IRIS Accounts Production v25.1.3.33 05541349 director 1.9.23 31.8.24 31.8.24 Medium entities the wholesale distribution of office equipment and consumables. true false true true false false true false These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. Fair value model Ordinary "A" 1.00000 Ordinary "B" 1.00000 Ordinary "C" 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh055413492023-08-31055413492024-08-31055413492023-09-012024-08-31055413492022-08-31055413492022-09-012023-08-31055413492023-08-3105541349ns15:EnglandWales2023-09-012024-08-3105541349ns14:PoundSterling2023-09-012024-08-3105541349ns10:Director12023-09-012024-08-3105541349ns10:PrivateLimitedCompanyLtd2023-09-012024-08-3105541349ns10:MediumEntities2023-09-012024-08-3105541349ns10:Audited2023-09-012024-08-3105541349ns10:Medium-sizedCompaniesRegimeForDirectorsReport2023-09-012024-08-3105541349ns10:Medium-sizedCompaniesRegimeForAccounts2023-09-012024-08-3105541349ns10:FullAccounts2023-09-012024-08-3105541349ns10:OrdinaryShareClass12023-09-012024-08-3105541349ns10:OrdinaryShareClass22023-09-012024-08-3105541349ns10:OrdinaryShareClass32023-09-012024-08-3105541349ns10:CompanySecretary12023-09-012024-08-3105541349ns10:RegisteredOffice2023-09-012024-08-310554134912023-09-012024-08-310554134912022-09-012023-08-310554134922023-09-012024-08-310554134922022-09-012023-08-3105541349ns5:CurrentFinancialInstruments2024-08-3105541349ns5:CurrentFinancialInstruments2023-08-3105541349ns5:Non-currentFinancialInstruments2024-08-3105541349ns5:Non-currentFinancialInstruments2023-08-3105541349ns5:ShareCapital2024-08-3105541349ns5:ShareCapital2023-08-3105541349ns5:RevaluationReserve2024-08-3105541349ns5:RevaluationReserve2023-08-3105541349ns5:CapitalRedemptionReserve2024-08-3105541349ns5:CapitalRedemptionReserve2023-08-3105541349ns5:RetainedEarningsAccumulatedLosses2024-08-3105541349ns5:RetainedEarningsAccumulatedLosses2023-08-3105541349ns5:ShareCapital2022-08-3105541349ns5:RetainedEarningsAccumulatedLosses2022-08-3105541349ns5:RevaluationReserve2022-08-3105541349ns5:CapitalRedemptionReserve2022-08-3105541349ns5:ShareCapital2022-09-012023-08-3105541349ns5:RetainedEarningsAccumulatedLosses2022-09-012023-08-3105541349ns5:RevaluationReserve2022-09-012023-08-3105541349ns5:CapitalRedemptionReserve2022-09-012023-08-3105541349ns5:ShareCapital2023-09-012024-08-3105541349ns5:RetainedEarningsAccumulatedLosses2023-09-012024-08-3105541349ns5:RevaluationReserve2023-09-012024-08-3105541349ns5:CapitalRedemptionReserve2023-09-012024-08-3105541349ns5:PlantMachinery2023-09-012024-08-3105541349ns5:FurnitureFittings2023-09-012024-08-3105541349ns5:MotorVehicles2023-09-012024-08-3105541349ns5:ComputerEquipment2023-09-012024-08-310554134912023-09-012024-08-3105541349ns10:HighestPaidDirector2023-09-012024-08-3105541349ns10:HighestPaidDirector2022-09-012023-08-3105541349ns5:OwnedAssets2023-09-012024-08-3105541349ns5:OwnedAssets2022-09-012023-08-3105541349ns5:LeasedAssets2023-09-012024-08-3105541349ns5:LeasedAssets2022-09-012023-08-310554134942023-09-012024-08-310554134942022-09-012023-08-3105541349ns5:HirePurchaseContracts2023-09-012024-08-3105541349ns5:HirePurchaseContracts2022-09-012023-08-3105541349ns10:OrdinaryShareClass12022-09-012023-08-3105541349ns10:OrdinaryShareClass22022-09-012023-08-3105541349ns10:OrdinaryShareClass32022-09-012023-08-3105541349ns5:LandBuildings2023-08-3105541349ns5:PlantMachinery2023-08-3105541349ns5:FurnitureFittings2023-08-3105541349ns5:LandBuildings2023-09-012024-08-3105541349ns5:LandBuildings2024-08-3105541349ns5:PlantMachinery2024-08-3105541349ns5:FurnitureFittings2024-08-3105541349ns5:LandBuildings2023-08-3105541349ns5:PlantMachinery2023-08-3105541349ns5:FurnitureFittings2023-08-3105541349ns5:MotorVehicles2023-08-3105541349ns5:ComputerEquipment2023-08-3105541349ns5:MotorVehicles2024-08-3105541349ns5:ComputerEquipment2024-08-3105541349ns5:MotorVehicles2023-08-3105541349ns5:ComputerEquipment2023-08-3105541349ns5:MotorVehiclesns5:LeasedAssetsHeldAsLessee2023-09-012024-08-3105541349ns5:MotorVehiclesns5:LeasedAssetsHeldAsLessee2024-08-3105541349ns5:WithinOneYearns5:CurrentFinancialInstruments2024-08-3105541349ns5:WithinOneYearns5:CurrentFinancialInstruments2023-08-3105541349ns5:BetweenOneTwoYearsns5:Non-currentFinancialInstruments2024-08-3105541349ns5:BetweenOneTwoYearsns5:Non-currentFinancialInstruments2023-08-3105541349ns5:WithinOneYearns5:HirePurchaseContracts2024-08-3105541349ns5:WithinOneYearns5:HirePurchaseContracts2023-08-3105541349ns5:BetweenOneFiveYearsns5:HirePurchaseContracts2024-08-3105541349ns5:BetweenOneFiveYearsns5:HirePurchaseContracts2023-08-3105541349ns5:HirePurchaseContracts2024-08-3105541349ns5:HirePurchaseContracts2023-08-3105541349ns5:WithinOneYearns5:CurrentFinancialInstrumentsns5:HirePurchaseContracts2024-08-3105541349ns5:WithinOneYearns5:CurrentFinancialInstrumentsns5:HirePurchaseContracts2023-08-3105541349ns5:Secured2024-08-3105541349ns5:Secured2023-08-3105541349ns5:DeferredTaxation2023-08-3105541349ns5:DeferredTaxation2023-09-012024-08-3105541349ns5:DeferredTaxation2024-08-3105541349ns10:OrdinaryShareClass12024-08-3105541349ns10:OrdinaryShareClass22024-08-3105541349ns10:OrdinaryShareClass32024-08-3105541349ns5:RetainedEarningsAccumulatedLosses2023-08-3105541349ns5:RevaluationReserve2023-08-3105541349ns5:CapitalRedemptionReserve2023-08-31055413491ns10:Director12023-08-31055413491ns10:Director12022-08-31055413491ns10:Director12023-09-012024-08-31055413491ns10:Director12022-09-012023-08-31055413491ns10:Director12024-08-31055413491ns10:Director12023-08-31
REGISTERED NUMBER: 05541349 (England and Wales)















