Hurstwood Holdings Limited
Annual report and Financial Statements
For the year ended 31 December 2023
Hurstwood Holdings Limited
Company information
Directors
Mr S J Ashworth
Mr A C Park
Ms A L Beaumont
Mr S D Ashworth
(Appointed 12 March 2024)
Secretary
Mr A C Park
Company number
04799896
Registered office
40 Peter Street
Manchester
England
M2 5GP
Auditor
DJH Audit Limited
St George's House
56 Peter Street
Manchester
M2 3NQ
Hurstwood Holdings Limited
Contents
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 8
Profit and loss account
9
Group statement of comprehensive income
10
Group balance sheet
11
Company balance sheet
12
Group statement of changes in equity
13
Company statement of changes in equity
14
Group statement of cash flows
15
Notes to the financial statements
16 - 32
Hurstwood Holdings Limited
Strategic report
For the year ended 31 December 2023
- 1 -

The Board of Directors are pleased to present their report and financial statements for Hurstwood Holdings for the period ended 31 December 2023.

 

The principal activities of the Group are Commercial Property Investment, House Building and Commercial Development.

 

Review of the business

2023 has been a strong year despite the uncertainties in the market. The Directors are delighted with the performance of the Business with budgets met and exceeded in most areas. Our proven ability to manage an intensive commercial investment portfolio amidst the constraints and risks of what is still a relatively challenging economic situation are what make us unique. As Chairman, I would like to thank my team of staff and Directors for their amazing dedication and performance throughout the year.

 

2023 has seen market conditions become more challenging with steeply rising inflation and interest rate rises, but the directors have continued to take advantage of opportunities whilst consolidating previous gains.

 

The Business has recorded a profit for the 11th consecutive year as it continues to benefit from a well occupied and managed investment portfolio and low interest rate environment. The business’s key income stream of rental income remains very stable despite the underlying churn of short term leases, driven by the demands of the market, however this does leave us well placed to drive forward as we have done where occupier demand has improved.

 

The risks to the Business in the future remain as previously stated, largely client retention and interest rate risk and the Board of Directors continues to assess their strategy to mitigate these risks on an ongoing basis. We have significantly reduced the Gearing risk with strong amortisation in the last 5 years and this is set to continue in the year ahead, thus creating further balance sheet strength.

Principal risks and uncertainties

Interest Rate Risk

 

Like most geared companies we do have an interest rate risk, However, we have mitigated this using a combination of Fixed rate contracts Interest rate swaps and interest rate caps. Only 10% of the portfolio at risk of interest rate movements, as 80% is Protected

 

 

Cash Flow Risk

 

Cash flow is a key part of the business, as with any business, and we monitor this on a weekly basis. We do not commit to any projects until a full cash flow impact is performed and approved by the Board.

 

 

Credit Risk

 

We have built a solid reputation with our suppliers over the past 12 years and are on good terms with them. We do not rely on a single supplier. We have regular communication with our key suppliers to ensure the relationship remains on track and works for both parties.

 

Hurstwood Holdings Limited
Strategic report (continued)
For the year ended 31 December 2023
- 2 -
Key performance indicators

Indicator        2023     2022        2021        2020

 

LTV            51.02%     51.93%        47.19%        54.40%

Interest Cover-

Rents            320%     376%        379%        309%

Interest Cover EBIT    238%     286%        305%        200%

PPSQ – Industrial    £6.65     £6.24        £5.79        £5.70

PPSQ – Office        £11.62     £11.11        £11.18        £10.73

Void Rate        15.16%     8.41%        9.52%        14.31%

Asset Value     £49.0m £49.1m £47.2m        £38.4m

Loan Value        £25.0m     £25.5m        £22.3m        £20.9m

 

 

 

Conclusion

 

Hurstwood Holdings continues to perform well and grow organically whilst reducing its overall gearing. Future growth is targeted for 2024 and beyond as we look to build a strong, robust and high performing Investment business.

 

 

On behalf of the board

Mr S J Ashworth
Director
19 September 2024
Hurstwood Holdings Limited
Directors' report
For the year ended 31 December 2023
- 3 -

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

Principal activities

The principal activity of the group in the year under review was that of a holding company, co-ordinating the activities of the subsidiary undertakings.

 

The principal activities of the Group are Commercial Property Investment, house building and commercial development. There are also a number of non-trading and dormant subsidiaries.

Results and dividends

The results for the year are set out on page 9.

