Acorah Software Products - Accounts Production 16.4.680 false true true 28 June 2023 29 June 2022 false false 14 August 2025 true true 29 June 2023 28 June 2024 28 June 2024 02726368 Mr Ravi Sharma Miss Emily Fowler 28 June 2024 iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 02726368 2023-06-28 02726368 2024-06-28 02726368 2023-06-29 2024-06-28 02726368 frs-core:CurrentFinancialInstruments 2024-06-28 02726368 frs-core:PlantMachinery 2024-06-28 02726368 frs-core:PlantMachinery 2023-06-28 02726368 frs-core:ShareCapital 2024-06-28 02726368 frs-core:RetainedEarningsAccumulatedLosses 2023-06-29 2024-06-28 02726368 frs-core:RetainedEarningsAccumulatedLosses 2024-06-28 02726368 frs-bus:ConsolidatedGroupCompanyAccounts 2023-06-29 2024-06-28 02726368 frs-core:DeferredTaxation 2023-06-28 02726368 frs-core:DeferredTaxation 2024-06-28 02726368 frs-core:AcceleratedTaxDepreciationDeferredTax 2024-06-28 02726368 frs-core:FurtherSpecificReserve1ComponentTotalEquity 2023-06-29 2024-06-28 02726368 frs-core:FurtherSpecificReserve1ComponentTotalEquity 2024-06-28 02726368 frs-core:CostValuation 2023-06-28 02726368 frs-core:AdditionsToInvestments 2024-06-28 02726368 frs-core:CostValuation 2024-06-28 02726368 frs-core:ProvisionsForImpairmentInvestments 2023-06-28 02726368 frs-core:ProvisionsForImpairmentInvestments 2024-06-28 02726368 frs-bus:Director1 2023-06-29 2024-06-28 02726368 frs-core:CurrentFinancialInstruments frs-core:WithinOneYear frs-bus:Consolidated 2023-06-28 02726368 frs-core:CurrentFinancialInstruments frs-core:WithinOneYear frs-bus:Consolidated 2024-06-28 02726368 frs-core:Non-currentFinancialInstruments frs-core:BetweenOneFiveYears frs-bus:Consolidated 2024-06-28 02726368 frs-bus:Consolidated 2023-06-28 02726368 frs-bus:Consolidated 2024-06-28 02726368 frs-bus:Consolidated 2023-06-29 2024-06-28 02726368 frs-core:CurrentFinancialInstruments frs-bus:Consolidated 2024-06-28 02726368 frs-core:Non-currentFinancialInstruments frs-bus:Consolidated 2024-06-28 02726368 frs-core:DevelopmentCostsCapitalisedDevelopmentExpenditure frs-bus:Consolidated 2023-06-29 2024-06-28 02726368 frs-core:FurnitureFittings frs-bus:Consolidated 2024-06-28 02726368 frs-core:FurnitureFittings frs-bus:Consolidated 2023-06-29 2024-06-28 02726368 frs-core:FurnitureFittings frs-bus:Consolidated 2023-06-28 02726368 frs-core:NetGoodwill frs-bus:Consolidated 2024-06-28 02726368 frs-core:NetGoodwill frs-bus:Consolidated 2023-06-29 2024-06-28 02726368 frs-core:NetGoodwill frs-bus:Consolidated 2023-06-28 02726368 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee frs-bus:Consolidated 2024-06-28 02726368 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee frs-bus:Consolidated 2023-06-29 2024-06-28 02726368 frs-core:LandBuildings frs-core:LeasedAssetsHeldAsLessee frs-bus:Consolidated 2023-06-28 02726368 frs-core:MotorVehicles frs-bus:Consolidated 2024-06-28 02726368 frs-core:MotorVehicles frs-bus:Consolidated 2023-06-29 2024-06-28 02726368 frs-core:MotorVehicles frs-bus:Consolidated 2023-06-28 02726368 frs-core:OtherResidualIntangibleAssets frs-bus:Consolidated 2024-06-28 02726368 frs-core:OtherResidualIntangibleAssets frs-bus:Consolidated 2023-06-29 2024-06-28 02726368 frs-core:OtherResidualIntangibleAssets frs-bus:Consolidated 2023-06-28 02726368 frs-core:PlantMachinery frs-bus:Consolidated 2024-06-28 02726368 frs-core:PlantMachinery frs-bus:Consolidated 2023-06-29 2024-06-28 02726368 frs-core:PlantMachinery frs-bus:Consolidated 2023-06-28 02726368 frs-core:RevaluationReserve frs-bus:Consolidated 2023-06-29 2024-06-28 02726368 frs-core:RevaluationReserve frs-bus:Consolidated 2024-06-28 02726368 frs-core:ShareCapital frs-bus:Consolidated 2024-06-28 02726368 frs-core:RetainedEarningsAccumulatedLosses frs-bus:Consolidated 