STRATEGIC REPORT, REPORT OF THE DIRECTOR AND

FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 AUGUST 2024

FOR

D SALES (U.K.) LIMITED

D SALES (U.K.) LIMITED (REGISTERED NUMBER: 05541349)






CONTENTS OF THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024




Page

Company Information 1

Strategic Report 2

Report of the Director 3

Report of the Independent Auditors 4

Income Statement 8

Other Comprehensive Income 9

Balance Sheet 10

Statement of Changes in Equity 11

Cash Flow Statement 12

Notes to the Cash Flow Statement 13

Notes to the Financial Statements 14


D SALES (U.K.) LIMITED

COMPANY INFORMATION
FOR THE YEAR ENDED 31 AUGUST 2024







DIRECTOR: J. P. Whitworth





SECRETARY: Miss C. Morris





REGISTERED OFFICE: Unit 4 Copley Valley Business Park
Copley Valley Road
Sowerby Bridge
West Yorkshire
HX6 2WA





REGISTERED NUMBER: 05541349 (England and Wales)





AUDITORS: Wyatt Morris Golland Ltd
Statutory Auditors
Park House
200 Drake Street
Rochdale
Lancashire
OL16 1PJ

D SALES (U.K.) LIMITED (REGISTERED NUMBER: 05541349)

STRATEGIC REPORT
FOR THE YEAR ENDED 31 AUGUST 2024

The director presents his strategic report for the year ended 31 August 2024.

The principle activity of the company under review was that of the wholesale distribution of office equipment and consumables.

Detailed figures are set out in the following statutory financial statements.

REVIEW OF BUSINESS
The company has continued to perform well during the financial year under difficult trading conditions in the wider business environment.

