Company Registration No. SC685782 (Scotland)
GMSS HOLDINGS (2) LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2023
GMSS HOLDINGS (2) LIMITED
COMPANY INFORMATION
Directors
Mr G F Smith
Mr M A Smith
Mr A Bone
Mr M Woods
Company number
SC685782
Registered office
Unit 2
Moorfield North Industrial Park
Kilmarnock
Scotland
KA2 0FJ
Auditor
Consilium Audit Limited
169 West George Street
Glasgow
United Kingdom
G2 2LB
GMSS HOLDINGS (2) LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Group statement of comprehensive income
8
Group balance sheet
9
Company balance sheet
10
Group statement of changes in equity
11
Company statement of changes in equity
12
Group statement of cash flows
13
Notes to the financial statements
14 - 28
GMSS HOLDINGS (2) LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 30 JUNE 2023
- 1 -

The directors present the strategic report for the year ended 30 June 2023.

Review of Business and Key Performance Indicators

The consolidated results as presented in these financial statements reflect the performance of the Group for the full year to 30 June 2023. The main trading Company within the Group is Scotia Double Glazing Limited (‘SDG’) and the performance of this Company for both full financial years to 30 June 2023 and 30 June 2022 can be viewed in its financial statements.

 

The corrosive effects of inflationary pressures were the primary focus during the course of the year as higher raw material prices in the wider economy ultimately applied a dampener to consumer spending. The government’s policy to meet a 2% inflation target was breached by the near-doubling of wholesale gas prices over the summer, which ultimately fed through into retail energy charges and exacerbated the fall in real incomes for UK households. The eventual slowdown in demand for new houses flattened the strength accrued in the first half of the year with overall revenues holding up at £28.1m (2022: £28.1m).

 

Continued cost pressures were brought to bear by suppliers over the course of the year and, again, a large proportion of these had to be absorbed by SDG owing to sales prices already established with customers to ensure stability. Capital expenditure in excess of £1m over the two financial years 2022 and 2023 helped deliver the production efficiencies that afforded a degree of protection against these cost increases and achieved a modest reduction in overall spend. Additionally, these improvements offered up beneficial changes to working patterns and helped to minimise the impact of increases to direct pay rates across all divisions driven by competition for labour and SDG’s continued commitment to the Real Living Wage. Against this challenging backdrop, these measures combined to improve the net margin percentage to 8.72% (2022: 7.20%) and in turn ensure that customers were guaranteed security and continuity of supply.

 

SDG’s own exposure to high energy and fuel costs as a consequence of the ongoing war in Ukraine, resulted in a significant increase in the costs of transport and distribution. However, a proportion of the fleet had the flexibility to be scaled back towards the end of the year as demand for housing began to weaken. Elsewhere, utility supply contracts remain in place until Q2 2024 by which time the hope is that energy prices will have fallen further.

 

A renewed focus on stock and quality management during the year brought further investment in new tracking systems which, together with improved control of hardware storage and distribution, have created better working practices and a reduction in loss and wastage. Recycling initiatives also continued and SDG expects to have all its waste glass returned to the manufacturing loop from early 2024, significantly reducing its output to landfill and further improving its environmental credentials. Training in preventative maintenance and repair of production equipment has continued to extend SDG’s engineering resource, reducing downtime and protecting the lifespan of assets, and the associated savings of all these measures have contributed to offset against the proportion of material price increases that could not be passed on.

 

The design and manufacture of aluminium products at the Moorfield Park campus has been expanded to address increasing demand from existing new build customers as well as from commercial and residential projects from new sources. SDG was awarded its first local authority contract for a new primary school in East Ayrshire and has since been appointed to supply and install windows and doors at the first of three new schools in Edinburgh. All this has required significant investment in tooling and training, and this will continue so that the skills base rises to meet the technical expertise which lends itself to securing projects with energy efficient design requirements. This knowledge bank puts SDG in a position of strength with the advent of the Future Homes Standard which will require all new housing in the UK to be built to the highest energy efficiency standards.

 

The growing incidence of cyber-attacks and business interruption in general prompted a review of storage and back-up systems during the year and, as part of the works towards achieving Cyber Essentials accreditation, SDG has migrated to cloud hosting as a more robust alternative to on-premises electronic file sharing and archiving.

GMSS HOLDINGS (2) LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 2 -
Principal risks and uncertainties

Despite uncertainty in the wider economy and pressures on the housebuilding sector in particular, the directors continue to consider the main risk facing the Group to come from competition within the industry. Whilst reputation, and high standards of quality and service all contribute towards mitigating this in part, the board took the decision in Q3 to create a new, senior role in Operations to further develop the management structure and drive processes to achieve efficiencies whilst continuing to deliver improvements in output. This was augmented at the year end with the appointment of a Commercial Analyst to support the Finance team to ensure revenues and production costs are analysed for accuracy and properly allocated between divisions across the business.