2023-06-29 2024-06-28 02726368 frs-core:RetainedEarningsAccumulatedLosses frs-bus:Consolidated 2024-06-28 02726368 frs-countries:UnitedKingdom frs-bus:Consolidated 2023-06-29 2024-06-28 02726368 frs-bus:PrivateLimitedCompanyLtd frs-bus:Consolidated 2023-06-29 2024-06-28 02726368 frs-bus:FullAccounts frs-bus:Consolidated 2023-06-29 2024-06-28 02726368 frs-bus:MediumEntities frs-bus:Consolidated 2023-06-29 2024-06-28 02726368 frs-bus:Audited frs-bus:Consolidated 2023-06-29 2024-06-28 02726368 frs-bus:Medium-sizedCompaniesRegimeForAccounts frs-bus:Consolidated 2023-06-29 2024-06-28 02726368 frs-bus:Medium-sizedCompaniesRegimeForDirectorsReport frs-bus:Consolidated 2023-06-29 2024-06-28 02726368 frs-bus:OrdinaryShareClass1 frs-bus:Consolidated 2023-06-29 2024-06-28 02726368 frs-bus:OrdinaryShareClass1 frs-bus:Consolidated 2024-06-28 02726368 frs-core:DeferredTaxation frs-bus:Consolidated 2023-06-28 02726368 frs-core:DeferredTaxation frs-bus:Consolidated 2024-06-28 02726368 frs-core:AcceleratedTaxDepreciationDeferredTax frs-bus:Consolidated 2024-06-28 02726368 frs-core:FurtherSpecificReserve1ComponentTotalEquity frs-bus:Consolidated 2023-06-29 2024-06-28 02726368 frs-core:FurtherSpecificReserve1ComponentTotalEquity frs-bus:Consolidated 2024-06-28 02726368 frs-bus:Director1 frs-bus:Consolidated 2023-06-29 2024-06-28 02726368 frs-bus:CompanySecretary1 frs-bus:Consolidated 2023-06-29 2024-06-28 02726368 1 frs-bus:Consolidated 2023-06-29 2024-06-28 02726368 frs-countries:EnglandWales frs-bus:Consolidated 2023-06-29 2024-06-28 02726368 frs-core:Subsidiary1 frs-bus:Consolidated 2023-06-29 2024-06-28 02726368 frs-core:Subsidiary1 frs-bus:Consolidated 2024-06-28 02726368 frs-core:Subsidiary1 1 frs-bus:Consolidated 2023-06-29 2024-06-28 02726368 frs-core:Subsidiary2 frs-bus:Consolidated 2023-06-29 2024-06-28 02726368 frs-core:Subsidiary2 frs-bus:Consolidated 2024-06-28 02726368 frs-core:Subsidiary2 2 frs-bus:Consolidated 2023-06-29 2024-06-28 02726368 2022-06-28 02726368 2023-06-28 02726368 2022-06-29 2023-06-28 02726368 frs-core:CurrentFinancialInstruments 2023-06-28 02726368 frs-core:ShareCapital 2022-06-28 02726368 frs-core:ShareCapital 2023-06-28 02726368 frs-core:RetainedEarningsAccumulatedLosses frs-core:PreviouslyStatedAmount 2022-06-28 02726368 frs-core:RetainedEarningsAccumulatedLosses 2023-06-28 02726368 frs-core:FurtherSpecificReserve1ComponentTotalEquity 2022-06-28 02726368 frs-core:FurtherSpecificReserve1ComponentTotalEquity 2023-06-28 02726368 frs-core:CurrentFinancialInstruments frs-core:WithinOneYear frs-bus:Consolidated 2023-06-28 02726368 frs-core:Non-currentFinancialInstruments frs-core:BetweenOneFiveYears frs-bus:Consolidated 2023-06-28 02726368 frs-bus:Consolidated 2022-06-28 02726368 frs-bus:Consolidated 2023-06-28 02726368 frs-bus:Consolidated 2022-06-29 2023-06-28 02726368 frs-core:CurrentFinancialInstruments frs-bus:Consolidated 2023-06-28 02726368 frs-core:Non-currentFinancialInstruments frs-bus:Consolidated 2023-06-28 02726368 frs-core:RevaluationReserve frs-bus:Consolidated 2022-06-28 02726368 frs-core:RevaluationReserve frs-bus:Consolidated 2023-06-28 02726368 frs-core:ShareCapital frs-bus:Consolidated 2022-06-28 02726368 frs-core:ShareCapital frs-bus:Consolidated 2023-06-28 02726368 frs-core:RetainedEarningsAccumulatedLosses frs-bus:Consolidated 2022-06-29 2023-06-28 02726368 frs-core:RetainedEarningsAccumulatedLosses frs-core:PreviouslyStatedAmount frs-bus:Consolidated 2022-06-28 02726368 frs-core:RetainedEarningsAccumulatedLosses frs-bus:Consolidated 2023-06-28 02726368 frs-countries:UnitedKingdom frs-bus:Consolidated 2022-06-29 2023-06-28 02726368 frs-bus:OrdinaryShareClass1 frs-bus:Consolidated 2022-06-29 2023-06-28 02726368 frs-core:AcceleratedTaxDepreciationDeferredTax frs-bus:Consolidated 2023-06-28 02726368 frs-core:FurtherSpecificReserve1ComponentTotalEquity frs-bus:Consolidated 2022-06-28 02726368 frs-core:FurtherSpecificReserve1ComponentTotalEquity frs-bus:Consolidated 2023-06-28 02726368 1 frs-bus:Consolidated 2022-06-29 2023-06-28