The company had a surge in sales during the year ended 31 August 2023 caused by the relief from covid 19 restrictions. During 2024, sales have since reduced down back to more normal levels and in line with pre-covid levels.
Gross profit margins have remained at similar levels at 25.9% (2023 - 24.9%). The pressure on sales prices has been slightly offset by an improvement to the Euro exchange rate from 2023 through to 2024 which has helped to offset the effect.

Although the difficult trading conditions are expected to continue, the director considers the main risk facing the company continues to be the Euro exchange rate, which has a direct impact on the pricing of goods from overseas. If exchange rates remain at current levels, then the director expects that the company will be able to further expand and increase market share while maintaining current levels of profitability.

PRINCIPAL RISKS AND UNCERTAINTIES
The main risks affecting the company continues to be that of the effect of the Euro exchange rate and the change to working practices for small to medium sized businesses, with a shift to working from home and a move towards the paperless office. .

There is therefore the potential for reduced demand for printed products. However, the directors are monitoring this situation closely and feel that the company is in a strong position to adapt quickly to changing market conditions, to increase its market share and maintain its overall position.

The company imports the majority of its products from the European Union and the Euro exchange rate has a direct impact on the company's gross profit margins. The directors are closely monitoring the exchange rates so that the risks can be managed as effectively as possible.

ON BEHALF OF THE BOARD:





J. P. Whitworth - Director


29 May 2025

D SALES (U.K.) LIMITED (REGISTERED NUMBER: 05541349)

REPORT OF THE DIRECTOR
FOR THE YEAR ENDED 31 AUGUST 2024

The director presents his report with the financial statements of the company for the year ended 31 August 2024.

DIVIDENDS
Interim dividends were paid during the year as follows:

6/9/2023 6/4/2024
£ £
Ordinary A 577,999 135,000
Ordinary B 1,001 20,000
Ordinary C 28,498 18,000

DIRECTOR
J. P. Whitworth was the sole director during the year under review.

His beneficial interest in the issued share capital of the company was as follows:

31.8.24 1.9.23
Ordinary "A" £1 shares 22,499 25,001
Ordinary "B" £1 shares - -
Ordinary "C" £1 shares - -

CHARITABLE DONATIONS AND EXPENDITURE
The company made charitable contributions of £37,123 during the year (2023 - £14,362).

STATEMENT OF DIRECTOR'S RESPONSIBILITIES
The director is responsible for preparing the Strategic Report, the Report of the Director and the financial statements in accordance with applicable law and regulations.

Company law requires the director to prepare financial statements for each financial year. Under that law the director has 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 director must not approve the financial statements unless he is satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the director is required to:

-select suitable accounting policies and then apply them consistently;
-make judgements and accounting estimates that are reasonable and prudent;
-prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

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

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the director is aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the company's auditors are unaware, and he has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

AUDITORS
The auditors, Wyatt Morris Golland Ltd, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





J. P. Whitworth - Director


29 May 2025

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
D SALES (U.K.) LIMITED

Opinion
We have audited the financial statements of D Sales (U.K.) Limited (the 'company') for the year ended 31 August 2024 which comprise the Income Statement, Other Comprehensive Income, Balance Sheet, Statement of Changes in Equity, Cash Flow Statement and Notes to the Cash Flow Statement, Notes to the Financial Statements, including a summary of 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:
-give a true and fair view of the state of the company's affairs as at 31 August 2024 and of its profit for the year then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-have been prepared in accordance with the requirements of the Companies Act 2006.

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 Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Other Matter
The financial statements for the year ended 31st August 2023 have not been audited, and therefore we do not express an opinion on the comparative figures for the prior period.

Conclusions relating to going concern
In auditing the financial statements, we have concluded that the director's 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 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 director with respect to going concern are described in the relevant sections of this report.

Other information
The director is responsible for the other information. The other information comprises the information in the Strategic Report and the Report of the Director, but does not include the financial statements and our Report of the Auditors thereon.

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.

In connection with our audit of the financial statements, 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 audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
- the information given in the Strategic Report and the Report of the Director for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Strategic Report and the Report of the Director have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report or the Report of the Director.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
- the financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of director's remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
D SALES (U.K.) LIMITED


Responsibilities of director
As explained more fully in the Statement of Director's Responsibilities set out on page three, the director is 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 director determines 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 director is responsible for assessing the 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 director either intends to liquidate the company or to cease operations, or has no realistic alternative but to do so.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
D SALES (U.K.) LIMITED


Auditors' 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 a Report of the Auditors 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.

