks		2,700			2,500
Debtors	4	6,906			4,921
Cash at bank and in hand		912			-
		10,518			7,421

Creditors: amounts falling due within one year	5	(13,428)			(13,078)

Net current liabilities			(2,910)			(5,657)

Total assets less current liabilities			577			1,366


Provisions for liabilities			(554)			(1,334)


Net assets			23			32

Capital and reserves
Called up share capital			2			2
Profit and loss account			21			30

Shareholder's funds			23			32

The directors are satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006.
The member has not required the company to obtain an audit in accordance with section 476 of the Act.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts.
The accounts have been prepared and delivered in accordance with the special provisions applicable to companies subject to the small companies regime. The profit and loss account has not been delivered to the Registrar of Companies.




D BAZIN
Director
Approved by the board on 15 November 2025

WILLOWBROOK EQUINE LTD
Notes to the Accounts
for the year ended 31 March 2025


1	Accounting policies

	Basis of preparation
	The accounts have been prepared under the historical cost convention and in accordance with FRS 102, The Financial Reporting Standard applicable in the UK and Republic of Ireland (as applied to small entities by section 1A of the standard).

	Turnover
	Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have transferred to the buyer. Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs.

	Tangible fixed assets
	Tangible fixed assets are measured at cost less accumulative depreciation and any accumulative impairment losses. Depreciation is provided on all tangible fixed assets, other than freehold land, at rates calculated to write off the cost, less estimated residual value, of each asset evenly over its expected useful life, as follows:

	Freehold buildings			over 50 years
	Plant and machinery			25% - 33% reducing balance
	Motor vehicles			25% on cost

	Stocks
	Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost is determined using the first in first out method. The carrying amount of stock sold is recognised as an expense in the period in which the related revenue is recognised.

	Debtors
	Short term debtors are measured at transaction price (which is usually the invoice price), less any impairment losses for bad and doubtful debts. Loans and other financial assets are initially recognised at transaction price including any transaction costs and subsequently measured at amortised cost determined using the effective interest method, less any impairment losses for bad and doubtful debts.

	Creditors
	Short term creditors are measured at transaction price (which is usually the invoice price). Loans and other financial liabilities are initially recognised at transaction price net of any transaction costs and subsequently measured at amortised cost determined using the effective interest method.

	Taxation
	A current tax liability is recognised for the tax payable on the taxable profit of the current and past periods. A current tax asset is recognised in respect of a tax loss that can be carried back to recover tax paid in a previous period. Deferred tax is recognised in respect of all timing differences between the recognition of income and expenses in the financial statements and their inclusion in tax assessments. Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date and that are expected to apply to the reversal of the timing difference, except for revalued land and investment property where the tax rate that applies to the sale of the asset is used. Current and deferred tax assets and liabilities are not discounted.

	Provisions
	Provisions (ie liabilities of uncertain timing or amount) are recognised when there is an obligation at the reporting date as a result of a past event, it is probable that economic benefit will be transferred to settle the obligation and the amount of the obligation can be estimated reliably.

	Leased assets
	A lease is classified as a finance lease if it transfers substantially all the risks and rewards incidental to ownership. All other leases are classified as operating leases. The rights of use and obligations under finance leases are initially recognised as assets and liabilities at amounts equal to the fair value of the leased assets or, if lower, the present value of the minimum lease payments. Minimum lease payments are apportioned between the finance charge and the reduction in the outstanding liability using the effective interest rate method. The finance charge is allocated to each period during the lease so as to produce a constant periodic rate of interest on the remaining balance of the liability. Leased assets are depreciated in accordance with the company's policy for tangible fixed assets. If there is no reasonable certainty that ownership will be obtained at the end of the lease term, the asset is depreciated over the lower of the lease term and its useful life. Operating lease payments are recognised as an expense on a straight line basis over the lease term.

	Pensions
	Contributions to defined contribution plans are expensed in the period to which they relate.


2	Employees					2025		2024
Number							Number

	Average number of persons employed by the company					3		3


3	Tangible fixed assets
				Plant and machinery etc		Motor vehicles		Total
£					£		£
	Cost
	At 1 April 2024			2,536		32,262		34,798
	Additions			900		-		900
	Disposals			(869)		(5,250)		(6,119)
	At 31 March 2025			2,567		27,012		29,579

	Depreciation
	At 1 April 2024			2,450		25,325		27,775
	Charge for the year			311		2,813		3,124
	On disposals			(869)		(3,938)		(4,807)
	At 31 March 2025			1,892		24,200		26,092

	Net book value
	At 31 March 2025			675		2,812		3,487
	At 31 March 2024			86		6,937		7,023


4	Debtors					2025		2024
£							£

	Trade debtors					2,794		3,332
	Other debtors					4,112		1,589
						6,906		4,921
	Other debtors include £2,171 owed by the director (2024: £1,589).

5	Creditors: amounts falling due within one year					2025		2024
£							£

	Bank loans and overdrafts					-		1,587
	Trade creditors					3,464		2,380
	Taxation and social security costs					6,745		3,976
	Other creditors					3,219		5,135
						13,428		13,078


6	Loans to directors
	Description and conditions	B/fwd	Paid		Repaid		C/fwd
£			£		£		£
	D J Bazin
	Interest free loan	1,589		582		-		2,171

		1,589		582		-		2,171


7	Related party transactions

	Director salaries are set at a level considered to be the market rate for a company of this size and nature. Dividends were paid in accordance with the shareholdings. The company reimburses the directors/ shareholders for property expenses under a licence for the use of premises.


8	Controlling party

	The ultimate controlling party is D Bazin by virtue of his majority shareholding.


9	Other information

	WILLOWBROOK EQUINE LTD is a private company limited by shares and incorporated in England. Its registered office is:
	Lower Lodge Farm, Oakley Road
	Pipewell
	Kettering
	Northamptonshire
	NN14 1QY