Company registration number 05991709 (England and Wales)
EXCEL ESTATES (UK) LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
PAGES FOR FILING WITH REGISTRAR
EXCEL ESTATES (UK) LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 6
EXCEL ESTATES (UK) LIMITED
BALANCE SHEET
AS AT
31 MARCH 2025
31 March 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
4
1,839,056
1,839,056
Current assets
Debtors
5
11,134
121
Cash at bank and in hand
3,063
3,158
14,197
3,279
Creditors: amounts falling due within one year
6
(229,756)
(221,113)
Net current liabilities
(215,559)
(217,834)
Total assets less current liabilities
1,623,497
1,621,222
Creditors: amounts falling due after more than one year
7
(1,209,268)
(1,209,272)
Provisions for liabilities
(57,737)
(57,737)
Net assets
356,492
354,213
Capital and reserves
Called up share capital
2
2
Revaluation reserve
8
350,041
350,041
Profit and loss reserves
6,449
4,170
Total equity
356,492
354,213
The notes on pages 3 to 6 form part of these financial statements.
EXCEL ESTATES (UK) LIMITED
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2025
31 March 2025
- 2 -
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 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 30 November 2025 and are signed on its behalf by:
Mr G Humphries
Director
Company registration number 05991709 (England and Wales)
EXCEL ESTATES (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2025
- 3 -
1
Accounting policies
Company information
Excel Estates (UK) Limited is a private company limited by shares incorporated in England and Wales. The registered office is 12 Tyrwhitt Crescent Roath, Cardiff, South Glamorgan, CF23 5QP.
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 £.
1.2
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
No depreciation
Computers
33% straight line method
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.
1.3
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.
EXCEL ESTATES (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
1
Accounting policies
(Continued)
- 4 -
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.
1.4
Leases
Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. 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.
2
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2025
2024
Number
Number
Total
2
2
3
Taxation
2025
2024
£
£
Current tax
UK corporation tax on profits for the current period
2,880
2,271
EXCEL ESTATES (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
3
Taxation
(Continued)
- 5 -
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2025
2024
£
£
Profit before taxation
15,159
20,449
Expected tax charge based on the standard rate of corporation tax in the UK of 19.00% (2024: 19.00%)
2,880
3,885
Tax effect of expenses that are not deductible in determining taxable profit
4
Tax effect of utilisation of tax losses not previously recognised
(1,618)
Taxation charge for the year
2,880
2,271
4
Tangible fixed assets
Land and buildings
Plant and machinery etc
Total
£
£
£
Cost
At 1 April 2024 and 31 March 2025
1,839,056
769
1,839,825
Depreciation and impairment
At 1 April 2024 and 31 March 2025
769
769
Carrying amount
At 31 March 2025
1,839,056
1,839,056
At 31 March 2024
1,839,056
1,839,056
5
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
10,050
(1)
Other debtors
1,084
122
11,134
121
EXCEL ESTATES (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2025
- 6 -
6
Creditors: amounts falling due within one year
2025
2024
£
£
Bank loans
33,815
33,858
Corporation tax
2,880
2,271
Other taxation and social security
(41)
Other creditors
193,102
184,984
229,756
221,113
7
Creditors: amounts falling due after more than one year
2025
2024
£
£
Bank loans and overdrafts
1,209,268
1,209,272
8
Revaluation reserve
2025
2024
£
£
At the beginning and end of the year
350,041
350,041
9
Directors' transactions
Dividends totalling £10,000 (2024 - £2,000) were paid in the year in respect of shares held by the company's directors.
As at the balance sheet date the company owed the directors £182 905 (2024 - £182,761) The loan is interest free and the director has confirmed that the loan will not be recalled within 12 months of the year end.
Loans
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
-
(182,761)
40,094
(40,701)
(183,368)
(182,761)
40,094
(40,701)
(183,368)
10
Ultimate Controlling Party
The company's ultimate controlling parties are Mr Geoffrey Humphries & Mrs Juliette Humphries by virtue of there ownership of 100% of the issued share capital in the company.