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

-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 and experience of charities;

-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 charity, including the Charities Act 2011and Companies Act 2006 and

-we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence where necessary,

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

We assessed the susceptibility of the charity'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 to identify unusual transactions;

-assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias; 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;

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

-reviewing correspondence with HMRC.

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 for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
D SALES (U.K.) LIMITED


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 a Report of the Auditors 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.




Christian Morris Bsc ACA (Senior Statutory Auditor)
for and on behalf of Wyatt Morris Golland Ltd
Statutory Auditors
Park House
200 Drake Street
Rochdale
Lancashire
OL16 1PJ

29 May 2025

D SALES (U.K.) LIMITED (REGISTERED NUMBER: 05541349)

INCOME STATEMENT
FOR THE YEAR ENDED 31 AUGUST 2024

2024 2023
Notes £    £    £   

TURNOVER 13,164,095 15,413,916

Cost of sales 9,749,166 11,579,553
GROSS PROFIT 3,414,929 3,834,363

Distribution costs 206,044 270,718
Administrative expenses 2,051,922 2,036,956
2,257,966 2,307,674
1,156,963 1,526,689

Other operating income 19,960 17,811
OPERATING PROFIT 5 1,176,923 1,544,500

Interest receivable and similar income 29 12
1,176,952 1,544,512

Interest payable and similar expenses 6 61,229 68,124
PROFIT BEFORE TAXATION 1,115,723 1,476,388

Tax on profit 7 343,154 373,499
PROFIT FOR THE FINANCIAL YEAR 772,569 1,102,889

D SALES (U.K.) LIMITED (REGISTERED NUMBER: 05541349)

OTHER COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 AUGUST 2024

2024 2023
Notes £    £   

PROFIT FOR THE YEAR 772,569 1,102,889


OTHER COMPREHENSIVE INCOME
Company repurchase of own shares (125,625 ) (407,971 )
Transfer to capital redemption reserve 1,499 5,500
Transfer to revaluation reserve
Income tax relating to components of other
comprehensive income

-

-
OTHER COMPREHENSIVE INCOME FOR
THE YEAR, NET OF INCOME TAX

(124,126

)

(402,471

)
TOTAL COMPREHENSIVE INCOME FOR
THE YEAR

648,443

700,418

D SALES (U.K.) LIMITED (REGISTERED NUMBER: 05541349)

BALANCE SHEET
31 AUGUST 2024

2024 2023
Notes £    £    £   
FIXED ASSETS
Tangible assets 9 1,927,909 1,828,529
Investments 10 141,811 123,634
Investment property 11 190,000 190,000
2,259,720 2,142,163

CURRENT ASSETS
Stocks 12 1,003,440 1,486,845
Debtors 13 2,487,806 2,771,896
Cash at bank and in hand 11,108 240,877
3,502,354 4,499,618
CREDITORS
Amounts falling due within one year 14 3,752,323 4,356,998
NET CURRENT (LIABILITIES)/ASSETS (249,969 ) 142,620
TOTAL ASSETS LESS CURRENT
LIABILITIES

2,009,751

2,284,783

CREDITORS
Amounts falling due after more than one year 15 (205,470 ) (355,174 )

PROVISIONS FOR LIABILITIES 19 (81,895 ) (73,669 )
NET ASSETS 1,722,386 1,855,940

CAPITAL AND RESERVES
Called up share capital 20 25,001 26,500
Revaluation reserve 21 241,198 241,198
Capital redemption reserve 21 24,999 23,500
Retained earnings 21 1,431,188 1,564,742
SHAREHOLDERS' FUNDS 1,722,386 1,855,940

The financial statements were approved by the director and authorised for issue on 29 May 2025 and were signed by:





J. P. Whitworth - Director


D SALES (U.K.) LIMITED (REGISTERED NUMBER: 05541349)

STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 AUGUST 2024

Called up Capital
share Retained Revaluation redemption Total
capital earnings reserve reserve equity
£    £    £    £    £   
Balance at 1 September 2022 32,000 850,528 260,494 18,000 1,161,022

Changes in equity
Issue of share capital (5,500 ) - - - (5,500 )
Total comprehensive income - 714,214 (19,296 ) 5,500 700,418
Balance at 31 August 2023 26,500 1,564,742 241,198 23,500 1,855,940

Changes in equity
Issue of share capital (1,499 ) - - - (1,499 )
Dividends - (780,498 ) - - (780,498 )
Total comprehensive income - 646,944 - 1,499 648,443
Balance at 31 August 2024 25,001 1,431,188 241,198 24,999 1,722,386