 

Interest rate rises over the course of the year, and cost of living pressures impacting mortgage affordability combined latterly to defuse the heat from the new build market. This has brought pressure on the sub-contracting community from housebuilders to reduce prices and, despite a healthy pipeline of tendered work awarded, call-off volumes will be the main barometer of the sector’s stability as the economy looks ahead to a general election in 2024.

 

Exposure to the failure of companies within our customer portfolio and the resulting challenge faced in recovering monies owed remains a risk to the business. Subsequent to the financial year under review, the Stewart Milne Group of companies entered administration to which SDG was exposed. It is still uncertain what the outcome of this case will be and whilst adequate provision has been made it will still have a resultant impact on cash. As a direct consequence credit lines across SDG's entire customer base are being tightened to reduce the associated risk.

Financial risk management

The focus on cash collection continued during the year as a prudent approach to the market slowdown, whilst reduction of the Group’s debt position with HSBC, through the two Government-backed loans, and the SDG’s conventional debt facility (due to be fully repaid in 2024), continued apace.

 

In August 2022, the Group facilitated the exit of its external investor, UK Steel Enterprise, with the buy-back of the remaining A Ordinary shares on issue since 2014.

On behalf of the board

Mr G F Smith
Director
4 March 2024
GMSS HOLDINGS (2) LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 30 JUNE 2023
- 3 -

The directors present their annual report and financial statements for the year ended 30 June 2023.

Principal activities

The principal activity of the Group in the period under review was that of manufacture and installation of windows and doors to both the new build and trade markets.

Results and dividends

The results for the year are set out on page 8.

Ordinary dividends were paid amounting to £17,684 (2022: £nil). The directors do not recommend payment of a further dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

Mr G F Smith
Mr M A Smith
Mr A Bone
Mr M Woods
Disabled persons

Applications for employment by disabled persons are always fully considered, bearing in mind the aptitudes of the applicant concerned. In the event of members of staff becoming disabled, every effort is made to ensure that their employment within the group continues and that the appropriate training is arranged. It is the policy of the group that the training, career development and promotion of disabled persons should, as far as possible, be identical to that of other employees.

Employee involvement

The group's policy is to consult and discuss with employees, through meetings, matters likely to affect employees' interests.

 

Information about matters of concern to employees is given through information bulletins and reports which seek to achieve a common awareness on the part of all employees of the financial and economic factors affecting the group's performance.

Auditor

The auditor, Consilium Audit Limited, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

GMSS HOLDINGS (2) LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 4 -
Statement of directors' responsibilities

The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

 

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.

On behalf of the board
Mr G F Smith
Director
4 March 2024
GMSS HOLDINGS (2) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF GMSS HOLDINGS (2) LIMITED
- 5 -
Opinion

We have audited the financial statements of GMSS Holdings (2) Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 30 June 2023 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

GMSS HOLDINGS (2) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF GMSS HOLDINGS (2) LIMITED
- 6 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and the directors' report.

 

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

 

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

GMSS HOLDINGS (2) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF GMSS HOLDINGS (2) LIMITED
- 7 -

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

 

 

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence.

 

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.

 

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Use of our report

This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.

