Company registration number SC361498 (Scotland)
ASSOCIATED SEAFOODS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2023
ASSOCIATED SEAFOODS LIMITED
COMPANY INFORMATION
Directors
Mr. C Anderson
Mr. V Lavrentyev
Mr A Christofi
Mr V West
(Appointed 28 March 2024)
Company number
SC361498
Registered office
Capital Square
58 Morrison Street
Edinburgh
EH3 8BP
Auditor
Azets Audit Services
Titanium 1
Kings Inch Place
Renfrew
United Kingdom
PA4 8WF
ASSOCIATED SEAFOODS LIMITED
CONTENTS
Page
Strategic report
1 - 4
Directors' report
5 - 7
Directors' responsibilities statement
8
Independent auditor's report
9 - 11
Profit and loss account
12
Group statement of comprehensive income
13
Group balance sheet
14 - 15
Company balance sheet
16
Group statement of changes in equity
17
Company statement of changes in equity
18
Group statement of cash flows
19
Notes to the financial statements
20 - 46
ASSOCIATED SEAFOODS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 OCTOBER 2023
- 1 -

The directors present the strategic report for the year ended 31 October 2023.

 

Associated Seafoods Limited is the parent company of Lossie Seafoods Limited, Moray Seafoods Limited, and, following acquisition during the year, Loch Fyne Oysters Limited and Seasalter (Walney) Limited. These are the first set of consolidated financial statements presented incuding all of those entities.

 

The group is renowned as one of Scotland’s leading artisan producers of quality Scottish smoked salmon and one of the leading producers of the highest quality Scottish shellfish, supplying to the wholesale and retail sectors for both UK and international customers.

Review of the Business

On 1st March 2023, the company acquired the entire share capital of the Loch Fyne Oysters Limited Group from its parent entity, Scottish Seafoods Investments Limited, via a share for share exchange. The company has chosen to apply the principles of merger accounting to this business combination as the ultimate controlling party and relative rights of equity holders remained the same both before and after the combination, no non-controlling interests were altered by the combination, and the adoption of merger method accords with generally accepted accounting principles.

Under merger accounting, the results and cash flows of the combining entities are brought into the accounts from the beginning of the financial year in which the combination occurred. Comparatives are restated to combine the results of the entities for the previous period.

As such, the comparative period presented in the primary financial statements and notes now includes the results of the combined group as if it had always been together.

For the year ended 31 October 2023, the group posted an operating loss of £169k (2022 restated - £613k) on Turnover of £105.9m (2022 restated - £81.5m).

The turnover for the year includes the Arbroath factory for the full 12 months, (2022 was a partial year following our acquisition of the business, trade and assets) resulting in turnover increasing 30% (2022 – 75%). The turnaround of the Arbroath business continues and is a major focus.

Loch Fyne Oysters Limited has added a number of exciting new products to the group, and the challenge of turning this business around is on-going as we continue to realise economies of scale and work to return the company to profitability.

On the back of these 2 acquisitions the business is following up a number of strategic opportunities to best utilise the complete footprint, raw material and process capabilities available.

Inflation has been a recurring theme all year, particularly raw material and labour, and the company has passed on such costs to customers where appropriate.

The company continues to look for and invest in machinery to bring efficiencies to help manage the increased fish and labour costs. A couple of key investments in machinery have been made in 2024 leading to efficiencies and yield improvements.

The group’s net assets were £7.0m at the end of the year (2022 restated – £6.3m).

ASSOCIATED SEAFOODS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2023
- 2 -
Divisional results

The divisional results below show the split between the historic groups. The directors are of the opinion that analysis using financial KPIs, other than those above, is not necessary for an understanding of the development, performance and position of the business.

 

 

2023

2023

2023

 

2022

 

ASL group

LFO group

Total

 

Total

 

£

£

£

 

£

Salmon and other fish

88.1m

11.0m

99.1m

 

73.8m

Shellfish

2.8m

1.9m

4.7m

 

5.4m

Other

0.0m

2.1m

2.1m

 

2.4m

Total turnover

 

90.9m

15.0m

105.9m

 

81.6m

Operating profit / (loss)

0.9m

(1.1m)

(0.2m)

 

(0.6m)

 

Principal risks and uncertainties

The key business risks affecting the group are as follows:

 

The directors have in place a risk management system which aims to manage and reduce the above risks to which the group is exposed.

Financial Instruments

Our financial risk management objectives are to ensure sufficient working capital and cash flow for the group and to ensure there is sufficient support for its growth strategy. This is achieved through careful management of our cash resources, by loans from and the issue of equity to our investors and by obtaining invoice discounting and loan finance where necessary. No treasury transactions or derivatives are entered into.

ASSOCIATED SEAFOODS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2023
- 3 -
S172 Statement
Summary

The directors of the group believe that they have acted in the way they consider to be both in good faith and would be most likely to promote the success of the group for the benefit of its members as a whole. The duties of the directors are detailed in section 172 of the UK Companies Act 2006 which is summarised as follows:

A director of a company must act in the way they consider, in good faith, would be most likely to promote the success of the company for the benefit of its shareholders as a whole and, in doing so have regard (amongst other matters) to:

 

 

The directors have a business plan which is based around achieving the group's business vision of being Scotlands leading producer of premium seafood operating in the UK and International markets.

 

Business conduct and relationships

We understand the importance of engaging with all our stakeholders and the directors regularly discuss issues concerning employees, clients, suppliers, community and environment, health and safety and shareholders which inform our decision-making processes. The directors are aware that their strategic decisions can have long term implications for the business and its stakeholders, and these implications are carefully assessed.

 

We aim to build positive working relationships and partnerships with customers, employees and throughout our supply chain. We work hard to develop and maintain these relationships as they are central to our sustainable business ethos. Our aim is to build strong stable long-term working relationships with them and to be fair and transparent in all our dealings.

Employees

We believe the core strength of the group is its people and we are committed to being a responsible business and employer. The group aims to recruit, develop, motivate and retain the best talent. For the business to succeed we need to engage and enable our people to perform at their best, develop their skills and capabilities, while ensuring we operate as efficiently and productively as possible.

 

Education & training, particularly young people, remain of key importance to the group and continued investment in this area is planned, helping to meet the industry wide skills shortage issue over the coming years.

 

We take active steps to ensure that the views and interests of our people are captured and considered in our decision-making. Equally, we ensure employees are kept up to date with information regularly as regards to the group's strategy and performance.

Community & environment

The group's environmental commitment is to adopt and promote industry standards and best practices, enhancing awareness of environmental responsibilities and a reduction in harmful emissions.

 

The group continues to be actively involved and supportive of its local communities. We support our people who regularly engage in volunteering and charitable activities at a local level and we actively promote and recognise their achievements throughout the organisation.

Shareholders & investors

The directors are committed to openly engaging with our shareholders and investors, as we recognise the importance of transparency and a continuing effective dialogue. It is important to us that all stakeholders understand our strategy and objectives, and the group is committed to considering properly their questions, issues or feedback received.

ASSOCIATED SEAFOODS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2023
- 4 -

On behalf of the board

Mr Victor West
Director
30 July 2024
ASSOCIATED SEAFOODS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 OCTOBER 2023
- 5 -

The directors present their annual report and financial statements for the year ended 31 October 2023.

Principal activities

The principal activity of the group was that of the production, wholesale and retail distribution of seafood.

Results and dividends

The results for the year are set out on page 12.