D SALES (U.K.) LIMITED (REGISTERED NUMBER: 05541349)

CASH FLOW STATEMENT
FOR THE YEAR ENDED 31 AUGUST 2024

2024 2023
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 1,171,409 840,233
Interest paid (45,139 ) (59,228 )
Interest element of hire purchase payments paid (16,090 ) (8,896 )
Tax paid (379,092 ) (84,585 )
Net cash from operating activities 731,088 687,524

Cash flows from investing activities
Purchase of tangible fixed assets (277,863 ) (79,791 )
Purchase of fixed asset investments (18,177 ) -
Sale of tangible fixed assets 94,000 55,333
Interest received 29 12
Net cash from investing activities (202,011 ) (24,446 )

Cash flows from financing activities
Capital repayments in year (207,230 ) (321,953 )
Amount introduced by directors 712,999 -
Amount withdrawn by directors (358,492 ) (368,200 )
Share buyback (125,625 ) (316,152 )
Equity dividends paid (780,498 ) -
Net cash from financing activities (758,846 ) (1,006,305 )

Decrease in cash and cash equivalents (229,769 ) (343,227 )
Cash and cash equivalents at beginning of year 2 240,877 584,104

Cash and cash equivalents at end of year 2 11,108 240,877

D SALES (U.K.) LIMITED (REGISTERED NUMBER: 05541349)

NOTES TO THE CASH FLOW STATEMENT
FOR THE YEAR ENDED 31 AUGUST 2024

1. RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS

2024 2023
£    £   
Profit before taxation 1,115,723 1,476,388
Depreciation charges 142,634 109,509
(Profit)/loss on disposal of fixed assets (58,150 ) 20,483
Finance costs 61,229 68,124
Finance income (29 ) (12 )
1,261,407 1,674,492
Decrease/(increase) in stocks 483,405 (296,919 )
Increase in trade and other debtors (64,594 ) (619,597 )
(Decrease)/increase in trade and other creditors (508,809 ) 82,257
Cash generated from operations 1,171,409 840,233

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 31 August 2024
31.8.24 1.9.23
£    £   
Cash and cash equivalents 11,108 240,877
Year ended 31 August 2023
31.8.23 1.9.22
£    £   
Cash and cash equivalents 240,877 584,104


3. ANALYSIS OF CHANGES IN NET DEBT

At 1.9.23 Cash flow At 31.8.24
£    £    £   
Net cash
Cash at bank and in hand 240,877 (229,769 ) 11,108
240,877 (229,769 ) 11,108
Debt
Finance leases (147,159 ) (52,364 ) (199,523 )
Debts falling due within 1 year (129,516 ) 67,020 (62,496 )
Debts falling due after 1 year (239,452 ) 192,573 (46,879 )
(516,127 ) 207,229 (308,898 )
Total (275,250 ) (22,540 ) (297,790 )

D SALES (U.K.) LIMITED (REGISTERED NUMBER: 05541349)

NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2024

1. STATUTORY INFORMATION

D Sales (U.K.) Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the Company Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention as modified by the revaluation of certain assets.

Turnover
Turnover from the sale of goods as specified in the strategic report is recognised when all of the following conditions are satisfied:
- the company has transferred to the buyer the significant risks and rewards of ownership of the goods;
- the company retains neither continuing managerial involvement to the degree usually associated with
- ownership nor effective control over the goods sold;
- the amount of revenue can be measured reliably;
- it is probable that the economic benefits associated with the transaction can be measured reliably;
- the costs incurred or to be incurred in respect of the transaction can be measured reliably.
Specifically, revenue from the sale of goods is recognised when goods are delivered and legal title is passed, ans is measured at the fair value of the consideration received net of discounts, rebates and Value Added Tax.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter.
Plant and machinery - 25% on reducing balance
Fixtures and fittings - 25% on reducing balance
Motor vehicles - 25% on reducing balance
Computer equipment - 25% on reducing balance

Freehold land and buildings are not depreciated. The directors perform an annual review for impairment to ensure that the value of the property is in excess of the original cost.

At each balance sheet date, the Company reviews the carrying amounts of its property, plant and equipment to determine whether there is any indication that any items of property, plant and equipment have suffered an impairment loss. If any such indication exists, the recoverable amount of an 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 the assets, the Company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

If the recoverable amount of an asset is estimated to be less that its carrying amount, the carrying amount of the asset is reduced to its recoverable amount. Impairment loss is recognised as an expense immediately.