Registered number: 02726368
Paramount Retail Group Holdings Limited
Strategic Report, Director's Report and
Financial Statements
For The Year Ended 28 June 2024
Contents
Page
Strategic Report 1—2
Director's Report 3—4
Independent Auditor's Report 5—8
Consolidated Profit and Loss Account 9
Consolidated Statement of Comprehensive Income 10
Consolidated Balance Sheet 11—12
Company Balance Sheet 13—14
Consolidated Statement of Changes in Equity 15
Company Statement of Changes in Equity 16
Consolidated Statement of Cash Flows 17
Notes to the Consolidated Statement of Cash Flows 18
Company Statement of Cash Flows 19
Notes to the Company Statement of Cash Flows 20
Notes to the Financial Statements 21—33
Page 1
Strategic Report
The director presents his strategic report for the year ended 28 June 2024.
Review of the Business
The Directors are pleased to report a resilient financial performance for the year ended 28 June 2024, maintaining profitability despite a challenging trading environment and constrained supply of key product lines.
During the year, the business was significantly impacted by inconsistent supply from several key brand manufacturing partners.  These supply issues disrupted the availability of core product ranges and adversely affected the company’s ability to fulfil customer demand at optimal service levels.  The inconsistency in factory output, caused by a combination of raw material shortages and operational delays at brand partner facilities, restricted revenue growth opportunities and limited the company’s ability to build momentum in otherwise buoyant demand segments.
Despite these challenges, the group generated a turnover of £34,911,433 (2023: £31,277,677), a relatively stable performance that reflects successful mitigation strategies including the sourcing of substitute products, realignment of promotional activity, and strengthened customer communication. The Directors believe this result demonstrates the business’s resilience and ability to adapt its operations under pressure.
Profit after tax for the year was £252,006 (2023: £695,087), reflecting both the gross margin impact of substituted product lines and a notable increase in financing costs to £386,451 (2023: £150,504), in part driven by higher interest rates on working capital facilities.  
EBITDA for the year was £969,468 (2023: £1,307,377), and administrative expenses increased slightly to £3,551,661 (2023: £3,313,744), primarily due to strategic investments in acquisitions, commercial resource and technology, as well as additional consultancy and compliance support.
Strategically, the business continued to evolve its model from a traditional wholesale operation to a value-led distribution partnership.  This transition has been supported by a newly established internal sales team focused on building deeper commercial relationships with key retail partners. This approach enables the company to deliver merchandising and brand execution support, reinforcing customer loyalty and differentiating Vital Pet Group from passive wholesalers.
The company also progressed in broadening its customer profile and deepening engagement with strategic brand owners.  Exclusive distribution partnerships remain a core focus, as does the identification of emerging pet care brands that align with evolving consumer demand.  Strengthening supplier relationships and investing in management capability remain central to the company’s forward strategy.