The directors recommend final dividends per share as follows: A Ordinary Share 1 shares £240,000, B Ordinary Share 1 shares NIL, C Ordinary Share 1 shares NIL.

 

The total distribution of dividends for the year ended 31 December 2023 will be £240,000.

Directors

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

Mr S J Ashworth
Mr A C Park
Ms A L Beaumont
Mr S D Ashworth
(Appointed 12 March 2024)
Auditor

The auditors, DJH Audit Limited, will be proposed for re-appointment in accordance with Section 485 Companies Act 2006.

Statement of directors' responsibilities

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

 

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

 

 

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

Hurstwood Holdings Limited
Directors' report (continued)
For the year ended 31 December 2023
- 4 -
Disclosure in the 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.

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.

Medium-sized companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.

On behalf of the board
Mr S J Ashworth
Director
19 September 2024
Hurstwood Holdings Limited
Independent auditor's report
To the members of Hurstwood Holdings Limited
- 5 -
Opinion

We have audited the financial statements of Hurstwood Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 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.

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.

Hurstwood Holdings Limited
Independent auditor's report (continued)
To the members of Hurstwood Holdings Limited
- 6 -

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.

Hurstwood Holdings Limited
Independent auditor's report (continued)
To the members of Hurstwood Holdings Limited
- 7 -

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

 

- the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;

- we identified the laws and regulations applicable to the company through discussions with directors and other management and from our commercial knowledge of the investment property sector;

- we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, including legislation such as the Companies Act 2006, taxation legislation, data protection, employment, and health and safety legislation;

- we assessed the extent of compliance with the laws and regulations through making enquiries of management and reviewing legal and professional fee invoices and inspecting legal correspondence;

- identified laws and regulations were communicated within the audit team and the audit team remained alert to instances of non-compliance throughout the audit.

 

We assessed the susceptibility of the company's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:

- making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; and

- considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.

 

To address the risk of fraud through management bias and override of controls, we:

- performed analytical procedures to identify any unusual or unexpected relationships;

- tested journal entries posted during the period and at the period end to identify unusual transactions and agreed to underlying supporting documentation and

- investigated the rationale behind significant or unusual transactions.

 

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

- agreeing financial statement disclosures to underlying supporting documentation;

- reading the minutes of meetings of those charged with governance;

- enquiring of management as to actual and potential litigation and claims and

- reviewing correspondence with HMRC and the company's legal advisors.

 

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

 

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

 

 

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

Use of our report

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

Hurstwood Holdings Limited
Independent auditor's report (continued)
To the members of Hurstwood Holdings Limited
- 8 -
Susan Redmond FCA (Senior Statutory Auditor)
For and on behalf of DJH Audit Limited
23 September 2024
Accountants and registered auditors
St George's House
56 Peter Street
Manchester
M2 3NQ
Hurstwood Holdings Limited
Group profit and loss account
For the year ended 31 December 2023
- 9 -
2023
2022
Notes
£
£
Turnover
3
17,968,268
16,582,862
Administrative expenses
(15,430,427)
(14,977,632)
Other operating income
2,285
-
Operating profit
4
2,540,126
1,605,230
Interest payable and similar expenses
8
(1,449,007)
(1,229,575)
Fair value gains and losses on investment properties
12
-
0
710,000
Profit before taxation
1,091,119
1,085,655
Tax on profit
9
(282,829)
(647,444)
Profit for the financial year
808,290
438,211
Profit for the financial year is all attributable to the owners of the parent company.
Hurstwood Holdings Limited
Group statement of comprehensive income
For the year ended 31 December 2023
- 10 -
2023
2022
£
£
Profit for the year
808,290
438,211
Other comprehensive income
-
-
Total comprehensive income for the year
808,290
438,211
Total comprehensive income for the year is all attributable to the owners of the parent company.
Hurstwood Holdings Limited
Group balance sheet
As at 31 December 2023
31 December 2023
- 11 -
2023
2022
Notes
£
£
£
£
Fixed assets
Tangible assets
11
359,073
436,476
Investment property
12
48,630,419
48,630,419
48,989,492
49,066,895
Current assets
Debtors
14
12,450,688
11,397,482
Cash at bank and in hand
1,509,049
2,051,358
13,959,737
13,448,840
Creditors: amounts falling due within one year
15
(11,128,914)
(10,654,518)
Net current assets
2,830,823
2,794,322
Total assets less current liabilities
51,820,315
51,861,217
Creditors: amounts falling due after more than one year
16
(25,160,095)
(25,760,258)
Provisions for liabilities
Provisions
20
63,420
84,019
Deferred tax liability
19
1,699,765
1,688,195
(1,763,185)
(1,772,214)
Net assets
24,897,035
24,328,745
Capital and reserves
Called up share capital
22
125,312
125,312
Profit and loss reserves
24,771,723
24,203,433
Total equity
24,897,035
24,328,745

These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.