Where an impairment loss subsequently reverses, the carrying amount of the asset is increased to the revised estimate of its recoverable amount and would have been determined (net of depreciation) had no impairment loss be recognised for the asset in prior years. A reversal of an impairment loss is recognised as income immediately.

Investment property
Investment property is shown at most recent valuation. Any aggregate surplus or deficit arising from changes in fair value is recognised in profit or loss.

Long leasehold investment property has been valued by comparing similar properties that are available for sale on the market and making an appropriate valuation accordingly.

Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

D SALES (U.K.) LIMITED (REGISTERED NUMBER: 05541349)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 AUGUST 2024

2. ACCOUNTING POLICIES - continued

Financial instruments
Debtors

Trade and other debtors are recognised at the settlement amount due after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due.

Cash at bank and in hand

Cash at bank and in hand includes cash and short term highly liquid investments with a short maturity of three months or less from the date of acquisition or opening of the deposit or similar account.

Creditors and provisions

Creditors and provisions are recognised where the company has a present obligation resulting from a past event that will probably result in the transfer of funds to a third party and the amount due to settle the obligation can be measured or estimated reliably. Creditors and provisions are normally recognised at their settlement amount after allowing for any trade discounts due.

Financial Instruments

The company only has financial assets and financial liabilities of a kind that qualify as basic financial instruments. Basic financial instruments are initially recognised at transaction value and subsequently measured at their settlement value with the exception of bank loans which are subsequently measured at amortised cost using the effective interest method.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Foreign currencies
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

Hire purchase and leasing commitments
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter.

The interest element of these obligations is charged to 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 profit or loss on a straight line basis over the period of the lease.

Pension costs and other post-retirement benefits
The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to profit or loss in the period to which they relate.

D SALES (U.K.) LIMITED (REGISTERED NUMBER: 05541349)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 AUGUST 2024

2. ACCOUNTING POLICIES - continued

Investments
The investments are stated at fair value where they are readily ascertainable. Aggregate surpluses or deficits arising from changes in fair value are recognised in the profit and loss account. Where investment values are not readily ascertainable they are valued at cost.

3. CRITICAL ACCOUNTING JUDGEMENTS AND KEY SOURCES OF ESTIMATION UNCERTAINTY

In the process of applying the entity's accounting policies management have not made any judgements that would have a significant effect on the amounts recognised in the financial statements. No estimations have been made that would have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year.

4. EMPLOYEES AND DIRECTORS
2024 2023
£    £   
Wages and salaries 938,636 1,021,841
Social security costs 136,531 205,881
Other pension costs 17,992 14,566
1,093,159 1,242,288

The average number of employees during the year was as follows:
2024 2023

Sales 4 3
Technical 2 2
Administration 7 7
Warehouse 3 3
16 15

2024 2023
£    £   
Director's remuneration 303,044 241,383

Information regarding the highest paid director is as follows:
2024 2023
£    £   
Emoluments etc 303,044 241,383

5. OPERATING PROFIT

The operating profit is stated after charging/(crediting):

2024 2023
£    £   
Other operating leases 3,727 -
Depreciation - owned assets 70,129 109,509
Depreciation - assets on hire purchase contracts 72,504 -
(Profit)/loss on disposal of fixed assets (58,150 ) 20,483
Auditors' remuneration 14,000 -
Other non- audit services 7,664 -

D SALES (U.K.) LIMITED (REGISTERED NUMBER: 05541349)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 AUGUST 2024

6. INTEREST PAYABLE AND SIMILAR EXPENSES
2024 2023
£    £   
Factoring charges and interest 22,976 22,436
HMRC interest - 1,961
Mortgage interest 6,400 19,198
Loan interest 15,763 15,633
Hire purchase 16,090 8,896
61,229 68,124

7. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
2024 2023
£    £   
Current tax:
UK corporation tax 334,928 376,526

Deferred tax 8,226 (3,027 )
Tax on profit 343,154 373,499

Reconciliation of total tax charge included in profit and loss
The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below:

2024 2023
£    £   
Profit before tax 1,115,723 1,476,388
Profit multiplied by the standard rate of corporation tax in the UK of 25% (2023 -
21.515%)

278,931

317,645

Effects of:
Expenses not deductible for tax purposes 61,555 35,328
Adjustments to tax charge in respect of previous periods 2,668 104
Difference in deferred taxation at standard rate compared to year end rate - 20,422
Total tax charge 343,154 373,499