David Holt (Senior Statutory Auditor)
For and on behalf of Consilium Audit Limited
Statutory Auditor
169 West George Street
Glasgow
Scotland
G2 2LB
Date:
4 March 2024
GMSS HOLDINGS (2) LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 JUNE 2023
- 8 -
2023
2022
Notes
£
£
Turnover
28,137,603
28,088,924
Cost of sales
(21,297,282)
(21,997,121)
Gross profit
6,840,321
6,091,803
Distribution costs
(772,802)
(719,397)
Administrative expenses
(3,484,328)
(3,276,998)
Other operating income
29,255
40,585
Operating profit
3
2,612,446
2,135,993
Interest payable and similar expenses
7
(157,504)
(113,075)
Profit before taxation
2,454,942
2,022,918
Tax on profit
8
(543,011)
(450,966)
Profit for the financial year
1,911,931
1,571,952
Profit for the financial year is attributable to:
- Owners of the parent company
1,926,727
1,270,895
- Non-controlling interests
(14,796)
301,057
1,911,931
1,571,952
Total comprehensive income for the year is attributable to:
- Owners of the parent company
1,926,727
1,270,895
- Non-controlling interests
(14,796)
301,057
1,911,931
1,571,952
The notes on pages 14 to 28 form part of these financial statements.
GMSS HOLDINGS (2) LIMITED
GROUP BALANCE SHEET
AS AT
30 JUNE 2023
30 June 2023
- 9 -
2023
2022
Notes
£
£
£
£
Fixed assets
Tangible assets
10
2,256,209
2,151,469
Current assets
Stocks
13
836,387
1,337,375
Debtors
14
6,155,164
7,008,719
Cash at bank and in hand
2,891,462
1,226,751
9,883,013
9,572,845
Creditors: amounts falling due within one year
15
(6,156,719)
(7,049,855)
Net current assets
3,726,294
2,522,990
Total assets less current liabilities
5,982,503
4,674,459
Creditors: amounts falling due after more than one year
16
(1,131,248)
(1,533,507)
Provisions for liabilities
Deferred tax liability
19
405,653
335,588
(405,653)
(335,588)
Net assets
4,445,602
2,805,364
Capital and reserves
Called up share capital
22
25,846
24,004
Share premium account
941,594
890,920
Profit and loss reserves
3,478,162
1,569,119
Equity attributable to owners of the parent company
4,445,602
2,484,043
Non-controlling interests
-
321,321
4,445,602
2,805,364
The notes on pages 14 to 28 form part of these financial statements.
The financial statements were approved by the board of directors and authorised for issue on 4 March 2024 and are signed on its behalf by:
04 March 2024
Mr A Bone
Director
GMSS HOLDINGS (2) LIMITED
COMPANY BALANCE SHEET
AS AT 30 JUNE 2023
30 June 2023
- 10 -
2023
2022
Notes
£
£
£
£
Fixed assets
Investments
11
1,295,812
1,295,812
Current assets
Debtors
14
1,780,821
1,074,178
Cash at bank and in hand
814,288
280
2,595,109
1,074,458
Creditors: amounts falling due within one year
15
(356,929)
(257,030)
Net current assets
2,238,180
817,428
Total assets less current liabilities
3,533,992
2,113,240
Creditors: amounts falling due after more than one year
16
(143,750)
(218,750)
Net assets
3,390,242
1,894,490
Capital and reserves
Called up share capital
22
25,846
24,004
Share premium account
941,594
890,920
Profit and loss reserves
2,422,802
979,566
Total equity
3,390,242
1,894,490
The notes on pages 14 to 28 form part of these financial statements.

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the period was £1,460,920 (2022 - £979,294 profit).

The financial statements were approved by the board of directors and authorised for issue on 4 March 2024 and are signed on its behalf by:
04 March 2024
Mr A Bone
Director
Company Registration No. SC685782
GMSS HOLDINGS (2) LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 JUNE 2023
- 11 -
Share capital
Share premium account
Profit and loss reserves
Total controlling interest
Non-controlling interest
Total
Notes
£
£
£
£
£
£
Balance at 1 July 2021
20,000
831,200
112,877
964,077
305,611
1,269,688
Period ended 30 June 2022:
Profit and total comprehensive income for the period
-
-
1,270,895
1,270,895
301,057
1,571,952
Issue of share capital
22
4,004
59,720
-
63,724
-
63,724
Dividends
9
-
-
-
-
(100,000)
(100,000)
Transfers
-
-
185,347
185,347
-
185,347
Other movements
-
-
-
-
(185,347)
(185,347)
Balance at 30 June 2022
24,004
890,920
1,569,119
2,484,043
321,321
2,805,364
Year ended 30 June 2023:
Profit and total comprehensive income for the year
-
-
1,926,727
1,926,727
(14,796)
1,911,931
Issue of share capital
22
1,842
50,674
-
52,516
-
52,516
Dividends
9
-
-
(17,684)
(17,684)
-
(17,684)
Redemption of shares in subsidiary entity
-
-
-
-
(306,525)
(306,525)
Balance at 30 June 2023
25,846
941,594
3,478,162
4,445,602
-
0
4,445,602
The notes on pages 14 to 28 form part of these financial statements.
GMSS HOLDINGS (2) LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 JUNE 2023
- 12 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 July 2021
20,000
831,200
272
851,472
Period ended 30 June 2022:
Profit and total comprehensive income for the period
-
-
979,294
979,294
Issue of share capital
22
4,004
59,720
-
63,724
Balance at 30 June 2022
24,004
890,920
979,566
1,894,490
Year ended 30 June 2023:
Profit and total comprehensive income for the year
-
-
1,460,920
1,460,920
Issue of share capital
22
1,842
50,674
-
52,516
Dividends
9
-
-
(17,684)
(17,684)
Balance at 30 June 2023
25,846
941,594
2,422,802
3,390,242
The notes on pages 14 to 28 form part of these financial statements.
GMSS HOLDINGS (2) LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 JUNE 2023
- 13 -
2023
2022
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
28
3,371,861
1,220,519
Interest paid
(155,800)
(164,541)
Income taxes paid
(278,388)
(282,196)
Net cash inflow from operating activities
2,937,673
773,782
Investing activities
Purchase of tangible fixed assets
(143,727)
(322,255)
Net cash used in investing activities
(143,727)
(322,255)
Financing activities
Proceeds from issue of shares
52,516
63,724
Repayment of preference shares
-
(100,000)
Repayment of loan notes
(75,000)
(43,750)
Proceeds from other borrowings
-
91,030
Repayment of other borrowings
(47,579)
(48,648)
Proceeds of new bank loans
315,000
-
Repayment of bank loans
(466,555)
(383,086)
Amounts repaid to directors
(119,832)
(40,391)
Payment of finance leases obligations
(283,498)
(193,027)
Redemption of shares
(306,525)
-
Dividends paid to equity shareholders
(17,684)
-
Dividends paid to non-controlling interests
(180,078)
(100,000)
Net cash used in financing activities
(1,129,235)
(754,148)
Net increase/(decrease) in cash and cash equivalents
1,664,711
(302,621)
Cash and cash equivalents at beginning of year
1,226,751
1,529,372
Cash and cash equivalents at end of year
2,891,462
1,226,751
GMSS HOLDINGS (2) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2023
- 14 -
1
Accounting policies
Company information