The financial statements were approved by the board of directors and authorised for issue on 19 September 2024 and are signed on its behalf by:
19 September 2024
Mr S J Ashworth
Mr A C Park
Director
Director
Company registration number 04799896 (England and Wales)
Hurstwood Holdings Limited
Company balance sheet
As at 31 December 2023
31 December 2023
- 12 -
2023
2022
Notes
£
£
£
£
Current assets
Debtors
14
2,430,000
2,650,000
Cash at bank and in hand
1,850
1,850
2,431,850
2,651,850
Creditors: amounts falling due within one year
15
(1,863,757)
(1,801,457)
Net current assets
568,093
850,393
Creditors: amounts falling due after more than one year
16
(114,400)
(156,700)
Net assets
453,693
693,693
Capital and reserves
Called up share capital
22
125,312
125,312
Profit and loss reserves
328,381
568,381
Total equity
453,693
693,693

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £0 (2022 - £0 profit).

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 19 September 2024 and are signed on its behalf by:
19 September 2024
Mr S J Ashworth
Mr A C Park
Director
Director
Company registration number 04799896 (England and Wales)
Hurstwood Holdings Limited
Group statement of changes in equity
For the year ended 31 December 2023
- 13 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2022
125,312
23,935,222
24,060,534
Year ended 31 December 2022:
Profit and total comprehensive income
-
438,211
438,211
Dividends
10
-
(170,000)
(170,000)
Balance at 31 December 2022
125,312
24,203,433
24,328,745
Year ended 31 December 2023:
Profit and total comprehensive income
-
808,290
808,290
Dividends
10
-
(240,000)
(240,000)
Balance at 31 December 2023
125,312
24,771,723
24,897,035
Hurstwood Holdings Limited
Company statement of changes in equity
For the year ended 31 December 2023
- 14 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2022
125,312
738,381
863,693
Year ended 31 December 2022:
Profit and total comprehensive income for the year
-
-
-
0
Dividends
10
-
(170,000)
(170,000)
Balance at 31 December 2022
125,312
568,381
693,693
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
-
0
Dividends
10
-
(240,000)
(240,000)
Balance at 31 December 2023
125,312
328,381
453,693
Hurstwood Holdings Limited
Group statement of cash flows
For the year ended 31 December 2023
- 15 -
2023
2022
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
27
2,875,183
1,108,095
Interest paid
(1,449,007)
(1,229,575)
Income taxes paid
(234,851)
(192,376)
Net cash inflow/(outflow) from operating activities
1,191,325
(313,856)
Investing activities
Purchase of tangible fixed assets
-
(27,346)
Amounts advanced to/from related parties
(330,968)
(1,591,406)
Net cash used in investing activities
(330,968)
(1,618,752)
Financing activities
Repayment of borrowings
(42,300)
-
Proceeds from new bank loans
-
4,072,500
Repayment of bank loans
(1,062,500)
(1,361,050)
Payment of finance leases obligations
(57,866)
(46,611)
Dividends paid to equity shareholders
(240,000)
(170,000)
Net cash (used in)/generated from financing activities
(1,402,666)
2,494,839
Net (decrease)/increase in cash and cash equivalents
(542,309)
562,231
Cash and cash equivalents at beginning of year
2,051,358
1,489,127
Cash and cash equivalents at end of year
1,509,049
2,051,358
Hurstwood Holdings Limited
Notes to the group financial statements
For the year ended 31 December 2023
- 16 -
1
Accounting policies
Company information

Hurstwood Holdings Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is 40 Peter Street, Manchester, M2 5GP.

 

The group consists of Hurstwood Holdings Limited and all of its subsidiaries.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. The principal accounting policies adopted are set out below.

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

 

1.2
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Hurstwood Holdings Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation.

 

The parent company has not presented it's profit and loss account as provided by Section 408 of the Companies Act 2006.

Hurstwood Holdings Limited
Notes to the group financial statements (continued)
For the year ended 31 December 2023
1
Accounting policies
(Continued)
- 17 -
1.3
Going concern

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

1.4
Turnover

Turnover is recognised to the extent that it is probable that the economic benefits will flow to the company and the revenue can be readily measured. Turnover is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

 

Turnover comprises revenue recognised by the company in respect of property rental income (comprising rents, service charge and insurance rents) accounted for on an accrual basis and the sale of property, all net of VAT.

