Company Registration No. 03741342 (England and Wales)
Zetland Estates Limited
Unaudited financial statements
for the year ended 31 March 2025
Pages for filing with the registrar
Zetland Estates Limited
Contents
Page
Statement of financial position
1 - 2
Notes to the financial statements
3 - 10
Zetland Estates Limited
Statement of financial position
As at 31 March 2025
1
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
3
520,207
1,017,984
Investment property
4
5,036,849
5,036,849
Investments
5
4,043,791
517,244
9,600,847
6,572,077
Current assets
Stocks
1,983,421
1,344,120
Debtors
6
206,791
243,017
Cash at bank and in hand
191,881
131,820
2,382,093
1,718,957
Creditors: amounts falling due within one year
7
(11,896,207)
(7,623,915)
Net current liabilities
(9,514,114)
(5,904,958)
Total assets less current liabilities
86,733
667,119
Creditors: amounts falling due after more than one year
8
(414)
(4,539)
Provisions for liabilities
(240,488)
(326,874)
Net (liabilities)/assets
(154,169)
335,706
Capital and reserves
Called up share capital
10
1
1
Profit and loss reserves
(154,170)
335,705
Total equity
(154,169)
335,706

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 March 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.

Zetland Estates Limited
Statement of financial position (continued)
As at 31 March 2025
2
The financial statements were approved by the board of directors and authorised for issue on 28 November 2025 and are signed on its behalf by:
Robin Dundas
Director
Company Registration No. 03741342
Zetland Estates Limited
Notes to the financial statements
For the year ended 31 March 2025
3
1
Accounting policies
Company information

Zetland Estates Limited is a private company limited by shares incorporated in England and Wales. The registered office is The Estate Office, Aske Hall, Richmond, North Yorkshire, DL10 5HJ.

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, modified to include investment properties and certain financial instruments at fair value. The principal accounting policies adopted are set out below.

1.2
Going concern

The company is dependent on the continuing support trueof one of its directors. A director has provided an interest free loan to the company of £11,507,112 (2024: £7,729,712). In the absence of a formal loan agreement the loan is technically repayable on demand. However, the director has confirmed that he has no intention of demanding repayment of the loan. Consequently, the financial statements have been prepared on a going concern basis.

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

Revenue from property developments is recognised once the completed real estate is made available to the buyer.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Service income in relation to investment properties is recognised when the company obtains the right to consideration or over the period to which the income relates.

Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term. In accordance with the amendments to FRS 102 in respect of Covid-19 related rent concessions, any change in lease income arising from qualifying rent concessions has been recognised over the periods that the change in lease payments is intended to compensate.

1.4
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.

Zetland Estates Limited
Notes to the financial statements (continued)
For the year ended 31 March 2025
1
Accounting policies (continued)
4

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:

Leasehold property and improvements
Over the unexpired lease term, where less than 20 years
Plant and machinery
10-25% straight line
Fixtures, fittings & equipment
25% straight line
Motor vehicles
25% straight line

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.

1.5
Investment properties

Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.

1.6
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

1.7
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to sell, which is equivalent to net realisable value.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.8
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.9
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's statement of financial position when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Zetland Estates Limited
Notes to the financial statements (continued)
For the year ended 31 March 2025
1
Accounting policies (continued)
5
Basic financial assets

Basic financial assets, which include debtors, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.10
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.11
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.

Zetland Estates Limited
Notes to the financial statements (continued)
For the year ended 31 March 2025
1
Accounting policies (continued)
6
Deferred tax
Current tax is provided at amounts expected to be paid (or recovered) using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date where transactions or events that result in an obligation to pay more tax in the future or a right to pay less tax in the future have occurred at the balance sheet date. Timing differences are differences between taxable profits and results as stated in the financial statements that arise from the inclusion of gains and losses in tax assessments in periods different from those in which they are recognised in the financial statements.

A net deferred tax asset is regarded as recoverable and therefore recognised only when, on the basis of all available evidence, it can be regarded as more likely than not that there will be suitable taxable profits from which the future reversal of the underlying timing differences can be deducted.

Deferred tax is not recognised when fixed assets are revalued unless by the balance sheet date there is a binding agreement to sell the revalued assets and the gain or loss expected to arise on sale has been recognised in the financial statements. Neither is deferred tax recognised when fixed assets are sold and it is more likely than not that the taxable gain will be rolled over, being charged to tax only if and when the replacement assets are sold.

Deferred tax is measured on a non-discounted basis at the average tax rates that are expected to apply in the periods in which the timing differences are expected to reverse, based on tax rates and laws that have been enacted or substantively enacted by the balance sheet date.
1.12
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.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.13
Retirement benefits

The company contributes towards the personal pension scheme of the director. Contributions payable are charged to the profit and loss account in the year they are payable.

1.14
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

Government grants relating to turnover are recognised as income over the periods when the related costs are incurred. Grants relating to an asset are recognised in income systematically over the asset's expected useful life. If part of such a grant is deferred it is recognised as deferred income rather than being deducted from the asset's carrying amount.

Zetland Estates Limited
Notes to the financial statements (continued)
For the year ended 31 March 2025
7
2
Employees

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

2025
2024
Number
Number
Total
1
1
3
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 April 2024
5,913,672
610,234
6,523,906
Additions
-
0
416
416
Disposals
(2,024,401)
-
0
(2,024,401)
At 31 March 2025
3,889,271
610,650
4,499,921
Depreciation and impairment
At 1 April 2024
4,980,572
525,350
5,505,922
Depreciation charged in the year
315,980
32,691
348,671
Eliminated in respect of disposals
(1,874,879)
-
0
(1,874,879)
At 31 March 2025
3,421,673
558,041
3,979,714
Carrying amount
At 31 March 2025
467,598
52,609
520,207
At 31 March 2024
933,100
84,884
1,017,984
4
Investment property
2025
£
Fair value
At 1 April 2024 and 31 March 2025
5,036,849

Investment property comprises various freehold properties purchased between 2012 to 2018 that are held for use in operating leases. It also includes subsequent improvements to these properties. The directors consider that there is no material difference between the carrying value of the investment properties and their market value.