While the independent pet retail channel continues to provide a stable base of business, the company recognises future growth opportunities exist across an increasingly diverse set of retail channels, including digitally native platforms and omnichannel operators.
The Directors acknowledge that trading conditions are likely to remain demanding over the next 12 months, particularly in light of ongoing cost inflation and global supply imbalances. However, they remain confident that the company’s strategic positioning, operational discipline, and strong customer partnerships will continue to support sustainable performance in the year ahead.
Principal Risks and Uncertainties
The Directors regularly review the key risks facing the business and take appropriate steps to mitigate their potential impact.  The most significant risks identified during the year relate to supply chain reliability, inflationary cost pressures, and shifts in consumer behaviour.
Supply Chain Risk: The business remains dependent on the operational performance of third-party manufacturing partners. Disruption to supply, particularly of exclusive or high-volume SKUs can materially impact the company’s ability to meet customer expectations. To mitigate this, the company has increased its focus on supplier diversification, established closer links with upstream manufacturing operations, and invested in stock profiling to manage availability more effectively.
...CONTINUED
Page 1
Page 2
Principal Risks and Uncertainties - continued
Cost Inflation and Financing Risk: The wider inflationary environment, particularly in logistics, packaging, and energy, has placed pressure on margins and working capital. Additionally, higher interest rates have increased the cost of debt. The company continues to monitor cost trends closely and has taken proactive steps to manage overheads, negotiate revised terms with key stakeholders, and enhance pricing discipline.
Market and Channel Risk: As consumer behaviour continues to evolve, particularly the shift toward online retail, the company faces risks related to changing demand patterns and increased competition from non-traditional players. The business has responded by diversifying its channel mix and investing in customer insight to better align its offer with emerging needs.
The Directors remain vigilant in their assessment of both macroeconomic and industry-specific risks, supported by ongoing investment in governance, compliance, and internal controls.
Future Developments
Looking ahead, the gruup intends to continue progressing its strategic transformation from a transactional wholesaler to a value-led, insight-driven distribution partner.This includes:
  • Expanding its exclusive brand portfolio through deeper collaboration with both established and emerging suppliers.
  • Enhancing customer engagement via improved digital ordering tools, merchandising support, and account management capability.
  • Leveraging technology to improve forecasting, stock control, and service delivery.
  • Exploring potential acquisition opportunities that complement the company’s core competencies and provide access to new customer segments or product categories
The business will also continue to build its omnichannel presence, supporting customers across traditional retail, e-commerce, and hybrid platforms. Investment in people, processes, and systems will remain a priority to ensure scalable, sustainable growth.
On behalf of the board
Mr Ravi Sharma
Director
14 August 2025
Page 2
Page 3
Director's Report
The director presents his report and the financial statements for the year ended 28 June 2024.
Principal Activity
The group's principal activity continues to be that of holding company.
Directors
The director who held office during the year were as follows:
Mr Ravi Sharma
Research and Development
While the company does not engage in traditional research and development in a scientific or manufacturing sense, it continues to invest in commercial innovation that supports long-term value creation.  This includes ongoing work to refine category management practices, improve data-driven decision-making, and test new service propositions with both suppliers and customers.  In addition, Vital Pet Group continues to evaluate emerging consumer trends, particularly in health, nutrition, and sustainability to inform future product and partner selection.
The Directors consider these activities to be strategically important and aligned with the business’s objective to remain agile, relevant, and differentiated in a competitive marketplace.
Matters covered in the Strategic Report
Disclosures required under s416(4) of the Companies Act 2006 are commented upon in the Strategic Report as the director consider them to be of strategic importance to the business.
Statement of Director's Responsibilities
The director is responsible for preparing the Strategic Report, the Director's Report 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, comprising FRS102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', and applicable law). Under company law the director 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 company and the group and of the profit or loss of the group for that period. In preparing the financial statements the director is required to:
  • select suitable accounting policies and then apply them consistently;
  • make judgments and accounting estimates that are reasonable and prudent;
  • state whether applicable United Kingdom Accounting Standards, comprising FRS102, have been followed subject to any material departures disclosed and explained in the financial statements;
  • 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 and group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group and enable them to ensure that the financial statements comply with the Companies Act 2006. He is also responsible for safeguarding the assets of the company and the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
The director is responsible for the maintenance and integrity of the corporate and financial information included on the company's website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.