GMSS Holdings (2) Limited (“the company”) is a private limited company domiciled and incorporated in Scotland. The registered office is Unit 2, Moorfield North Industrial Park, Kilmarnock, Scotland, KA2 0FJ.

 

The group consists of GMSS Holdings (2) Limited and all of its subsidiaries.

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.

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.

The company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements:

1.2
Business combinations

In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.

 

Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.

GMSS HOLDINGS (2) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 15 -
1.3
Basis of consolidation

The consolidated financial statements incorporate the financial statements of the Company and all group undertakings. Group accounting policies are consistently applied across all group companies. Acquisitions are accounted for under the acquisition method and goodwill on consolidation is capitalised and written off over 5 years from the year of acquisition. Negative goodwill is written off in the year of acquisition. The results of the companies acquired or disposed of are included in the Consolidated Statement of Comprehensive Income published, a separate income statement for the parent company is omitted from the group financial statements by virtue of section 408 of the Companies Act 2006.

1.4
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.5
Turnover

The turnover shown in the Statement of Comprehensive Income represents the value of all goods sold during the year exclusive of Value Added Tax. Sales are recognised at the point at which the Group has fulfilled its contractual obligations and the risks and rewards attaching to the product have been transferred to the customer.

1.6
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:

Leasehold improvements
Over the term of the lease
Plant and equipment
10% straight line
Office equipment
10-33% straight line
Motor vehicles
10% 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 recognised in the profit and loss account.

 

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
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in or .

1.8
Stocks

Stocks are valued at the lower of cost and net realisable value. Cost consists of purchase invoice costs. Work in progress is valued based on costs incurred plus an attributable value of profit to reflect the stage of completion. Cost consists of direct materials, labour and attributable overheads. Net realisable value is based on estimated selling price, less further costs expected to be incurred on completion and disposal.

GMSS HOLDINGS (2) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 16 -
1.9
Financial instruments

The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and 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.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, 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.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

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 group after deducting all of its liabilities.

GMSS HOLDINGS (2) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 17 -
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.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.

1.10
Equity instruments

Equity instruments issued by the group 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 group.

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 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 group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

GMSS HOLDINGS (2) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 18 -
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 if, and only if, there is 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.

1.12
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 Group operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the Group in an independently administered fund. Contributions to the Group's defined contribution scheme are charged to the Statement of Comprehensive Income in the year in which they become payable.

1.14
Leases

Leases are classified as finance leases or hire purchase contracts 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 or hire purchase 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 or hire purchase 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 leased asset are consumed.

1.15
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.

 

A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.

GMSS HOLDINGS (2) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
1
Accounting policies
(Continued)
- 19 -
1.16
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
Judgements and key sources of estimation uncertainty

Preparation of the financial statements requires management to make significant judgements and estimates. In preparing the financial statements the directors have made the following judgements:

3
Operating profit
2023
2022
£
£
Operating profit for the year is stated after charging/(crediting):
Government grants
(29,255)
(40,585)
Depreciation of owned tangible fixed assets
226,584
208,776
Depreciation of tangible fixed assets held under finance leases
152,764
93,114
Operating lease charges
275,278
282,847

Included within government grants is the release of the deferred government grant of £24,996 (2022: £24,996) plus government grants received in the year of £4,259 (2022: £15,589).