No ordinary dividends were paid. 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. J W Hazeldean
(Resigned 22 December 2022)
Mr. C Anderson
Mr. V Lavrentyev
Mr A Christofi
Mr. P M Croan
(Resigned 22 December 2022)
Mr V West
(Appointed 28 March 2024)
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, staff councils and at 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, Azets Audit Services, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Energy and carbon report

The report covers the consumption and emmissions arising for Associated Seafoods Limited for the accounting period November 2022 to October 2023 and is presented alongside the prior year comparative information.

2023
2022
Energy consumption
kWh
kWh
Aggregate of energy consumption in the year
11,648,957
9,257,967
ASSOCIATED SEAFOODS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2023
- 6 -
2023
2022
Emissions of CO2 equivalent
metric tonnes
metric tonnes
Scope 1 - direct emissions
- Gas combustion
1,422.00
1,191.00
- Fuel consumed for owned transport
153.00
145.00
1,575.00
1,336.00
Scope 2 - indirect emissions
- Electricity purchased
3,240.00
2,499.00
Scope 3 - other indirect emissions
- Fuel consumed for transport not owned by the
21.00
14.00
Total gross emissions
4,836.00
3,849.00
Intensity ratio
Tonnes CO2e per Turnover (£M)
45.7
47.2
Quantification and reporting methodology

The group has followed 2019 HM Government environmental reporting guidelines to ensure compliance with the SECR requirements. The UK government issued “Greenhouse gas reporting: conversion factors 2022 & 2023” conversion figures for CO2e were used.

Intensity measurement

The chosen intensity measurement ratio is turnover (£M).

Measures taken to improve energy efficiency

The group continues to strive for energy and carbon reduction arising from their activities. During this reporting period, the group have not undertaken any energy conservation measures. In previous reporting years, the group engaged external consultants to undertake energy and carbon reduction surveys across their estate. These identified a number of energy opportunities that fall within a payback criterion of <3 years. The group will endeavour to systematically work through these opportunities in subsequent reporting years.

Changes from prior year

The group is constantly striving to align with best practice. As such there has been an alteration to emission factors used from historic reporting. The transition has been made to shift from Net to Gross Calorific Value wherever possible to ensure the most emissions are encompassed.

Associated Seafoods Limited acquired Loch Fyne Oysters in March 2023 and the entire fiscal year data for emission calculations across Scope 1 & 2 in FY 2022/23 has been included in the reporting. The acquisition added 290 tCO2e for Scope 2 (Purchased Electricity), 52.5 tCO2e for Scope 1 (Stationary Combustion) and 52 tCO2e for Scope 1 (Mobile Combustion). Prior period information has been restated to this effect also.

The company is also seeking to formalise data collection concerning selected sources from Loch Fyne Oysters, such as petrol and diesel for mobile combustion, and fluorinated gases, to enable site-wise differentiation.

Associated Seafoods Limited are reporting upon all the required fuel sources as per SECR reporting requirements. UK government fuel properties were used to convert Grey Fleet to kWh and tCO2e. The group utilised the best available Combined Heat and Power (CHP) data sourced. Additionally, the group sourced product-specific emission factors from manufacturers to calculate fugitive gas sources, specifically R134A, R449A, R452A, and R448A.

Strategic report

The truegroup has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the group's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of financial instruments and associated risks.

ASSOCIATED SEAFOODS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2023
- 7 -
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 Victor West
Director
30 July 2024
ASSOCIATED SEAFOODS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 OCTOBER 2023
- 8 -

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.

ASSOCIATED SEAFOODS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF ASSOCIATED SEAFOODS LIMITED
- 9 -
Opinion

We have audited the financial statements of Associated Seafoods Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 October 2023 which comprise the group profit and loss account, 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 Financial Reporting Standard 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 group and parent 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.

Emphasis of matter

We draw attention to the Basis of consolidation section of the accounting policies in note 1.2 to the financial statements. This describes the basis of preparation of the financial statements under the merger method of accounting with regards to the business combination ocurring in the year. Our opinion is not modified in respect of this matter.

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.

ASSOCIATED SEAFOODS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ASSOCIATED SEAFOODS LIMITED
- 10 -

Opinions on other matters prescribed by the Companies Act 2006

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

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 their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which 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 parent 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.

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.

ASSOCIATED SEAFOODS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF ASSOCIATED SEAFOODS LIMITED
- 11 -

Extent to which the audit was considered capable of detecting irregularities, including fraud

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.

 

We obtain and update our understanding of the entity, its activities, its control environment, and likely future developments, including in relation to the legal and regulatory framework applicable and how the entity is complying with that framework.  Based on this understanding, we identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion.  This includes consideration of the risk of acts by the entity that were contrary to applicable laws and regulations, including fraud.

 

In response to the risk of irregularities and non-compliance with laws and regulations, including fraud, we designed procedures which included:

 

 

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation.  This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance.  The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.

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.

Alan Brown (Senior Statutory Auditor)
For and on behalf of Azets Audit Services
30 July 2024
Chartered Accountants
Statutory Auditor
Titanium 1
Kings Inch Place
Renfrew
United Kingdom
PA4 8WF
ASSOCIATED SEAFOODS LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 OCTOBER 2023
- 12 -
2023
2022
as restated
Notes
£
£
Turnover
3
105,896,278
81,540,636
Cost of sales
(90,920,331)
(70,808,887)
Gross profit
14,975,947
10,731,749
Administrative expenses
(15,170,787)
(11,395,865)
Other operating income
26,037
51,467
Operating loss
4
(168,803)
(612,649)
Interest payable and similar expenses
9
(1,035,955)
(663,917)
De-recognition of financial liabilities
8
175,938
245,000
Loss before taxation
(1,028,820)
(1,031,566)
Tax on loss
10
(3,962)
(124,339)
Loss for the financial year
27
(1,032,782)
(1,155,905)
Loss for the financial year is all attributable to the owners of the parent company.
ASSOCIATED SEAFOODS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 OCTOBER 2023
- 13 -
2023
2022
as restated
£
£
Loss for the year
(1,032,782)
(1,155,905)
Other comprehensive income
-
-
Total comprehensive income for the year
(1,032,782)
(1,155,905)
Total comprehensive income for the year is all attributable to the owners of the parent company.
ASSOCIATED SEAFOODS LIMITED
GROUP BALANCE SHEET
AS AT
31 OCTOBER 2023
31 October 2023
- 14 -
2023
2022
as restated
Notes
£
£
£
£
Fixed assets
Negative goodwill
13
(3,124,254)
(3,374,880)
Other intangible assets
13
73,480
76,245
Total intangible assets
(3,050,774)
(3,298,635)
Tangible assets
12
21,351,460
21,355,417
Investments
14
50
50
18,300,736
18,056,832
Current assets
Stocks
16
10,668,809
7,242,394
Debtors
17
10,646,596
11,280,098
Cash at bank and in hand
881,822
629,804
22,197,227
19,152,296
Creditors: amounts falling due within one year
18
(24,646,522)
(23,755,227)
Net current liabilities
(2,449,295)
(4,602,931)
Total assets less current liabilities
15,851,441
13,453,901
Creditors: amounts falling due after more than one year
19
(6,735,829)
(5,007,923)
Provisions for liabilities
Deferred tax liability
23
1,962,696
1,939,789
(1,962,696)
(1,939,789)
Government grants
22
(177,666)
(199,434)
Net assets
6,975,250
6,306,755
Capital and reserves
Called up share capital
25
19,579,427
12,486,334
Other reserves
486,910
7,480,003
Profit and loss reserves
27
(13,091,087)
(13,659,582)
Total equity
6,975,250
6,306,755
ASSOCIATED SEAFOODS LIMITED
GROUP BALANCE SHEET (CONTINUED)
AS AT
31 OCTOBER 2023
31 October 2023
- 15 -
The financial statements were approved by the board of directors and authorised for issue on 30 July 2024 and are signed on its behalf by:
30 July 2024
Mr Victor West
Director
Company registration number SC361498 (Scotland)
ASSOCIATED SEAFOODS LIMITED
COMPANY BALANCE SHEET
AS AT 31 OCTOBER 2023
31 October 2023
- 16 -
2023
2022
Notes
£
£
£
£
Fixed assets
Investments
14
12,858,375
5,865,282
Current assets
Debtors
17
7,660,922
3,709,540
Cash at bank and in hand
455,798
119
8,116,720
3,709,659
Creditors: amounts falling due within one year
18
(1,365,200)
(774,467)
Net current assets
6,751,520
2,935,192
Total assets less current liabilities
19,609,895
8,800,474
Creditors: amounts falling due after more than one year
19
(3,757,329)
-
Net assets
15,852,566
8,800,474
Capital and reserves
Called up share capital
25
19,579,427
12,486,334
Profit and loss reserves
27
(3,726,861)
(3,685,860)
Total equity
15,852,566
8,800,474