Tax effects relating to effects of other comprehensive income

2024
Gross Tax Net
£    £    £   
Company repurchase of own shares (125,625 ) - (125,625 )
Transfer to capital redemption reserve 1,499 - 1,499
Transfer to revaluation reserve
(124,126 ) - (124,126 )


D SALES (U.K.) LIMITED (REGISTERED NUMBER: 05541349)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 AUGUST 2024

7. TAXATION - continued
2023
Gross Tax Net
£    £    £   
Company repurchase of own shares (407,971 ) - (407,971 )
Transfer to capital redemption reserve 5,500 - 5,500
Transfer to revaluation reserve
(402,471 ) - (402,471 )

8. DIVIDENDS
2024 2023
£    £   
Ordinary "A" shares of £1 each
Interim 713,000 -
Ordinary "B" shares of £1 each
Interim 21,000 -
Ordinary "C" shares of £1 each
Interim 46,498 -
780,498 -

9. TANGIBLE FIXED ASSETS
Fixtures
Freehold Plant and and
property machinery fittings
£    £    £   
COST OR VALUATION
At 1 September 2023 1,500,000 124,294 293,897
Additions - 18,459 53,340
Disposals - - -
At 31 August 2024 1,500,000 142,753 347,237
DEPRECIATION
At 1 September 2023 - 80,929 253,205
Charge for year - 15,456 23,508
Eliminated on disposal - - -
At 31 August 2024 - 96,385 276,713
NET BOOK VALUE
At 31 August 2024 1,500,000 46,368 70,524
At 31 August 2023 1,500,000 43,365 40,692

D SALES (U.K.) LIMITED (REGISTERED NUMBER: 05541349)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 AUGUST 2024

9. TANGIBLE FIXED ASSETS - continued

Motor Computer
vehicles equipment Totals
£    £    £   
COST OR VALUATION
At 1 September 2023 399,990 80,819 2,399,000
Additions 187,062 19,002 277,863
Disposals (110,000 ) (15,484 ) (125,484 )
At 31 August 2024 477,052 84,337 2,551,379
DEPRECIATION
At 1 September 2023 179,805 56,532 570,471
Charge for year 93,110 10,559 142,633
Eliminated on disposal (75,195 ) (14,439 ) (89,634 )
At 31 August 2024 197,720 52,652 623,470
NET BOOK VALUE
At 31 August 2024 279,332 31,685 1,927,909
At 31 August 2023 220,185 24,287 1,828,529

Cost or valuation at 31 August 2024 is represented by:

Fixtures
Freehold Plant and and
property machinery fittings
£    £    £   
Valuation in 2022 321,598 - -
Cost 1,178,402 142,753 347,237
1,500,000 142,753 347,237

Motor Computer
vehicles equipment Totals
£    £    £   
Valuation in 2022 - - 321,598
Cost 477,052 84,337 2,229,781
477,052 84,337 2,551,379

If land and buildings had not been revalued they would have been included at the following historical cost:

2024 2023
£    £   
Cost 1,178,402 1,178,402

Freehold land and buildings are reviewed annually by the director. The director has compared the value of similar properties available for sale on the market and has revalued the property accordingly. There has been no change to the value of the property during the year.

D SALES (U.K.) LIMITED (REGISTERED NUMBER: 05541349)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 AUGUST 2024

9. TANGIBLE FIXED ASSETS - continued

Fixed assets, included in the above, which are held under hire purchase contracts are as follows:
Motor
vehicles
£   
COST OR VALUATION
Additions 162,517
Transfer to ownership 169,995
At 31 August 2024 332,512
DEPRECIATION
Charge for year 72,504
Transfer to ownership 42,499
At 31 August 2024 115,003
NET BOOK VALUE
At 31 August 2024 217,509

10. FIXED ASSET INVESTMENTS

Investments (neither listed nor unlisted) were as follows:
2024 2023
£    £   
Vehicle registration plates 141,811 123,634

The vehicle registration plates are valued at cost.

11. INVESTMENT PROPERTY
Total
£   
FAIR VALUE
At 1 September 2023
and 31 August 2024 190,000
NET BOOK VALUE
At 31 August 2024 190,000
At 31 August 2023 190,000

Long leasehold investment property was valued on an open market basis by the director who has compared similar properties in the area available for sale.

The director considers that the market value remains at a similar level.

The long leasehold land and buildings are held under lease for a term of 999 years of which 984 are unexpired.