4
Auditor's remuneration
2023
2022
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company's subsidiaries
19,800
16,800
GMSS HOLDINGS (2) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 20 -
5
Employees

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

Group
Company
2023
2022
2023
2022
Number
Number
Number
Number
Management and administration
64
64
-
-
Production, installation and sales
188
190
-
-
Total
252
254
-
0
-
0

Their aggregate remuneration comprised:

Group
Company
2023
2022
2023
2022
£
£
£
£
Wages and salaries
5,619,888
5,422,510
-
0
-
0
Social security costs
623,645
570,886
-
-
Pension costs
171,577
168,952
-
0
-
0
6,415,110
6,162,348
-
0
-
0
6
Directors' remuneration
2023
2022
£
£
Remuneration for qualifying services
319,400
281,956
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2023
2022
£
£
Remuneration for qualifying services
90,000
80,000
7
Interest payable and similar expenses
2023
2022
£
£
Interest on bank overdrafts and loans
58,217
44,344
Dividends on redeemable preference shares not classified as equity
-
0
2,134
Other interest on financial liabilities
75,478
48,598
Interest on finance leases and hire purchase contracts
23,809
17,999
Total finance costs
157,504
113,075
GMSS HOLDINGS (2) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 21 -
8
Taxation
2023
2022
£
£
Current tax
UK corporation tax on profits for the current period
467,726
293,137
Adjustments in respect of prior periods
5,220
(4,353)
Total current tax
472,946
288,784
Deferred tax
Origination and reversal of timing differences
70,065
162,182
Total tax charge
543,011
450,966

During the year, the main rate of corporation tax changed from 19% to 25%. Deferred tax has been calculated at a rate of 25%.

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:

2023
2022
£
£
Profit before taxation
2,454,942
2,022,918
Expected tax charge based on the standard rate of corporation tax in the UK of 20.50% (2022: 19.00%)
503,263
384,354
Tax effect of expenses that are not deductible in determining taxable profit
4,156
3,189
Depreciation on assets not qualifying for tax allowances
(39,693)
10,099
Overprovision in previous year
-
0
(4,353)
Underprovision in previous year
5,220
-
0
Enhanced capital allowances
-
0
(23,160)
Change in rate of deferred tax
70,065
80,837
Taxation charge
543,011
450,966
9
Dividends
2023
2022
Recognised as distributions to equity holders:
£
£
Dividend payable
17,684
-
GMSS HOLDINGS (2) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 22 -
10
Tangible fixed assets
Group
Leasehold improvements
Plant and equipment
Office equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 July 2022
1,410,082
2,075,683
431,403
42,421
3,959,589
Additions
-
0
435,909
-
0
48,179
484,088
At 30 June 2023
1,410,082
2,511,592
431,403
90,600
4,443,677
Depreciation and impairment
At 1 July 2022
450,392
1,010,923
342,109
4,696
1,808,120
Depreciation charged in the year
135,846
179,175
43,684
20,643
379,348
At 30 June 2023
586,238
1,190,098
385,793
25,339
2,187,468
Carrying amount
At 30 June 2023
823,844
1,321,494
45,610
65,261
2,256,209
At 30 June 2022
959,690
1,064,760
89,294
37,725
2,151,469
The company had no tangible fixed assets at 30 June 2023 or 30 June 2022.

The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.

Group
Company
2023
2022
2023
2022
£
£
£
£
Plant and equipment
988,665
790,785
-
0
-
0
Motor vehicles
65,261
37,725
-
0
-
0
1,053,926
828,510
-
-
GMSS HOLDINGS (2) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 23 -
11
Fixed asset investments
Group
Company
2023
2022
2023
2022
Notes
£
£
£
£
Investments in subsidiaries
12
-
0
-
0
1,295,812
1,295,812
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 July 2022 and 30 June 2023
1,295,812
Carrying amount
At 30 June 2023
1,295,812
At 30 June 2022
1,295,812
12
Subsidiaries

Details of the company's subsidiaries at 30 June 2023 are as follows:

Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
Indirect
GMSS Holdings Limited
C/O Scotia Double Glazing Ltd Unit 2, Moorfield Park, Kilmarnock, Scotland, KA2 0FJ
Holding company
Ordinary
100.00
-
Ayrshire Aluminium Co. Limited
C/O Scotia Double Glazing Ltd Unit 2, Moorfield Park, Kilmarnock, Scotland, KA2 0FJ
Holding company
Ordinary
-
100.00
Scotia Double Glazing Limited
Unit 2 Moorfield Park, Kilmarnock, Scotland, KA2 0FJ
Double glazing products
Ordinary
-
100.00

During the year the Company acquired the remaining non-controlling interest in the Group, held in GMSS Holdings Limited.