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the year was £41,001 (2022 - £73 loss).

These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on 30 July 2024 and are signed on its behalf by:
30 July 2024
Mr Victor West
Director
Company registration number SC361498 (Scotland)
ASSOCIATED SEAFOODS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 OCTOBER 2023
- 17 -
Share capital
Merger reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 November 2021
11,308,334
7,480,003
(12,503,677)
6,284,660
Year ended 31 October 2022:
Loss and total comprehensive income
-
-
(1,155,905)
(1,155,905)
Conversion of loan to shares
25
1,178,000
-
-
1,178,000
Balance at 31 October 2022
12,486,334
7,480,003
(13,659,582)
6,306,755
Year ended 31 October 2023:
Loss and total comprehensive income
-
-
(1,032,782)
(1,032,782)
Issue of share capital
25
8,399,890
(6,993,093)
-
1,406,797
Redemption of shares
25
(1,306,797)
-
-
(1,306,797)
Capital contribution
-
-
1,601,277
1,601,277
Balance at 31 October 2023
19,579,427
486,910
(13,091,087)
6,975,250
ASSOCIATED SEAFOODS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 OCTOBER 2023
- 18 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 November 2021
11,308,334
(3,685,787)
7,622,547
Year ended 31 October 2022:
Loss and total comprehensive income for the year
-
(73)
(73)
Conversion of loan to shares
25
1,178,000
-
1,178,000
Balance at 31 October 2022
12,486,334
(3,685,860)
8,800,474
Year ended 31 October 2023:
Profit and total comprehensive income
-
(41,001)
(41,001)
Issue of share capital
25
8,399,890
-
8,399,890
Redemption of shares
25
(1,306,797)
-
(1,306,797)
Balance at 31 October 2023
19,579,427
(3,726,861)
15,852,566
ASSOCIATED SEAFOODS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 OCTOBER 2023
- 19 -
2023
2022
as restated
Notes
£
£
£
£
Cash flows from operating activities
Cash (absorbed by)/generated from operations
32
(156,421)
195,020
Interest paid
(718,072)
(505,417)
Income taxes refunded
15,153
7,726
Net cash outflow from operating activities
(859,340)
(302,671)
Investing activities
Purchase of business
-
(1,897,013)
Purchase of intangible assets
(5,685)
-
Purchase of tangible fixed assets
(1,578,521)
(1,528,076)
Net cash used in investing activities
(1,584,206)
(3,425,089)
Financing activities
Proceeds from issue of shares
1,406,797
1,178,000
Redemption of shares
(1,306,797)
-
0
Proceeds from borrowings
4,200,000
1,600,000
Proceeds from new bank loans
-
700,000
Repayment of bank loans
(312,167)
(194,003)
Payment of finance leases obligations
(1,044,680)
(914,155)
Net cash generated from financing activities
2,943,153
2,369,842
Net increase/(decrease) in cash and cash equivalents
499,607
(1,357,918)
Cash and cash equivalents at beginning of year
(5,029,986)
(3,672,068)
Cash and cash equivalents at end of year
(4,530,379)
(5,029,986)
Relating to:
Cash at bank and in hand
881,822
629,804
Bank overdrafts included in creditors payable within one year
(5,412,201)
(5,659,790)
ASSOCIATED SEAFOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 OCTOBER 2023
- 20 -
1
Accounting policies
Company information

Associated Seafoods Limited (“the company”) is a private limited company domiciled and incorporated in Scotland. The registered office is 15 Atholl Crescent, Edinburgh, Scotland, EH3 8HA.

 

The group consists of Associated Seafoods Limited and all of its subsidiaries. On 1 March 2023, Associated Seafoods Limited acquired the entire share capital of Loch Fyne Oysters Limited, Seasalter (Walney) Limited and LFO International Limited (together the "Loch Fyne Oysters Limited Group"). These are the first set of financial statements presented incuding the consolidation of those entities.

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:

 

Prior year restatement

The company has chosen to apply the principles of merger accounting to the acquisition of the Loch Fyne Oysters Limited Group. Under merger accounting, the results and cash flows of the combining entities are brought into the accounts from the beginning of the financial year in which the combination occurred. Comparatives are restated to combine the results of the entities for the previous period.

As such, the comparative period presented in the primary financial statements and notes includes the results of the combined group as if it had always been together.

ASSOCIATED SEAFOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2023
1
Accounting policies
(Continued)
- 21 -
1.2
Basis of consolidation

The consolidated financial statements incorporate those of Associated Seafoods Limited and all of its subsidiaries (ie entities that the group controls through its power to govern the financial and operating policies so as to obtain economic benefits).

All financial statements are made up to 31 October 2023. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

Merger method

On 1 March 2023, Associated Seafoods Limited acquired the entire share capital of the Loch Fyne Oysters Limited Group from its parent entity, Scottish Seafoods Investments Limited, via share for share exchange.

The company has chosen to apply the principles of merger accounting to this business combination as the ultimate controlling party and relative rights of equity holders remained the same both before and after the combination, no non-controlling interests were altered by the combination, and the adoption of merger method accords with generally accepted accounting principles.

Under merger accounting, the assets and liabilities of the business combination are not adjusted to fair value on consolidation. Instead, the results and cash flows of the combining entities are brought into the accounts from the beginning of the financial year in which the combination occurred. Comparatives are restated to combine the results of the entities for the previous period. The difference between the value of the share for share exchange and the nominal value, and share premium on the shares received in exchange is shown as a movement to the merger reserve within equity. The merger reserve is further adjusted to remove the pre acquisition trading from before the companies were under the control of the ultimate parent entity.

Purchase method

In respect of all other business combinations, subsidiaries are consolidated using the purchase method and their results are incorporated from the date that control passes.

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.

ASSOCIATED SEAFOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2023
1
Accounting policies
(Continued)
- 22 -
1.3
Going concern

The directors are required to prepare the statutory financial statements on the going concern basis unless it is inappropriate to presume that the group will continue in business.

 

In satisfaction of their responsibility, the directors have considered the group's ability to meet its liabilities as they fall due. This assessment considers the group's principal risks and uncertainties and is dependent on a number of factors including financial performance and available financial resources. Financial projections covering a period exceeding more than twelve months from the date of approval of these financial statements have also been prepared and reviewed by the directors.

 

Inflationary pressures, high raw material prices and current economic and market conditions continue to impact the group. Whilst the group has sought to pass costs on where appropriate to its customers, this has still resulted in a squeeze on margins through 2024. Nevertheless, the group continues to manage its working capital and cash flow closely to ensure it maintains sufficient financial resources at all times.