 

Turnover from the sale of long term leases is recognised on legal completion and is measured at the purchase price plus any extras.

1.5
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Freehold land and buildings
25% on reducing balance
Plant and equipment
25% on reducing balance and straight line over 5 years

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.

1.6
Investment property

Investment property, which is property held to earn rentals and/or for capital appreciation, is measured using the fair value model and stated at it's fair value at the reporting end date. The surplus or deficit on revaluation is recognised in the income statement. Deferred tax is provided on these gains at the rate expected to apply when the property is sold. Any deferred tax assets created can only be offset against future gains. As these future gains are not certain the deferred tax assets will not be recognised.

 

Where fair value cannot be achieved without undue cost or effort, investment property is accounted for as tangible fixed assets.

 

1.7
Fixed asset investments

Investments in subsidiary undertakings are recognised at cost less any provision for impairment.

Hurstwood Holdings Limited
Notes to the group financial statements (continued)
For the year ended 31 December 2023
1
Accounting policies
(Continued)
- 18 -
1.8
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.

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.

Hurstwood Holdings Limited
Notes to the group financial statements (continued)
For the year ended 31 December 2023
1
Accounting policies
(Continued)
- 19 -
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.

Derecognition of financial liabilities

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

1.9
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.

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.

Hurstwood Holdings Limited
Notes to the group financial statements (continued)
For the year ended 31 December 2023
1
Accounting policies
(Continued)
- 20 -
1.10
Provisions

Provisions are recognised when the group has a legal or constructive present obligation as a result of a past event, it is probable that the group will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

1.11
Retirement benefits

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

1.12
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 obtained under finance lease contracts are capitalised in the balance sheet and depreciated over their estimated useful lives. The interest element of these obligations is charged to the profit or loss over the relevant period. The capital element of the future payments is treated as a liability.

 

Rentals paid under operating leases are charged to the profit or loss on a straight line basis over the period of the lease.

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.

 

Crucial judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

 

Valuation of investment property

Investment property is measured using the fair value model and as such requires significant judgement from the directors. The valuation has been based on the directors knowledge of the portfolio of investment properties taking account of geographical locations, estimated rental values and external valuations undertaken in the period.

3
Turnover

The turnover and profit before taxation are attributable to the one principal activity of the group.

Hurstwood Holdings Limited
Notes to the group financial statements (continued)
For the year ended 31 December 2023
- 21 -
4
Operating profit
2023
2022
£
£
Operating profit for the year is stated after charging:
Depreciation of owned tangible fixed assets
77,403
59,714
Operating lease charges
122,015
148,678
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
37,600
36,000
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
Directors
5
3
-
-
Office
43
39
-
-
Total
48
42
-
0
-
0

Their aggregate remuneration comprised:

Group
Company
2023
2022
2023
2022
£
£
£
£
Wages and salaries
1,359,491
1,110,613
-
0
-
0
Pension costs
56,842
41,265
-
0
-
0
1,416,333
1,151,878
-
0
-
0

The number of directors to whom retirement benefits were accruing in the year was 3 (2022: 2).

Hurstwood Holdings Limited
Notes to the group financial statements (continued)
For the year ended 31 December 2023
- 22 -
7
Directors' remuneration
2023
2022
£
£
Remuneration for qualifying services
417,897
341,007
Company pension contributions to defined contribution schemes
45,321
31,888
463,218
372,895
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2023
2022
£
£
Remuneration for qualifying services
96,000
89,760
Company pension contributions to defined contribution schemes
26,340
6,545
8
Interest payable and similar expenses
2023
2022
£
£
Interest on bank overdrafts and loans
1,436,278
1,217,380
Interest on finance leases and hire purchase contracts
7,856
6,141
Other interest
4,873
6,054
Total finance costs
1,449,007
1,229,575
9
Taxation
2023
2022
£
£
Current tax
UK corporation tax on profits for the current period
275,956
79,481
Adjustments in respect of prior periods
(4,697)
8,861
Total current tax
271,259
88,342
Deferred tax
Origination and reversal of timing differences
11,570
559,102
Total tax charge
282,829
647,444
Hurstwood Holdings Limited
Notes to the group financial statements (continued)
For the year ended 31 December 2023
9
Taxation
(Continued)
- 23 -