13
Stocks
Group
Company
2023
2022
2023
2022
£
£
£
£
Raw materials and consumables
563,325
595,627
-
-
Work in progress and finished goods
273,062
741,748
-
-
836,387
1,337,375
-
-
GMSS HOLDINGS (2) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 24 -
14
Debtors
Group
Company
2023
2022
2023
2022
Amounts falling due within one year:
£
£
£
£
Trade debtors
4,532,567
4,675,985
-
0
-
0
Gross amounts owed by contract customers
1,248,356
1,926,649
-
0
-
0
Amounts owed by group undertakings
-
-
1,780,821
1,074,178
Other debtors
257,238
357,482
-
0
-
0
Prepayments and accrued income
117,003
48,603
-
0
-
0
6,155,164
7,008,719
1,780,821
1,074,178
15
Creditors: amounts falling due within one year
Group
Company
2023
2022
2023
2022
Notes
£
£
£
£
Loan notes
75,000
75,000
75,000
75,000
Bank loans
17
614,015
400,692
232,441
18,683
Obligations under finance leases
18
189,246
224,966
-
0
-
0
Other borrowings
17
31,472
49,083
-
0
-
0
Trade creditors
2,514,603
3,446,495
-
0
-
0
Corporation tax payable
480,676
286,118
8,007
3,738
Other taxation and social security
188,115
185,299
-
-
Government grants
20
25,000
25,000
-
0
-
0
Other creditors
43,853
342,059
41,481
159,609
Accruals and deferred income
1,994,739
2,015,143
-
0
-
0
6,156,719
7,049,855
356,929
257,030
16
Creditors: amounts falling due after more than one year
Group
Company
2023
2022
2023
2022
Notes
£
£
£
£
Loan notes
143,750
218,750
143,750
218,750
Bank loans and overdrafts
17
351,111
715,989
-
0
-
0
Obligations under finance leases
18
305,940
213,357
-
0
-
0
Other borrowings
17
37,929
67,897
-
0
-
0
Government grants
20
112,518
137,514
-
0
-
0
Other creditors
180,000
180,000
-
0
-
0
1,131,248
1,533,507
143,750
218,750
GMSS HOLDINGS (2) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 25 -
17
Loans and overdrafts
Group
Company
2023
2022
2023
2022
£
£
£
£
Bank loans
965,126
1,116,681
232,441
18,683
Other loans
69,401
116,980
-
0
-
0
1,034,527
1,233,661
232,441
18,683
Payable within one year
645,487
449,775
232,441
18,683
Payable after one year
389,040
783,886
-
0
-
0

The Group's bank loan is secured by a floating charge over all assets of the Group.

 

One of the Group's other loans is secured by a floating charge over all of the assets of the Group.

 

Amounts payable after more than one year relating to the Group's loans are repayable in monthly instalments. Interest is payable at 3.5% - 6%.

18
Finance lease obligations
Group
Company
2023
2022
2023
2022
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
189,246
224,966
-
0
-
0
In two to five years
163,036
104,156
-
0
-
0
In over five years
142,904
109,201
-
0
-
0
495,186
438,323
-
-

Hire purchase or finance lease liabilities are secured over the assets to which they relate.

19
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:

Liabilities
Liabilities
2023
2022
Group
£
£
Accelerated capital allowances
405,653
335,588
The company has no deferred tax assets or liabilities.
GMSS HOLDINGS (2) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
19
Deferred taxation
(Continued)
- 26 -
Group
Company
2023
2023
Movements in the year:
£
£
Liability at 1 July 2022
335,588
-
Charge to profit or loss
70,065
-
Liability at 30 June 2023
405,653
-
20
Government grants
Group
Company
2023
2022
2023
2022
£
£
£
£
Arising from government grants
137,518
162,514
-
-

Deferred income is included in the financial statements as follows:

Current liabilities
25,000
25,000
-
0
-
0
Non-current liabilities
112,518
137,514
-
0
-
0
137,518
162,514
-
-
21
Retirement benefit schemes
2023
2022
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
171,577
168,952

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

22
Share capital
Group and company
2023
2022
2023
2022
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
25,846
24,004
25,846
24,004

During the year, 1,842 shares were issued. These shares were valued at £28.51 per share generating share premium of £50,674.