 

With the acquisition of Loch Fyne Oysters Limited, the group received £4.2m in funding from related parties during the year and a further £1.2m subsequent to the year end to support the integration and development of the business.

 

Further to this, the group has also obtained assurances that its ultimate parent will continue to facilitate such financial support as necessary for the development and growth of the group to meet the long-term objectives of its investors. The directors have satisfied themselves as to the validity of these assurances and that its ultimate parent entity has the means and authority to provide such funding if it is required.

 

As a result, the directors are confident that the existing funding facilities and support from investors will provide sufficient headroom to meet the forecast cash requirements.

 

As such, the directors consider that it is appropriate to prepare the financial statements on the going concern basis.

1.4
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 the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually when the goods are shipped and title has passed), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Interest income is recognised when it is probable that the economic benefits will flow to the company and the amount of revenue can be measured reliably. Interest income is accrued on a time basis, by reference to the principal outstanding and the effective interest rate applicable.

ASSOCIATED SEAFOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2023
1
Accounting policies
(Continued)
- 23 -
1.5
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.

 

Where the fair value of the net assets acquired exceeds the level of consideration, negative goodwill is recognised. Negative goodwill is presented immediately below any positive goodwill and a sub-total of net goodwill provided on the statement of financial position.

 

Negative goodwill, up to the fair value of non-monetary assets acquired, is recognised in the profit or loss in the periods in which the non-monetary assets are recovered. Any excess exceeding the fair value of non-monetary assets acquired is recognised in profit or loss in the periods expected to be benefited.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.6
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

Intangible assets comprise of trade marks and licenses. Trademarks are defined as having finite useful lives and the costs are amortised on a straight line basis over their estimated useful lives. Licenses are amortised over the length of the lease term. Intangible assets are stated at cost less amortisation and are reviewed for impairment whenever there is an indication that the carrying value may be impaired.

Amortisation 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:

Patents & licenses
Over the life of the lease term being a period of 25 years
Trademarks
5% - 10% on cost
1.7
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.

ASSOCIATED SEAFOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2023
1
Accounting policies
(Continued)
- 24 -

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
2%, 2.5% and 5% on cost
Leasehold land and buildings
10% on cost
Plant and equipment
5% - 33% on cost % 15% on reducing balance
Fixtures and fittings
10% - 33% on cost
Motor vehicles
25% on cost

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.

1.8
Fixed asset investments

Investments in subsidiaries and associates are all held at cost in the separate financial statements of the company.

A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

1.9
Impairment of fixed assets

At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible 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.

 

The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

ASSOCIATED SEAFOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2023
1
Accounting policies
(Continued)
- 25 -
1.10
Stocks

Stocks include biological assets, raw materials and finished goods.

 

All Stocks, including biological assets, are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

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.

1.11
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.

1.12
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.

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.

ASSOCIATED SEAFOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2023
1
Accounting policies
(Continued)
- 26 -
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.

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.

1.13
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.

1.14
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.

ASSOCIATED SEAFOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2023
1
Accounting policies
(Continued)
- 27 -
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.

1.15
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.

1.16
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.17
Leases

Leases are classified as finance leases 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 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 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.

1.18
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.

ASSOCIATED SEAFOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2023
1
Accounting policies
(Continued)
- 28 -
1.19
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.

ASSOCIATED SEAFOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2023
- 29 -
2
Judgements and key sources of estimation uncertainty

In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Critical judgements and estimates

The following judgements and estimates have had the most significant effect on amounts recognised in the financial statements.

Investment impairment

At the end of each financial year an assessment is made on whether there are indicators that the company's investments are impaired. Where necessary the company's assessment is based on an estimation of the recoverable amount of each asset. This is based on expected future cash flows which includes certain assumptions and judgements over future operating results.

Provisions

Management judgement is involved in evaluating currently available facts based on a broad range of information and prior experience. Inherent uncertainties exist in such evaluations. The liabilities included in the financial statements reflect estimates based on the information available to management at the time of determination of the liability and are reassessed at each reporting date.

Deferred tax assets

The calculation of a deferred tax asset requires management to make judgements and estimates in respect of the extent to which it is probable that future taxable profit will be available to offset unused tax losses or other credits. The group estimates the most probable amount of future taxable profits using assumptions consistent with those in impairment calculations. The company has concluded using business projections for the next 5 years. Any remaining losses remain unrecognised. The losses can be carried forward indefinitely and have no expiry date.

Valuation and existence of biological assets

In the application of the company's accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amounts of biological assets that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant.

Acquisition of the Loch Fyne Oysters Limited Group

As noted in accounting policies above, the group have applied to principals of merger accounting to the business combination and this is considered to be a key judgement.

 

Under merger accounting, the assets and liabilities of the business combination are not adjusted to fair value on consolidation. Instead, the results and cash flows of the combining entities are brought into the accounts from the beginning of the financial year in which the combination occurred. Comparatives are restated to combine the results of the entities for the previous period.

 

Should the group have applied the purchase method to the business combination then assets and liabilities would have been included at fair values, results included from the date that control passed and goodwill recognised on the excess of the cost of the business combination over the fair values.

 

ASSOCIATED SEAFOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2023
- 30 -
3
Turnover and other revenue
2023
2022
£
£
Turnover analysed by class of business
Smoked Salmon and other fish
99,127,983
73,785,347
Shellfish
4,711,696
5,393,038
Other
2,056,599
2,362,251
105,896,278
81,540,636
2023
2022
£
£
Turnover analysed by geographical market
United Kingdom
89,933,449
68,700,241
Europe / other
15,962,829
12,840,395
105,896,278
81,540,636
2023
2022
£
£
Other revenue
Grants received
23,394
27,624
4
Operating loss
2023
2022
£
£
Operating loss for the year is stated after charging/(crediting):
Exchange losses/(gains)
144,025
(46,801)
Government grants
(23,394)
(27,624)
Depreciation of owned tangible fixed assets
1,341,117
1,202,554
Depreciation of tangible fixed assets held under finance leases
438,081
363,629
Impairment of owned tangible fixed assets
75,000
-
Amortisation of intangible assets
8,450
7,817
Release of negative goodwill
(250,626)
(134,689)
Operating lease charges
504,400
286,455
5
Auditor's remuneration
2023
2022
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
10,500
10,000
Audit of the financial statements of the company's subsidiaries
89,500
85,000
100,000
95,000
ASSOCIATED SEAFOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2023
- 31 -
6
Employees

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

Group
Company
2023
2022
2023
2022
Number
Number
Number
Number
Production
429
382
-
-
Management, admin and sales
125
112
-
-
Total
554
494
-
0
-
0

Their aggregate remuneration comprised:

Group
Company
2023
2022
2023
2022
£
£
£
£
Wages and salaries
15,548,232
12,649,911
-
0
-
0
Social security costs
1,412,476
1,170,075
-
-
Pension costs
491,528
389,858
-
0
-
0
17,452,236
14,209,844
-
0
-
0
7
Directors' remuneration

No remuneration was paid by the group to the directors of the company.

8
Other gains and losses
2023
2022
£
£
De-recognition of financial liabilities
175,938
245,000

Other gains and losses relates to accrued interest written off by the group's parent entity.