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

2023
2022
£
£
Profit before taxation
1,091,119
1,085,655
Expected tax charge based on the standard rate of corporation tax in the UK of 23.12% (2022: 19.00%)
252,267
206,274
Tax effect of expenses that are not deductible in determining taxable profit
4,613
36,525
Adjustments in respect of prior years
(4,697)
8,892
Effect of change in corporation tax rate
19,424
398,963
Depreciation on assets not qualifying for tax allowances
6,767
5,577
Deferred tax adjustments in respect of prior years
4,474
-
0
Enhanced capital allowances
(19)
(8,787)
Taxation charge
282,829
647,444

The main corporation tax rate increased from 19% to 25% with effect from 1st April 2023, significantly increasing the tax payable on profits earned.

10
Dividends
2023
2022
Recognised as distributions to equity holders:
£
£
Final paid
240,000
170,000
Hurstwood Holdings Limited
Notes to the group financial statements (continued)
For the year ended 31 December 2023
- 24 -
11
Tangible fixed assets
Group
Freehold land and buildings
Plant and equipment
Total
£
£
£
Cost
At 1 January 2023 and 31 December 2023
38,679
558,099
596,778
Depreciation and impairment
At 1 January 2023
29,496
130,806
160,302
Depreciation charged in the year
2,296
75,107
77,403
At 31 December 2023
31,792
205,913
237,705
Carrying amount
At 31 December 2023
6,887
352,186
359,073
At 31 December 2022
9,183
427,293
436,476
The company had no tangible fixed assets at 31 December 2023 or 31 December 2022.

The net book value of assets under hire purchase contracts are as follows:

 

Motor vehicles £227,377 (2022: £267,503).

12
Investment property
Group
Company
2023
2023
£
£
Fair value
At 1 January 2023 and 31 December 2023
48,630,419
-

The fair value of the investment property has been determined by the directors of the company, on an open market value for existing use basis. The valuation has been based on the directors' knowledge of the portfolio of investment properties taking into account of the geographical locations and their estimated rental value.

 

Investment properties with a value of £48,115,000 were valued by external professional valuers in May 2023. The third party valuations are not materially different to the value indicated in the financial statements.

Hurstwood Holdings Limited
Notes to the group financial statements (continued)
For the year ended 31 December 2023
12
Investment property
(Continued)
- 25 -
If investment properties were stated on an historical cost basis rather than a fair value basis, the amounts would have been included as follows:
Group
Company
2023
2022
2023
2022
£
£
£
£
Cost
37,228,654
37,284,073
-
-
Accumulated depreciation
-
-
-
-
Carrying amount
37,228,654
37,284,073
-
-
13
Subsidiaries

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

Name of undertaking
Address
Nature of business
Class of
% Held
shares held
Direct
Indirect
Hurstwood Fitness Centres Limited
Dormant
Ordinary
0
100.00
Hurstwood Estates (Midlands) Limited
Dormant
Ordinary
0
100.00
Hurstwood Estates Limited
Property Management company
Ordinary
100.00
-
Hurstwood Business Centres Limited
Dormant
Ordinary
100.00
-
Hurstwood Group 1 Limited
Investment Property Company
Ordinary
100.00
-
Hurstwood Investments UK Limited
Dormant
Ordinary
100.00
-
Hurstwood Living Limited
Dormant
Ordinary
0
100.00
Hurstwood Properties (Lancashire) Limited
Dormant
Ordinary
100.00
-
Hurstwood Properties (R) Limited
Investment Property Company
Ordinary
100.00
-
Hurstwood Properties (Rochdale) Limited
Dormant
Ordinary
100.00
-
Ribble Valley M.C Ltd
Dormant
Ordinary
100.00
-

Registered office addresses (all UK unless otherwise indicated):

40 Peter Street, Manchester, England, M2 5GP

All of the above subsidiaries are included in the consolidation.

 

The shares in Hurstwood Estates (Midlands) Limited, Hurstwood Fitness Centres Limited and Hurstwood Living Limited are all held indirectly through Hurstwood Group 1 Limited.