GMSS HOLDINGS (2) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 27 -
23
Operating lease commitments
Lessee

At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

Group
Company
2023
2022
2023
2022
£
£
£
£
Within one year
357,809
333,454
-
-
Between two and five years
1,020,205
1,035,623
-
-
In over five years
140,750
392,750
-
-
1,518,764
1,761,827
-
-
24
Capital commitments

Amounts contracted for but not provided in the financial statements:

Group
Company
2023
2022
2023
2022
£
£
£
£
Acquisition of tangible fixed assets
-
297,000
-
-
25
Related party transactions
Transactions with related parties

At the year end the Company had amounts due to the directors of £39,777 (2022 - £159,609).

 

At the year end the Group had amounts due to the directors of £219,777 (2022 - £339,609).

 

Other information

The Company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

 

No other transaction were undertaken such as are required to be disclosed under Financial Reporting Standard 102 'The financial Reporting Standard applicable in the UK and Republic of Ireland'.

26
Ultimate controlling party

The Group is under the control of the shareholders. No individual shareholder has a controlling interest.

27
Contingent liabilities

The Company has given a cross guarantee in respect of the bank loan of Scotia Double Glazing Limited. As at 30 June 2023 the outstanding balance was £262,685 (2022: £487,998).

 

GMSS HOLDINGS (2) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2023
- 28 -
28
Cash generated from group operations
2023
2022
£
£
Profit for the year after tax
1,911,931
1,571,952
Adjustments for:
Taxation charged
543,011
450,966
Finance costs
157,504
113,075
Depreciation and impairment of tangible fixed assets
379,348
301,890
Movements in working capital:
Decrease/(increase) in stocks
500,988
(94,940)
Decrease/(increase) in debtors
853,555
(2,892,628)
(Decrease)/increase in creditors
(974,476)
1,770,204
Cash generated from operations
3,371,861
1,220,519
2023-06-302022-07-01falseCCH SoftwareCCH Accounts Production 2023.300Mr G F SmithMr M A SmithMr A BoneMr M WoodsfalseSC6857822022-07-012023-06-30SC685782bus:Director12022-07-012023-06-30SC685782bus:Director22022-07-012023-06-30SC685782bus:Director32022-07-012023-06-30SC685782bus:Director42022-07-012023-06-30SC685782bus:RegisteredOffice2022-07-012023-06-30SC685782bus:Consolidated2023-06-30SC685782bus:Consolidated2022-07-012023-06-30SC685782bus:Consolidated2021-07-012022-06-30SC6857822021-07-012022-06-30SC6857822023-06-30SC685782bus:Consolidated2022-06-30SC685782core:LeaseholdImprovementsbus:Consolidated2023-06-30SC685782core:PlantMachinerybus:Consolidated2023-06-30SC685782core:ComputerEquipmentbus:Consolidated2023-06-30SC685782core:MotorVehiclesbus:Consolidated2023-06-30SC685782core:LeaseholdImprovementsbus:Consolidated2022-06-30SC685782core:PlantMachinerybus:Consolidated2022-06-30SC685782core:ComputerEquipmentbus:Consolidated2022-06-30SC685782core:MotorVehiclesbus:Consolidated2022-06-30SC6857822022-06-30SC685782core:ShareCapitalbus:Consolidated2023-06-30SC685782core:ShareCapitalbus:Consolidated2022-06-30SC685782core:SharePremiumbus:Consolidated2023-06-30SC685782core:SharePremiumbus:Consolidated2022-06-30SC685782core:ShareCapital2023-06-30SC685782core:ShareCapital2022-06-30SC685782core:SharePremium2023-06-30SC685782core:SharePremium2022-06-30SC685782core:RetainedEarningsAccumulatedLosses2023-06-30SC685782core:ShareCapitalbus:Consolidated2021-06-30SC685782core:SharePremiumbus:Consolidated2021-06-30SC685782core:RetainedEarningsAccumulatedLossesbus:Consolidated2021-06-30SC685782core:RetainedEarningsAccumulatedLossesbus:Consolidated2022-06-30SC685782core:Non-controllingInterestsbus:Consolidated2022-06-30SC685782core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-06-30SC685782core:Non-controllingInterestsbus:Consolidated2023-06-30SC685782core:ShareCapital2021-06-30SC685782core:SharePremium2021-06-30SC685782core:RetainedEarningsAccumulatedLosses2021-06-30SC685782core:RetainedEarningsAccumulatedLosses2022-06-30SC685782core:ShareCapitalbus:Consolidated2021-07-012022-06-30SC685782core:SharePremiumbus:Consolidated2021-07-012022-06-30SC685782core:ShareCapitalbus:Consolidated2022-07-012023-06-30SC685782core:SharePremiumbus:Consolidated2022-07-012023-06-30SC685782core:ShareCapital2021-07-012022-06-30SC685782core:SharePremium2021-07-012022-06-30SC685782core:ShareCapital2022-07-012023-06-30SC685782core:SharePremium2022-07-012023-06-30SC685782bus:Consolidated2021-06-30SC685782core:LeaseholdImprovements2022-07-012023-06-30SC685782core:PlantMachinery2022-07-012023-06-30SC685782core:ComputerEquipment2022-07-012023-06-30SC685782core:MotorVehicles2022-07-012023-06-30SC685782core:UKTaxbus:Consolidated2022-07-012023-06-30SC685782core:UKTaxbus:Consolidated2021-07-012022-06-30SC685782bus:Consolidated12022-07-012023-06-30SC685782bus:Consolidated12021-07-012022-06-30SC685782bus:Consolidated22022-07-012023-06-30SC685782bus:Consolidated22021-07-012022-06-30SC685782bus:Consolidated32022-07-012023-06-30SC685782bus:Consolidated32021-07-012022-06-30SC685782bus:Consolidated42022-07-012023-06-30SC685782bus:Consolidated42021-07-012022-06-30SC685782core:LeaseholdImprovementsbus:Consolidated2022-06-30SC685782core:PlantMachinerybus:Consolidated2022-06-30SC685782core:ComputerEquipmentbus:Consolidated2022-06-30SC685782core:MotorVehiclesbus:Consolidated2022-06-30SC685782bus:Consolidated2022-06-30SC685782core:LeaseholdImprovementsbus:Consolidated2022-07-012023-06-30SC685782core:PlantMachinerybus:Consolidated2022-07-012023-06-30SC685782core:ComputerEquipmentbus:Consolidated2022-07-012023-06-30SC685782core:MotorVehiclesbus:Consolidated2022-07-012023-06-30SC685782core:PlantMachinery2023-06-30SC685782core:PlantMachinery2022-06-30SC685782core:MotorVehicles2023-06-30SC685782core:MotorVehicles2022-06-30SC685782core:CurrentFinancialInstrumentsbus:Consolidated2023-06-30SC685782core:CurrentFinancialInstrumentsbus:Consolidated2022-06-30SC685782core:CurrentFinancialInstruments2023-06-30SC685782core:CurrentFinancialInstruments2022-06-30SC685782core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-06-30SC685782core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2022-06-30SC685782core:CurrentFinancialInstrumentscore:WithinOneYear2023-06-30SC685782core:CurrentFinancialInstrumentscore:WithinOneYear2022-06-30SC685782core:Non-currentFinancialInstrumentsbus:Consolidated2023-06-30SC685782core:Non-currentFinancialInstrumentsbus:Consolidated2022-06-30SC685782core:Non-currentFinancialInstruments2023-06-30SC685782core:Non-currentFinancialInstruments2022-06-30SC685782core:WithinOneYearbus:Consolidated2023-06-30SC685782core:WithinOneYearbus:Consolidated2022-06-30SC685782core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-06-30SC685782core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2022-06-30SC685782core:Non-currentFinancialInstrumentscore:AfterOneYear2023-06-30SC685782core:Non-currentFinancialInstrumentscore:AfterOneYear2022-06-30SC685782core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12023-06-30SC685782core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12022-06-30SC685782core:Non-currentFinancialInstrumentscore:AfterOneYear22023-06-30SC685782core:Non-currentFinancialInstrumentscore:AfterOneYear22022-06-30SC685782core:WithinOneYear2023-06-30SC685782core:WithinOneYear2022-06-30SC685782core:BetweenTwoFiveYearsbus:Consolidated2023-06-30SC685782core:BetweenTwoFiveYearsbus:Consolidated2022-06-30SC685782core:BetweenTwoFiveYears2023-06-30SC685782core:BetweenTwoFiveYears2022-06-30SC685782core:MoreThanFiveYearsbus:Consolidated2023-06-30SC685782core:MoreThanFiveYearsbus:Consolidated2022-06-30SC685782core:MoreThanFiveYears2023-06-30SC685782core:MoreThanFiveYears2022-06-30SC685782bus:PrivateLimitedCompanyLtd2022-07-012023-06-30SC685782bus:FRS1022022-07-012023-06-30SC685782bus:Audited2022-07-012023-06-30SC685782bus:ConsolidatedGroupCompanyAccounts2022-07-012023-06-30SC685782bus:FullAccounts2022-07-012023-06-30xbrli:purexbrli:sharesiso4217:GBP