9
Interest payable and similar expenses
2023
2022
£
£
Interest on bank overdrafts and loans
139,754
130,482
Interest on invoice finance arrangements
381,944
245,434
Interest payable to group undertakings
-
0
82,500
Other interest on financial liabilities
317,883
88,000
Interest on finance leases and hire purchase contracts
98,874
82,501
Other interest
97,500
35,000
Total finance costs
1,035,955
663,917
ASSOCIATED SEAFOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2023
- 32 -
10
Taxation
2023
2022
£
£
Current tax
UK corporation tax on profits for the current period
-
0
(7,726)
Adjustments in respect of prior periods
(15,153)
-
0
Total current tax
(15,153)
(7,726)
Deferred tax
Origination and reversal of timing differences
(29,372)
130,452
Adjustment in respect of prior periods
48,487
1,613
Total deferred tax
19,115
132,065
Total tax charge
3,962
124,339

The actual charge for the year can be reconciled to the expected credit for the year based on the profit or loss and the standard rate of tax as follows:

2023
2022
£
£
Loss before taxation
(1,028,820)
(1,031,566)
Expected tax credit based on the standard rate of corporation tax in the UK of 22.52% (2022: 19.00%)
(231,690)
(195,998)
Tax effect of expenses that are not deductible in determining taxable profit
16,603
18,548
Tax effect of income not taxable in determining taxable profit
(39,621)
(50,852)
Change in unrecognised deferred tax assets
286,958
416,207
Adjustments in respect of prior years
33,977
(6,113)
Other permanent differences
52
(50,693)
Effect of change in deferred tax rate
(26,997)
(75,165)
Fixed asset timing differences
(35,320)
68,405
Taxation charge
3,962
124,339
ASSOCIATED SEAFOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2023
- 33 -
11
Impairments

Impairment tests have been carried out where appropriate and the following impairment losses have been recognised in profit or loss:

2023
2022
Notes
£
£
In respect of:
Property, plant and equipment
12
75,000
-
Recognised in:
Administrative expenses
75,000
-
12
Tangible fixed assets
Group
Freehold land and buildings
Leasehold land and buildings
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 November 2022
16,361,163
18,072
15,005,585
1,367,429
105,997
32,858,246
Additions
867,663
-
0
731,871
200,211
50,492
1,850,237
At 31 October 2023
17,228,826
18,072
15,737,456
1,567,640
156,489
34,708,483
Depreciation and impairment
At 1 November 2022
3,341,246
13,495
7,002,244
1,043,628
102,212
11,502,825
Depreciation charged in the year
560,362
1,657
1,045,460
163,942
7,777
1,779,198
Impairment losses
-
0
-
0
43,000
32,000
-
0
75,000
At 31 October 2023
3,901,608
15,152
8,090,704
1,239,570
109,989
13,357,023
Carrying amount
At 31 October 2023
13,327,218
2,920
7,646,752
328,070
46,500
21,351,460
At 31 October 2022
13,019,915
4,577
7,998,030
328,920
3,975
21,355,417
The company had no tangible fixed assets at 31 October 2023 or 31 October 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
2,953,890
3,470,367
-
0
-
0
ASSOCIATED SEAFOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2023
12
Tangible fixed assets
(Continued)
- 34 -

Included in the cost of land and buildings is freehold land of £155,000 (2022 - £155,000) which is not depreciated.

 

The carrying value of freehold land and buildings has been pledged as security over certain liabilities of the group.

13
Intangible fixed assets
Group
Goodwill
Negative goodwill
Patents & licenses
Trademarks
Total
£
£
£
£
£
Cost
At 1 November 2022
2,712,288
(3,509,569)
91,716
139,035
(566,530)
Additions - internally developed
-
0
-
0
-
0
5,685
5,685
At 31 October 2023
2,712,288
(3,509,569)
91,716
144,720
(560,845)
Amortisation and impairment
At 1 November 2022
2,712,288
(134,689)
29,943
124,563
2,732,105
Amortisation charged for the year
-
0
(250,626)
3,789
4,661
(242,176)
At 31 October 2023
2,712,288
(385,315)
33,732
129,224
2,489,929
Carrying amount
At 31 October 2023
-
0
(3,124,254)
57,984
15,496
(3,050,774)
At 31 October 2022
-
0
(3,374,880)
61,773
14,472
(3,298,635)
The company had no intangible fixed assets at 31 October 2023 or 31 October 2022.
ASSOCIATED SEAFOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2023
- 35 -
14
Fixed asset investments
Group
Company
2023
2022
2023
2022
Notes
£
£
£
£
Investments in subsidiaries
15
-
0
-
0
10,858,375
3,865,282
Loans to subsidiaries
15
-
0
-
0
2,000,000
2,000,000
Unlisted investments
50
50
-
0
-
0
50
50
12,858,375
5,865,282
Movements in fixed asset investments
Group
Investments
£
Cost or valuation
At 1 November 2022 and 31 October 2023
50
Carrying amount
At 31 October 2023
50
At 31 October 2022
50
Movements in fixed asset investments
Company
Shares in subsidiaries
Loans to subsidiaries
Total
£
£
£
Cost or valuation
At 1 November 2022
4,377,490
2,000,000
6,377,490
Additions
6,993,093
-
6,993,093
At 31 October 2023
11,370,583
2,000,000
13,370,583
Impairment
At 1 November 2022 and 31 October 2023
512,208
-
512,208
Carrying amount
At 31 October 2023
10,858,375
2,000,000
12,858,375
At 31 October 2022
3,865,282
2,000,000
5,865,282

On 1 March 2023, the company issued £6.993m of shares to its parent entity in exchange for the acquisition of the entire share capital of the Loch Fyne Oysters Limited group.

ASSOCIATED SEAFOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2023
- 36 -
15
Subsidiaries

Details of the company's subsidiaries at 31 October 2023 are as follows:

Name of undertaking
Address
Class of
% Held
shares held
Direct
Indirect
Associated Seafoods Trading Limited
1
Ordinary
100.00
-
Glenisla Pride of Scotland Limited
1
Ordinary
100.00
-
Lossie Seafoods Limited
1
Ordinary
100.00
-
Moray Seafoods Limited
1
Ordinary
100.00
-
The Pride of Scotland Limited
1
Ordinary
100.00
-
ASL Buckie Limited
1
Ordinary
100.00
-
R.R. Spink and Sons Limited
1
Ordinary
-
100.00
Loch Fyne Oysters Limited
2
Ordinary
100.00
-
Seasalter (Walney) Limited
3
Ordinary
-
100.00
LFO International Limited
4
Ordinary
100.00
-

Registered office addresses (all UK unless otherwise indicated):

1
5-13 Low Street, Buckie, AB56 1UX
2
Clachan, Cairndow, Argyll, PA26 8BL
3
The Old Gravel Works, South Walney Island, Barrow in Furness, Cumbria, LA14 3YQ
4
1 Waverley Place, Union, Street, St. Helier, Jersey, Channel Islands, JE4 8SG

 

16
Stocks
Group
Company
2023
2022
2023
2022
£
£
£
£
Raw materials and consumables
4,290,442
3,938,007
-
-
Work in progress
31,631
7,494
-
-
Finished goods and goods for resale
6,346,736
3,296,893
-
0
-
0
10,668,809
7,242,394
-
-
ASSOCIATED SEAFOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2023
- 37 -
17
Debtors
Group
Company
2023
2022
2023
2022
Amounts falling due within one year:
£
£
£
£
Trade debtors
7,581,961
8,044,874
-
0
-
0
Amounts owed by group undertakings
-
250,000
6,309,687
3,533,602
Other debtors
433,476
430,073
6,797
-
0
Prepayments and accrued income
2,110,316
2,038,100
344,438
175,938
10,125,753
10,763,047
6,660,922
3,709,540
Amounts falling due after more than one year:
Amounts owed by group undertakings
-
-
1,000,000
-
Deferred tax asset (note 23)
520,843
517,051
-
0
-
0
520,843
517,051
1,000,000
-
Total debtors
10,646,596
11,280,098
7,660,922
3,709,540

£6.855m of Trade debtors are subject to invoice finance arrangements (2022 - £8.045m).