Hurstwood Holdings Limited
Notes to the group financial statements (continued)
For the year ended 31 December 2023
- 26 -
14
Debtors
Group
Company
2023
2022
2023
2022
Amounts falling due within one year:
£
£
£
£
Trade debtors
6,250,531
5,491,480
-
0
-
0
Amounts owed by group undertakings
-
-
2,430,000
2,650,000
Amounts owed by related undertakings
4,822,460
4,207,379
-
-
Other debtors
141,266
343,281
-
0
-
0
Prepayments and accrued income
1,236,431
1,355,342
-
0
-
0
12,450,688
11,397,482
2,430,000
2,650,000
15
Creditors: amounts falling due within one year
Group
Company
2023
2022
2023
2022
Notes
£
£
£
£
Bank loans
17
500,000
1,062,500
-
0
-
0
Obligations under finance leases
18
57,863
57,863
-
0
-
0
Trade creditors
3,457,650
2,944,818
-
0
-
0
Amounts owed to group undertakings
-
0
-
0
1,831,757
1,789,457
Amounts owed to related undertakings
3,267,270
3,270,245
12,000
12,000
Corporation tax payable
357,151
320,743
-
0
-
0
Other taxation and social security
585,979
431,331
-
-
Other creditors
956,360
639,782
-
0
-
0
Accruals and deferred income
1,946,641
1,927,236
20,000
-
0
11,128,914
10,654,518
1,863,757
1,801,457

Bank loans of £500,000 (2022: £500,000) disclosed under creditors falling due within one year are secured by way of a first legal mortgage and a first fixed charge over the properties owned by the group.

 

Bank loans of £Nil (2022: £562,500) included within creditors falling due within one year are secured by way of a fixed and floating charge over the property or undertakings of Hurstwood Estates Limited.

Hurstwood Holdings Limited
Notes to the group financial statements (continued)
For the year ended 31 December 2023
- 27 -
16
Creditors: amounts falling due after more than one year
Group
Company
2023
2022
2023
2022
Notes
£
£
£
£
Bank loans and overdrafts
17
24,950,000
25,450,000
-
0
-
0
Obligations under finance leases
18
95,695
153,558
-
0
-
0
Other borrowings
17
114,400
156,700
114,400
156,700
25,160,095
25,760,258
114,400
156,700

Bank loans of £24,950,000 (2022: £25,450,000) disclosed under creditors falling due after one year are secured by way of a first legal mortgage and a first fixed charge over the properties owned by the group.

17
Loans and overdrafts
Group
Company
2023
2022
2023
2022
£
£
£
£
Bank loans
25,450,000
26,512,500
-
0
-
0
Other loans
114,400
156,700
114,400
156,700
25,564,400
26,669,200
114,400
156,700
Payable within one year
500,000
1,062,500
-
0
-
0
Payable after one year
25,064,400
25,606,700
114,400
156,700

Bank loans have both capital and interest repayments. The bank loans mature between 2024 and 2027 and interest accrues on the debt between 2.10% and 2.95% plus SONIA per annum and at 2.95% + 2.0965% fixed.

18
Finance lease obligations
Group
Company
2023
2022
2023
2022
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
57,863
57,863
-
0
-
0
In two to five years
95,695
153,558
-
0
-
0
153,558
211,421
-
-
Hurstwood Holdings Limited
Notes to the group financial statements (continued)
For the year ended 31 December 2023
18
Finance lease obligations
(Continued)
- 28 -

The hire purchase contracts relate to plant and machinery which are subsequently included in fixed assets. The plant and machinery is used by related undertakings as part of the trade of the company.

 

The contracts include a small option to purchase fee at the end of the contract. Interest is charged on the hire purchase contracts at 4-5%.

19
Deferred taxation

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

Liabilities
Liabilities
2023
2022
Group
£
£
Accelerated capital allowances
67,779
56,209
Revaluations
1,631,986
1,631,986
1,699,765
1,688,195
The company has no deferred tax assets or liabilities.
Group
Company
2023
2023
Movements in the year:
£
£
Liability at 1 January 2023
1,688,195
-
Charge to profit or loss
11,570
-
Liability at 31 December 2023
1,699,765
-
20
Provisions for liabilities
Group
Company
2023
2022
2023
2022
£
£
£
£
Other provisions
63,420
84,019
-
-
Hurstwood Holdings Limited
Notes to the group financial statements (continued)
For the year ended 31 December 2023
20
Provisions for liabilities
(Continued)
- 29 -
Movements on provisions:
Other provisions
Group
£
At 1 January 2023
84,019
Utilisation of provision
(20,599)
At 31 December 2023
63,420

Included in other provisions is £63,420 which relates to historic unbilled rates.

The provision of unbilled rates is the director's best estimate of the groups obligation relating to previous accounting periods. The timing of any payments in this regards is unknown.