Fair value at 31 August 2024 is represented by:
£   
Valuation in 2019 (5,400 )
Cost 195,400
190,000

D SALES (U.K.) LIMITED (REGISTERED NUMBER: 05541349)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 AUGUST 2024

11. INVESTMENT PROPERTY - continued

If the investment property had not been revalued it would have been included at the following historical cost:

2024 2023
£    £   
Cost 195,400 195,400
Aggregate depreciation (42,708 ) (42,708 )

12. STOCKS
2024 2023
£    £   
Stocks 1,003,440 1,486,845

13. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Trade debtors 2,378,035 2,314,149
Other debtors 2,514 21,184
Directors' current accounts - 348,684
Prepayments 107,257 87,879
2,487,806 2,771,896

14. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Bank loans and overdrafts (see note 16) 62,496 129,516
Hire purchase contracts (see note 17) 40,932 31,437
Trade creditors 2,386,910 2,680,393
Corporation tax 332,259 376,423
Social security and other taxes 33,237 162,936
VAT 420,165 468,756
Other creditors 7,584 -
Invoice discounting 379,375 374,492
Pension creditor 3,416 6,407
Directors' current accounts 5,823 -
Accruals and deferred income 80,126 126,638
3,752,323 4,356,998

15. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2024 2023
£    £   
Bank loans (see note 16) 46,879 239,452
Hire purchase contracts (see note 17) 158,591 115,722
205,470 355,174

16. LOANS

An analysis of the maturity of loans is given below:

2024 2023
£    £   
Amounts falling due within one year or on demand:
Bank loans 62,496 129,516

D SALES (U.K.) LIMITED (REGISTERED NUMBER: 05541349)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 AUGUST 2024

16. LOANS - continued
2024 2023
£    £   
Amounts falling due between one and two years:
Bank loans due in 1-5 years 46,879 239,452

17. LEASING AGREEMENTS

Minimum lease payments under hire purchase fall due as follows:

2024 2023
£    £   
Gross obligations repayable:
Within one year 53,657 44,129
Between one and five years 196,767 139,944
250,424 184,073

Finance charges repayable:
Within one year 12,725 12,692
Between one and five years 38,176 24,222
50,901 36,914

Net obligations repayable:
Within one year 40,932 31,437
Between one and five years 158,591 115,722
199,523 147,159

18. SECURED DEBTS

The following secured debts are included within creditors:

2024 2023
£    £   
Bank loans 109,375 368,968
Hire purchase contracts 199,523 147,159
308,898 516,127

The bank loan and invoice financing are secured by a first legal charge over the freehold property held at Unit 4 Copley Valley Business Park, Copley Valley Road, Sowerby Bridge, West Yorkshire together with a fixed and floating charge over the remaining assets of the company.

19. PROVISIONS FOR LIABILITIES
2024 2023
£    £   
Deferred tax 81,895 73,669

Deferred
tax
£   
Balance at 1 September 2023 73,669
Charge to Income Statement during year 8,226
Balance at 31 August 2024 81,895

D SALES (U.K.) LIMITED (REGISTERED NUMBER: 05541349)

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 AUGUST 2024

20. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2024 2023
value: £    £   
22,499 Ordinary "A" £1 22,499 26,500
(2023 - 26,500 )
1,251 Ordinary "B" £1 1,251 -
1,251 Ordinary "C" £1 1,251 -
25,001 26,500

21. RESERVES
Capital
Retained Revaluation redemption
earnings reserve reserve Totals
£    £    £    £   

At 1 September 2023 1,564,742 241,198 23,500 1,829,440
Profit for the year 772,569 772,569
Dividends (780,498 ) (780,498 )
Purchase of own shares (125,625 ) - 1,499 (124,126 )
At 31 August 2024 1,431,188 241,198 24,999 1,697,385

22. PENSION COMMITMENTS

The company operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund. The pension cost charge represents contributions payable by the company to the fund and amounted to £17,992 (2023 - £14,566).
Included in creditors for pension contributions not paid over at 31st August 2024 amounted to £3,416 (2023 - £6,407).

23. DIRECTOR'S ADVANCES, CREDITS AND GUARANTEES

The following advances and credits to a director subsisted during the years ended 31 August 2024 and 31 August 2023:

2024 2023
£    £   
J. P. Whitworth
Balance outstanding at start of year 348,684 -
Amounts advanced - 348,684
Amounts repaid (348,684 ) -
Amounts written off - -
Amounts waived - -
Balance outstanding at end of year - 348,684

The above overdrawn directors loan account was repaid on 9th September 2023 by dividend.

24. ULTIMATE CONTROLLING PARTY

The controlling party is J. P. Whitworth.