ASSOCIATED SEAFOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2023
- 38 -
18
Creditors: amounts falling due within one year
Group
Company
2023
2022
2023
2022
Notes
£
£
£
£
Bank loans and overdrafts
21
5,667,291
5,862,763
-
0
-
0
Obligations under finance leases
20
739,246
977,119
-
0
-
0
Other borrowings
21
2,938,594
2,640,312
1,204,171
550,000
Trade creditors
11,938,979
10,089,318
-
0
-
0
Amounts owed to group undertakings
-
0
-
0
48,529
48,529
Other taxation and social security
646,073
799,835
-
-
Other creditors
204,734
260,426
-
0
-
0
Accruals and deferred income
2,511,605
3,125,454
112,500
175,938
24,646,522
23,755,227
1,365,200
774,467

 

19
Creditors: amounts falling due after more than one year
Group
Company
2023
2022
2023
2022
Notes
£
£
£
£
Bank loans and overdrafts
21
2,178,740
2,543,024
-
0
-
0
Obligations under finance leases
20
773,281
1,308,372
-
0
-
0
Other borrowings
21
3,757,329
1,128,422
3,757,329
-
0
Government grants
22
26,479
28,105
-
0
-
0
6,735,829
5,007,923
3,757,329
-
20
Finance lease obligations
Group
Company
2023
2022
2023
2022
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
739,246
977,119
-
0
-
0
In two to five years
773,281
1,308,372
-
0
-
0
1,512,527
2,285,491
-
-

Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.

 

Net obligations under finance leases are secured over the assets to which they relate.

ASSOCIATED SEAFOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2023
- 39 -
21
Loans and overdrafts
Group
Company
2023
2022
2023
2022
£
£
£
£
Bank loans
2,433,830
2,745,997
-
0
-
0
Bank overdrafts
5,412,201
5,659,790
-
0
-
0
Other loans
6,695,923
3,768,734
4,961,500
550,000
14,541,954
12,174,521
4,961,500
550,000
Payable within one year
8,605,885
8,503,075
1,204,171
550,000
Payable after one year
5,936,069
3,671,446
3,757,329
-
0

All balances due in respect of invoice finance facilities are included within bank overdrafts and secured over the related debts and a floating charge over other assets.

 

Bank loans are secured by bond and floating charge, standard security and unlimited guarantee across group companies. These are subject to interest at 2.5% and 3.32% over base and are due for repayment between a period over 5 and 10 years.

 

Details with regards to Other loans can be found within the Related party transactions note to these financial statements.

 

Ranking in respect of all secured debt is dependent on asset category.

22
Government grants
Group
Company
2023
2022
2023
2022
£
£
£
£
Arising from government grants
204,145
227,539
-
-

Deferred income is included in the financial statements as follows:

Non-current liabilities
26,479
28,105
-
0
-
0
Shown as deferred income on the face of the balance sheet
177,666
199,434
-
0
-
0
204,145
227,539
-
-

The Group was awarded a grant during 2013 from the Scottish Government for the expansion and relocation of its factory premises. The Scottish Government have the right to repayment of the grant in whole or part if the Group defaults on certain terms and conditions of the grant for a period of between five or ten years from the completion date of the project.

ASSOCIATED SEAFOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2023
- 40 -
23
Deferred taxation

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

Liabilities
Liabilities
Assets
Assets
2023
2022
2023
2022
Group
£
£
£
£
Fixed asset timing differences
1,797,171
1,423,292
48,635
57,267
Tax losses
(859,004)
(587,809)
471,982
459,667
Revaluations
1,032,340
1,114,141
-
-
Other
(7,811)
(9,835)
226
117
1,962,696
1,939,789
520,843
517,051
The company has no deferred tax assets or liabilities.
Group
Company
2023
2023
Movements in the year:
£
£
Liability at 1 November 2022
1,422,738
-
Charge to profit or loss
19,115
-
Liability at 31 October 2023
1,441,853
-

Deferred tax is not recognised in respect of tax losses due to uncertainty over when they will be recovered against the reversal of deferred tax liabilities or future taxable profits. This is an unrecognised deferred tax asset of £3.1m (2022 - £2.65m).

24
Retirement benefit schemes
2023
2022
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
491,528
389,858

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.

ASSOCIATED SEAFOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2023
- 41 -
25
Share capital
Group and company
2023
2022
2023
2022
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary 'A' shares of £1 each
-
1,306,797
-
1,306,797
Ordinary 'B' shares of £1 each
11,141,817
4,148,817
11,141,817
4,148,817
Ordinary 'C' shares of £1 each
8,437,517
7,030,720
8,437,517
7,030,720
Ordinary 'D' shares of 0.001p each
9,290,769
-
93
-
28,870,103
12,486,334
19,579,427
12,486,334

Ordinary 'A', Ordinary 'B' and Ordinary 'D' shares are non redeemable and are entitled to one vote per share and equal rights on distribution or dividend.

 

The Ordinary 'C' shares carry no voting rights, are redeemable only at the option of the company, and carry equal rights with other classes of ordinary shares to participate in a distribution or dividend.

 

During the year, the following transaction occurred:

 

 

 

 

26
Merger reserve
2023
2022
Group
£
£
At the beginning of the year
7,480,003
7,480,003
Release on share issue
(6,993,093)
-
At the end of the year
486,910
7,480,003
2023
2022
Company
£
£
At the beginning and end of the year
-
-

The merger reserve was created upon the acquisition of the Loch Fyne Oysters Limited Group and represents the difference between the value of the share for share exchange and the nominal value, and share premium on the shares received in exchange, adjusted to remove pre acquisition trading from before the companies were under the control of the ultimate parent entity.

 

Upon issue of the shares for the acquisition in the current year, the relative amount has been released from the merger reserve.

ASSOCIATED SEAFOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2023
- 42 -
27
Profit and loss reserves
Group
Company
2023
2022
2023
2022
£
£
£
£
At the beginning of the year
(13,659,582)
(12,503,677)
(3,685,860)
(3,685,787)
Loss for the year
(1,032,782)
(1,155,905)
(41,001)
(73)
Other movements
1,601,277
-
-
-
At the end of the year
(13,091,087)
(13,659,582)
(3,726,861)
(3,685,860)

Other movements relates to the write off of princiapl loan amounts due from LFO International Limited to Scottish Seafoods Investment Limited which were formally waived upon restructure of the group. This is included in equity as a capital contribution from that entity.

28
Operating lease commitments
Lessee

Operating lease payments represent rentals payable by the group for certain plant & equipment and motor vehicles.

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
128,149
148,859
-
-
Between two and five years
83,379
128,050
-
-
In over five years
32,672
36,194
-
-
244,200
313,103
-
-
29
Events after the reporting date

Subsequent to the year end, additional funding of c. £1.2m has been recevied from related parties to support the group as it implements is strategy for the business. This includes the reorganisation of the smokery division to take advantage of group synergies and investment in new equipment and technology to drive effiency gains in what continues to be a challenging market.

 

Further to this, all loan notes with Tobishi Securitisation Limited have been renewed with a repayment date in 2025.

 

In October 2023, certain of the group's premises were damaged by flooding. An insurance claim has been lodged subsqeuent to the year end which is expected to cover the cost of restoration.