21
Retirement benefit schemes
2023
2022
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
56,842
41,265

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

22
Share capital
Group and company
2023
2022
2023
2022
Ordinary share capital
Number
Number
£
£
Issued and fully paid
A Ordinary Share of £1 each
100,250
100,250
100,250
100,250
B Ordinary Share of £1 each
12,531
12,531
12,531
12,531
C Ordinary Share of £1 each
12,531
12,531
12,531
12,531
125,312
125,312
125,312
125,312
23
Reserves

Consolidated retained earnings represents the accumulated profits less accumulated losses and distributions up to the reporting date.

Included in profit and loss reserves are non-distributable reserves of £10,164,077 (2022: £10,164,077).

Hurstwood Holdings Limited
Notes to the group financial statements (continued)
For the year ended 31 December 2023
- 30 -
24
Financial commitments, guarantees and contingent liabilities

The company has a fixed charge and negative pledge over 400 B Voting Ordinary Shares at par and 750 Deferred Shares at par in respect of Hurstwood Properties (R) Limited. At the year end, potential liability in respect of the security to NM Rothschild & Sons Limited amounted to £25,450,000 (2022: £25,950,000).

 

The company has given a cross guarantee in respect of a loan facility provided to Hurstwood Estates Limited. At 31 December 2023 an amount of £Nil (2022: £562,500) was outstanding in respect of this facility.

25
Operating lease commitments
Lessee

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

Group
Company
2023
2022
2023
2022
£
£
£
£
Within one year
76,177
134,210
-
-
Between two and five years
102,971
146,636
-
-
In over five years
4,328
2,217
-
-
183,476
283,063
-
-
26
Related party transactions
Transactions with related parties

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

 

Transactions between group entities which have been eliminated on consolidation are not disclosed within the financial statements.

 

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

Sales
Sales
2023
2022
£
£
Group
Purchase recharges to related undertakings
9,973,066
9,111,480
Management charges to related undertakings
2,340,000
1,716,000
Hurstwood Holdings Limited
Notes to the group financial statements (continued)
For the year ended 31 December 2023
26
Related party transactions
(Continued)
- 31 -

The following amounts were outstanding at the reporting end date:

Amounts due to related parties
2023
2022
£
£
Group
Balances in trade creditors
1,904,265
1,351,528
Balances included in amounts owed to related undertakings
3,267,270
3,270,245

The following amounts were outstanding at the reporting end date:

Amounts due from related parties
2023
2022
Balance
Balance
£
£
Group
Balances in trade debtors
5,458,802
4,611,732
Balances included in amounts owed by related undertakings
4,822,460
4,207,379
27
Cash generated from group operations
2023
2022
£
£
Profit for the year after tax
808,290
438,211
Adjustments for:
Taxation charged
282,829
647,444
Finance costs
1,449,007
1,229,575
Fair value gain on investment properties
-
0
(710,000)
Depreciation and impairment of tangible fixed assets
77,403
59,714
Decrease in provisions
(20,599)
-
Movements in working capital:
Increase in debtors
(1,330,415)
(2,258,440)
Increase in creditors
1,608,668
1,701,591
Cash generated from operations
2,875,183
1,108,095
Hurstwood Holdings Limited
Notes to the group financial statements (continued)
For the year ended 31 December 2023
- 32 -
28
Analysis of changes in net debt - group
1 January 2023
Cash flows
Other non-cash changes
31 December 2023
£
£
£
£
Cash at bank and in hand
2,051,358
(542,309)
-
1,509,049
Borrowings excluding overdrafts
(26,669,200)
1,104,800
-
(25,564,400)
Obligations under finance leases
(211,421)
57,866
(3)
(153,558)
(24,829,263)
620,357
(3)
(24,208,909)
29
Ultimate controlling party

The ultimate controlling party is S J Ashworth.