Zetland Estates Limited
Notes to the financial statements (continued)
For the year ended 31 March 2025
8
5
Fixed asset investments
2025
2024
£
£
Other investments other than loans
4,043,791
517,244
Fixed asset investments not carried at market value

Included in investments is £567,233 which represents shares held in an unconnected UK private limited company and are stated at cost in the absence of an active market for the shares.

Movements in fixed asset investments
Unlisted Investments
Listed Investments
Total
£
£
£
Cost or valuation
At 1 April 2024
517,244
-
517,244
Additions
55,560
7,760,560
7,816,120
Valuation changes
-
(263,497)
(263,497)
Loss on disposal
-
(271,565)
(271,565)
Disposals
(5,570)
(3,748,941)
(3,754,511)
At 31 March 2025
567,234
3,476,557
4,043,791
Carrying amount
At 31 March 2025
567,234
3,476,557
4,043,791
At 31 March 2024
517,244
-
0
517,244
6
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
154,191
192,419
Other debtors
52,600
50,598
206,791
243,017
Zetland Estates Limited
Notes to the financial statements (continued)
For the year ended 31 March 2025
9
7
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
95,443
91,795
Corporation tax
145,137
125,327
Other taxation and social security
18,670
17,265
Other creditors
11,636,957
7,389,528
11,896,207
7,623,915
8
Creditors: amounts falling due after more than one year
2025
2024
Notes
£
£
Government grants
9
414
4,539
9
Government grants
2025
2024
£
£
Government Grants
4,539
8,664
Included in the financial statements as follows:
Current liabilities
4,125
4,125
Non-current liabilities
414
4,539
4,539
8,664

Unamortised government grants of £4,539 (2024: £8,664) relate to leasehold property improvements and are being recognised in income systematically over the life of the leases.

10
Called up share capital
2025
2024
2025
2024
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary share of £1 each
1
1
1
1
Zetland Estates Limited
Notes to the financial statements (continued)
For the year ended 31 March 2025
10
11
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

Name of related party
Nature of relationship
Director and controlling party
Description of
Income
Payments
transaction
2025
2024
2025
2024
£
£
£
£
Director and controlling party
Wages and overheads recharged
-
0
-
0
139,437
138,038
Amounts owed to/by related parties

The following amounts were outstanding at the reporting end date:

Amount owed to
Amounts owed by
2025
2024
2025
2024
£
£
£
£
Director and controlling party
11,496,915
7,229,712
-
0
-
0

The above loans are interest free, unsecured and repayable on demand.

2025-03-312024-04-01falsefalsefalse28 November 2025CCH SoftwareCCH Accounts Production 2024.301No description of principal activityRobin DundasKathryn Hall037413422024-04-012025-03-31037413422025-03-31037413422024-03-3103741342core:LandBuildings2025-03-3103741342core:OtherPropertyPlantEquipment2025-03-3103741342core:LandBuildings2024-03-3103741342core:OtherPropertyPlantEquipment2024-03-3103741342core:CurrentFinancialInstrumentscore:WithinOneYear2025-03-3103741342core:CurrentFinancialInstrumentscore:WithinOneYear2024-03-3103741342core:Non-currentFinancialInstrumentscore:AfterOneYear2025-03-3103741342core:Non-currentFinancialInstrumentscore:AfterOneYear2024-03-3103741342core:CurrentFinancialInstruments2025-03-3103741342core:CurrentFinancialInstruments2024-03-3103741342core:ShareCapital2025-03-3103741342core:ShareCapital2024-03-3103741342core:RetainedEarningsAccumulatedLosses2025-03-3103741342core:RetainedEarningsAccumulatedLosses2024-03-3103741342bus:Director12024-04-012025-03-3103741342core:LandBuildingscore:LongLeaseholdAssets2024-04-012025-03-3103741342core:PlantMachinery2024-04-012025-03-3103741342core:FurnitureFittings2024-04-012025-03-3103741342core:MotorVehicles2024-04-012025-03-31037413422023-04-012024-03-3103741342core:LandBuildings2024-03-3103741342core:OtherPropertyPlantEquipment2024-03-31037413422024-03-3103741342core:LandBuildings2024-04-012025-03-3103741342core:OtherPropertyPlantEquipment2024-04-012025-03-3103741342core:WithinOneYear2025-03-3103741342core:WithinOneYear2024-03-3103741342core:Non-currentFinancialInstruments2025-03-3103741342core:Non-currentFinancialInstruments2024-03-3103741342core:RenderingOrReceivingServices2024-04-012025-03-3103741342core:RenderingOrReceivingServices2023-04-012024-03-3103741342bus:PrivateLimitedCompanyLtd2024-04-012025-03-3103741342bus:SmallCompaniesRegimeForAccounts2024-04-012025-03-3103741342bus:FRS1022024-04-012025-03-3103741342bus:AuditExemptWithAccountantsReport2024-04-012025-03-3103741342bus:Director22024-04-012025-03-3103741342bus:FullAccounts2024-04-012025-03-31xbrli:purexbrli:sharesiso4217:GBP