ASSOCIATED SEAFOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2023
- 43 -
30
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2023
2022
£
£
Aggregate compensation
295,572
261,855

Key management personnel are considered to be the directors of the company's subsidiary entities.

Transactions with related parties

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

Loan interest
2023
2022
£
£
Group
Entities with control, joint control or significant influence over the company
(21,609)
158,500
Other related parties
163,171
-
Company
Entities with control, joint control or significant influence over the company
(97,609)
82,500
Other related parties
133,171
-

The following amounts were outstanding at the reporting end date:

Amounts due to related parties
2023
2022
£
£
Group
Entities with control, joint control or significant influence over the group
1,832,752
3,531,172
Other related parties
4,863,171
500,000
Company
Entities with control, joint control or significant influence over the company
628,329
725,938
Other related parties
4,333,171
-
ASSOCIATED SEAFOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2023
30
Related party transactions
(Continued)
- 44 -

Amounts owed to Entities with control, joint control or significant influence relate to the Group's facilities and accrued interest with its parent, Scottish Seafood Investments Limited and fellow shareholders, Farm Originals Limmited. Amounts owed to Other related parties relate to the Group's facilities with Tobishi Securitisation Limited. A summary of faciltiies is shown below:

 

Entity

Principal

Facility

Repayable

 

Tobishi Securitisation Limited

£3,000,000

Discounted loan notes

2028

 

Tobishi Securitisation Limited

£1,200,000

Discounted loan notes

2024

 

Tobishi Securitisation Limited

£500,000

15% - Term loan

2024

 

Farm Originals Limited

£550,000

18% - Term loan

2024

 

Farm Originals Limited

£950,000

8% - Term loan

2024

 

 

The following other amounts were outstanding at the reporting end date:

Amounts due from related parties
2023
2022
Balance
Balance
£
£
Group
Entities with control, joint control or significant influence over the group
-
250,000
Company
Entities with control, joint control or significant influence over the company
-
250,000
31
Controlling party

The company's parent is Scottish Seafood Investments Limited, an investment company registered in British Virgin Islands under registration number 2019384. Its registered office is 3rd Floor, Yamraj Building, Market Square, PO Box 3175, Road Town, Tortola, British Virgin Islands.

 

The ultimate parent undertaking of Scottish Seafood Investments Limited is Northern Link Limited, an investment company registered in British Virgin Islands under registration number 580292. Its registered office is 3rd Floor, Yamraj Building, Market Square, PO Box 3175, Road Town, Tortola, British Virgin Islands.

Associated Seafoods Limited is the largest group into which the entity is consolidated. Copies of the group accounts can be obtained publicly from Companies House.

ASSOCIATED SEAFOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2023
- 45 -
32
Cash (absorbed by)/generated from group operations
2023
2022
£
£
Loss for the year after tax
(1,032,782)
(1,155,905)
Adjustments for:
Taxation charged
3,962
124,339
Finance costs
1,035,955
663,917
Amortisation and impairment of intangible assets
(242,176)
(126,872)
Depreciation and impairment of tangible fixed assets
1,854,198
1,566,183
Other gains and losses
(175,938)
(245,000)
Movements in working capital:
Increase in stocks
(3,426,415)
(2,249,431)
Decrease/(increase) in debtors
637,294
(2,187,293)
Increase in creditors
1,211,879
3,818,475
Decrease in deferred income
(22,398)
(13,393)
Cash (absorbed by)/generated from operations
(156,421)
195,020
33
Analysis of changes in net debt - group
1 November 2022
Cash flows
New finance leases
31 October 2023
£
£
£
£
Cash at bank and in hand
629,804
252,018
-
881,822
Bank overdrafts
(5,659,790)
247,589
-
(5,412,201)
(5,029,986)
499,607
-
(4,530,379)
Borrowings excluding overdrafts
(6,514,731)
(2,615,022)
-
(9,129,753)
Obligations under finance leases
(2,285,491)
1,044,680
(271,716)
(1,512,527)
(13,830,208)
(1,070,735)
(271,716)
(15,172,659)
34
Prior period adjustment

The company has chosen to apply the principles of merger accounting to the acquisition of the Loch Fyne Oysters Limited Group. Under merger accounting, the results and cash flows of the combining entities are brought into the accounts from the beginning of the financial year in which the combination occurred. Comparatives are restated to combine the results of the entities for the previous period.

As such, the comparative period presented in the primary financial statements and notes includes the results of the combined group as if it had always been together.