2023-12-312023-01-01falseCCH SoftwareCCH Accounts Production 2024.200Mr S J AshworthMs A L BeaumontMr S D AshworthMr Samuel David AshworthMr A C Parkfalsefalse047998962023-01-012023-12-3104799896bus:Director12023-01-012023-12-3104799896bus:CompanySecretaryDirector12023-01-012023-12-3104799896bus:Director22023-01-012023-12-3104799896bus:Director32023-01-012023-12-3104799896bus:CompanySecretary12023-01-012023-12-3104799896bus:Director42023-01-012023-12-3104799896bus:RegisteredOffice2023-01-012023-12-31047998962023-12-3104799896bus:Agent12023-01-012023-12-3104799896bus:Consolidated2023-01-012023-12-3104799896bus:Consolidated2022-01-012022-12-31047998962022-01-012022-12-3104799896bus:Consolidated2023-12-3104799896bus:Consolidated2022-12-3104799896core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-3104799896core:PlantMachinerybus:Consolidated2023-12-3104799896core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2022-12-3104799896core:PlantMachinerybus:Consolidated2022-12-3104799896core:ShareCapitalbus:Consolidated2023-12-3104799896core:ShareCapitalbus:Consolidated2022-12-3104799896core:ShareCapital2023-12-3104799896core:ShareCapital2022-12-3104799896core:RetainedEarningsAccumulatedLosses2023-12-3104799896core:ShareCapitalbus:Consolidated2021-12-3104799896core:RetainedEarningsAccumulatedLossesbus:Consolidated2021-12-3104799896core:RetainedEarningsAccumulatedLossesbus:Consolidated2022-12-3104799896core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3104799896core:ShareCapital2021-12-3104799896core:RetainedEarningsAccumulatedLosses2021-12-3104799896core:RetainedEarningsAccumulatedLosses2022-12-31047998962022-12-3104799896bus:Consolidated2021-12-3104799896core:LandBuildingscore:OwnedOrFreeholdAssets2023-01-012023-12-3104799896core:PlantMachinery2023-01-012023-12-3104799896core:UKTaxbus:Consolidated2023-01-012023-12-3104799896core:UKTaxbus:Consolidated2022-01-012022-12-3104799896bus:Consolidated12023-01-012023-12-3104799896bus:Consolidated12022-01-012022-12-3104799896core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2022-12-3104799896core:PlantMachinerybus:Consolidated2022-12-3104799896bus:Consolidated2022-12-3104799896core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-01-012023-12-3104799896core:PlantMachinerybus:Consolidated2023-01-012023-12-3104799896core:Subsidiary12023-01-012023-12-3104799896core:Subsidiary22023-01-012023-12-3104799896core:Subsidiary32023-01-012023-12-3104799896core:Subsidiary42023-01-012023-12-3104799896core:Subsidiary52023-01-012023-12-3104799896core:Subsidiary62023-01-012023-12-3104799896core:Subsidiary72023-01-012023-12-3104799896core:Subsidiary82023-01-012023-12-3104799896core:Subsidiary92023-01-012023-12-3104799896core:Subsidiary102023-01-012023-12-310479989612023-01-012023-12-3104799896core:Subsidiary112023-01-012023-12-3104799896core:Subsidiary212023-01-012023-12-3104799896core:Subsidiary312023-01-012023-12-3104799896core:Subsidiary412023-01-012023-12-3104799896core:Subsidiary512023-01-012023-12-3104799896core:Subsidiary612023-01-012023-12-3104799896core:Subsidiary712023-01-012023-12-3104799896core:CurrentFinancialInstruments2023-12-3104799896core:CurrentFinancialInstruments2022-12-3104799896core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3104799896core:CurrentFinancialInstrumentsbus:Consolidated2022-12-3104799896core:WithinOneYearbus:Consolidated2023-12-3104799896core:WithinOneYearbus:Consolidated2022-12-3104799896core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3104799896core:CurrentFinancialInstrumentscore:WithinOneYear2022-12-3104799896core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-12-3104799896core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2022-12-3104799896core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3104799896core:Non-currentFinancialInstrumentscore:AfterOneYear2022-12-3104799896core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-3104799896core:Non-currentFinancialInstrumentsbus:Consolidated2022-12-3104799896core:Non-currentFinancialInstruments2023-12-3104799896core:Non-currentFinancialInstruments2022-12-3104799896core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3104799896core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2022-12-3104799896core:WithinOneYear2023-12-3104799896core:WithinOneYear2022-12-3104799896core:BetweenTwoFiveYearsbus:Consolidated2023-12-3104799896core:BetweenTwoFiveYearsbus:Consolidated2022-12-3104799896core:BetweenTwoFiveYears2023-12-3104799896core:BetweenTwoFiveYears2022-12-3104799896bus:PrivateLimitedCompanyLtd2023-01-012023-12-3104799896bus:FRS1022023-01-012023-12-3104799896bus:Audited2023-01-012023-12-3104799896bus:ConsolidatedGroupCompanyAccounts2023-01-012023-12-3104799896bus:FullAccounts2023-01-012023-12-31xbrli:purexbrli:sharesiso4217:GBP