ASSOCIATED SEAFOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 OCTOBER 2023
34
Prior period adjustment
(Continued)
- 46 -
Reconciliation of changes in equity - group
1 November
31 October
2021
2022
£
£
Adjustments to prior year
Loss for the year to 31 October 2022 from merged entities
-
(1,844,500)
Opening equity on 1 November 2021 from merged entities
702,854
702,854
Total adjustments
702,854
(1,141,646)
Equity as previously reported
5,581,806
7,448,401
Equity as adjusted
6,284,660
6,306,755
Analysis of the effect upon equity
Other reserves
7,480,003
7,480,003
Profit and loss reserves
(6,777,149)
(8,621,649)
702,854
(1,141,646)
Reconciliation of changes in profit and loss
2022
£
Adjustments to prior year
Loss for the year to 31 October 2022 from merged entities
(1,844,500)
Profit as previously reported
688,595
Loss as adjusted
(1,155,905)
Reconciliation of changes - company
The prior period adjustments do not give rise to any effect upon equity.
2023-10-312022-11-01falseCCH SoftwareCCH Accounts Production 2024.100Mr. J W HazeldeanMr. C AndersonMr. V LavrentyevMr A ChristofiMr. R TurkotMr. S GreevesMr. P M CroanMr. P M CroanMr V WestfalsefalseSC361498bus:Consolidated2022-11-012023-10-31SC3614982022-11-012023-10-31SC361498bus:Director22022-11-012023-10-31SC361498bus:Director32022-11-012023-10-31SC361498bus:Director42022-11-012023-10-31SC361498bus:Director92022-11-012023-10-31SC361498bus:Director12022-11-012023-10-31SC361498bus:Director72022-11-012023-10-31SC361498bus:Director52022-11-012023-10-31SC361498bus:Director62022-11-012023-10-31SC361498bus:Director82022-11-012023-10-31SC361498bus:RegisteredOffice2022-11-012023-10-31SC361498bus:Consolidated2023-10-31SC3614982023-10-31SC361498bus:Consolidated2021-11-012022-10-31SC3614982021-11-012022-10-31SC361498core:NegativeGoodwillbus:Consolidated2023-10-31SC361498core:NegativeGoodwillbus:Consolidated2022-10-31SC361498core:OtherResidualIntangibleAssetsbus:Consolidated2023-10-31SC361498core:OtherResidualIntangibleAssetsbus:Consolidated2022-10-31SC361498core:Goodwillbus:Consolidated2023-10-31SC361498core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2023-10-31SC361498core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2023-10-31SC361498core:Goodwillbus:Consolidated2022-10-31SC361498core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2022-10-31SC361498core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2022-10-31SC361498bus:Consolidated2022-10-31SC361498core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-10-31SC361498core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-10-31SC361498core:PlantMachinerybus:Consolidated2023-10-31SC361498core:FurnitureFittingsbus:Consolidated2023-10-31SC361498core:MotorVehiclesbus:Consolidated2023-10-31SC361498core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2022-10-31SC361498core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2022-10-31SC361498core:PlantMachinerybus:Consolidated2022-10-31SC361498core:FurnitureFittingsbus:Consolidated2022-10-31SC361498core:MotorVehiclesbus:Consolidated2022-10-31SC3614982022-10-31SC361498core:ShareCapitalbus:Consolidated2023-10-31SC361498core:ShareCapitalbus:Consolidated2022-10-31SC361498core:OtherMiscellaneousReservebus:Consolidated2023-10-31SC361498core:OtherMiscellaneousReservebus:Consolidated2022-10-31SC361498core:ShareCapital2023-10-31SC361498core:ShareCapital2022-10-31SC361498core:RetainedEarningsAccumulatedLosses2023-10-31SC361498core:ShareCapitalbus:Consolidated2021-10-31SC361498core:RetainedEarningsAccumulatedLossesbus:Consolidated2021-10-31SC361498core:RetainedEarningsAccumulatedLossesbus:Consolidated2022-10-31SC361498core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-10-31SC361498core:ShareCapital2021-10-31SC361498core:RetainedEarningsAccumulatedLosses2021-10-31SC361498core:RetainedEarningsAccumulatedLosses2022-10-31SC361498core:ShareCapitalbus:Consolidated2021-11-012022-10-31SC361498core:ShareCapital2021-11-012022-10-31SC361498core:ShareCapitalbus:Consolidated2022-11-012023-10-31SC361498core:ShareCapital2022-11-012023-10-31SC361498core:Goodwill2022-11-012023-10-31SC361498core:IntangibleAssetsOtherThanGoodwill2022-11-012023-10-31SC361498core:PatentsTrademarksLicencesConcessionsSimilar2022-11-012023-10-31SC361498core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2022-11-012023-10-31SC361498core:LandBuildingscore:OwnedOrFreeholdAssets2022-11-012023-10-31SC361498core:LandBuildingscore:LongLeaseholdAssets2022-11-012023-10-31SC361498core:PlantMachinery2022-11-012023-10-31SC361498core:FurnitureFittings2022-11-012023-10-31SC361498core:MotorVehicles2022-11-012023-10-31SC361498core:UKTaxbus:Consolidated2022-11-012023-10-31SC361498core:UKTaxbus:Consolidated2021-11-012022-10-31SC361498bus:Consolidated12022-11-012023-10-31SC361498bus:Consolidated12021-11-012022-10-31SC361498bus:Consolidated22022-11-012023-10-31SC361498bus:Consolidated22021-11-012022-10-31SC361498bus:Consolidated32022-11-012023-10-31SC361498bus:Consolidated32021-11-012022-10-31SC361498core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2022-10-31SC361498core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2022-10-31SC361498core:PlantMachinerybus:Consolidated2022-10-31SC361498core:FurnitureFittingsbus:Consolidated2022-10-31SC361498core:MotorVehiclesbus:Consolidated2022-10-31SC361498bus:Consolidated2022-10-31SC361498core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2022-11-012023-10-31SC361498core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2022-11-012023-10-31SC361498core:PlantMachinerybus:Consolidated2022-11-012023-10-31SC361498core:FurnitureFittingsbus:Consolidated2022-11-012023-10-31SC361498core:MotorVehiclesbus:Consolidated2022-11-012023-10-31SC361498core:PlantMachinery2023-10-31SC361498core:PlantMachinery2022-10-31SC361498core:Goodwillbus:Consolidated2022-10-31SC361498core:NegativeGoodwillbus:Consolidated2022-10-31SC361498core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2022-10-31SC361498core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2022-10-31SC361498core:Goodwillcore:InternallyGeneratedIntangibleAssetsbus:Consolidated2022-11-012023-10-31SC361498core:NegativeGoodwillcore:InternallyGeneratedIntangibleAssetsbus:Consolidated2022-11-012023-10-31SC361498core:PatentsTrademarksLicencesConcessionsSimilarcore:InternallyGeneratedIntangibleAssetsbus:Consolidated2022-11-012023-10-31SC361498core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:InternallyGeneratedIntangibleAssetsbus:Consolidated2022-11-012023-10-31SC361498core:InternallyGeneratedIntangibleAssetsbus:Consolidated2022-11-012023-10-31SC361498core:Goodwillbus:Consolidated2022-11-012023-10-31SC361498core:NegativeGoodwillbus:Consolidated2022-11-012023-10-31SC361498core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2022-11-012023-10-31SC361498core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillbus:Consolidated2022-11-012023-10-31SC361498core:UnlistedNon-exchangeTradedbus:Consolidated2023-10-31SC361498core:UnlistedNon-exchangeTradedbus:Consolidated2022-10-31SC361498core:UnlistedNon-exchangeTraded2023-10-31SC361498core:UnlistedNon-exchangeTraded2022-10-31SC361498core:Subsidiary12022-11-012023-10-31SC361498core:Subsidiary22022-11-012023-10-31SC361498core:Subsidiary32022-11-012023-10-31SC361498core:Subsidiary42022-11-012023-10-31SC361498core:Subsidiary52022-11-012023-10-31SC361498core:Subsidiary62022-11-012023-10-31SC361498core:Subsidiary72022-11-012023-10-31SC361498core:Subsidiary82022-11-012023-10-31SC361498core:Subsidiary92022-11-012023-10-31SC361498core:Subsidiary102022-11-012023-10-31SC361498core:Subsidiary112022-11-012023-10-31SC361498core:Subsidiary212022-11-012023-10-31SC361498core:Subsidiary312022-11-012023-10-31SC361498core:Subsidiary412022-11-012023-10-31SC361498core:Subsidiary512022-11-012023-10-31SC361498core:Subsidiary612022-11-012023-10-31SC361498core:Subsidiary712022-11-012023-10-31SC361498core:Subsidiary812022-11-012023-10-31SC361498core:Subsidiary912022-11-012023-10-31SC361498core:Subsidiary1012022-11-012023-10-31SC361498core:CurrentFinancialInstruments2023-10-31SC361498core:CurrentFinancialInstruments2022-10-31SC361498core:CurrentFinancialInstrumentsbus:Consolidated2023-10-31SC361498core:CurrentFinancialInstrumentsbus:Consolidated2022-10-31SC361498core:Non-currentFinancialInstrumentsbus:Consolidated2023-10-31SC361498core:Non-currentFinancialInstrumentsbus:Consolidated2022-10-31SC361498core:Non-currentFinancialInstruments2023-10-31SC361498core:Non-currentFinancialInstruments2022-10-31SC361498core:WithinOneYearbus:Consolidated2023-10-31SC361498core:WithinOneYearbus:Consolidated2022-10-31SC361498core:CurrentFinancialInstrumentscore:WithinOneYear2023-10-31SC361498core:CurrentFinancialInstrumentscore:WithinOneYear2022-10-31SC361498core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-10-31SC361498core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2022-10-31SC361498core:Non-currentFinancialInstrumentscore:AfterOneYear2023-10-31SC361498core:Non-currentFinancialInstrumentscore:AfterOneYear2022-10-31SC361498core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-10-31SC361498core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2022-10-31SC361498core:WithinOneYear2023-10-31SC361498core:WithinOneYear2022-10-31SC361498core:BetweenTwoFiveYearsbus:Consolidated2023-10-31SC361498core:BetweenTwoFiveYearsbus:Consolidated2022-10-31SC361498core:BetweenTwoFiveYears2023-10-31SC361498core:BetweenTwoFiveYears2022-10-31SC361498bus:PrivateLimitedCompanyLtd2022-11-012023-10-31SC361498bus:FRS1022022-11-012023-10-31SC361498bus:Audited2022-11-012023-10-31SC361498bus:ConsolidatedGroupCompanyAccounts2022-11-012023-10-31SC361498bus:FullAccounts2022-11-012023-10-31xbrli:purexbrli:sharesiso4217:GBP