Page 3
Page 4
Statement of Disclosure of Information to Auditors
In the case of each director in office at the date the Director's Report is approved:
  • so far as the director is aware, there is no relevant audit information of which the company and group's auditors are unaware; and
  • they have taken all the steps that they ought to have taken as directors in order to make themselves aware of any relevant audit information and to establish that the company and group's auditors are aware of that information.
Independent Auditors
The auditors, De Montfort Advisory Limited, have indicated their willingness to continue in office and a resolution concerning their re-appointment will be proposed at the Annual General Meeting.
On behalf of the board
Mr Ravi Sharma
Director
14 August 2025
Page 4
Page 5
Independent Auditor's Report
Opinion
We have audited the financial statements of Paramount Retail Group Holdings Limited (the "parent company") and its subsidiaries (the "group") for the year ended 28 June 2024 which comprise the Consolidated Profit and Loss Account, Consolidated Statement of Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes of Equity, Company Statement of Changes of Equity, Consolidated Cash Flow Statement, Company Cash Flow Statement and the related notes, 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 (United Kingdom Generally Accepted Accounting Practice), including FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland".
In our opinion the financial statements:
  • give a true and fair view of the state of the group's and of the parent company's affairs as at 28 June 2024 and of the group's profit/(loss) 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 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 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 group and parent company's ability to continue as a going concern for a period of at least 12 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 director is 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. 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.
Page 5
Page 6
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 Director's Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
  • the Strategic Report and Director's Report 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 group and parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report or the Director's 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:
  • adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
  • the parent company financial statements are not in agreement with the accounting records or 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.
Responsibilities of Directors
As explained more fully in the Director's Responsibilities Statement set out on page 3—4, 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 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 director is responsible for assessing the group and 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 group or the parent company or to cease operations, or have no realistic alternative but to do so.
Page 6
Page 7
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.
The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below: 
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;
  • 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 the Companies Act 2006, taxation legislation and data protection, anti-bribery, employment, environmental and health and safety legislation;
  • we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence; and
  • 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 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.
Based on this understanding we designed our audit procedures to identify non-compliance with such laws and regulations. Where the risk was considered to be higher, we performed audit procedures to address each identified fraud risk. These procedures included: testing manual journals; reviewing the financial statement disclosures and testing to supporting documentation; performing analytical procedures; and enquiring of management, and were designed to provide reasonable assurance that the financial statements were free from fraud or error.
Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, the further removed non-compliance with laws and regulations (irregularities) is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation. We are not responsible for preventing non-compliance and cannot be expected to detect noncompliance with all laws and regulations.
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
Page 7
Page 8
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 that 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.
Sandip Kumar (Senior Statutory Auditor)
for and on behalf of De Montfort Advisory Limited , Statutory Auditor
14 August 2025
De Montfort Advisory Limited
T/A Pinnacle Accountants
32 De Montfort Street
Leicester
LE1 7GD
Page 8
Page 9
Consolidated Profit and Loss Account
2024 2023
Notes £ £
TURNOVER 3 34,911,433 31,277,677
Cost of sales (31,536,763 ) (26,799,343 )
GROSS PROFIT 3,374,670 4,478,334
Administrative expenses (3,551,661 ) (3,313,774 )
Other operating income 1,000,000 -
OPERATING PROFIT 5 823,009 1,164,560
Interest payable and similar charges 9 (386,451 ) (150,504 )
PROFIT BEFORE TAXATION 436,558 1,014,056
Tax on Profit 10 (184,552 ) (318,969 )
PROFIT AFTER TAXATION BEING PROFIT FOR THE FINANCIAL YEAR ATTRIBUTABLE TO THE OWNERS OF THE PARENT 252,006 695,087
The notes on pages 18 to 33 form part of these financial statements.
Page 9
Page 10
Consolidated Statement of Comprehensive Income
2024 2023
£ £
PROFIT FOR THE FINANCIAL YEAR 252,006 695,087
OTHER COMPREHENSIVE INCOME FOR THE YEAR - -
TOTAL COMPREHENSIVE INCOME FOR THE YEAR ATTRIBUTABLE TO THE OWNERS OF THE PARENT 252,006 695,087
Page 10
Page 11
Consolidated Balance Sheet
Registered number: 02726368
2024 2023
Notes £ £ £ £
FIXED ASSETS
Intangible Assets 11 (509,195 ) (621,878 )
Tangible Assets 12 2,355,028 2,592,995
1,845,833 1,971,117
CURRENT ASSETS
Stocks 14 2,136,368 1,816,236
Debtors 15 12,828,152 13,352,081
Cash at bank and in hand 13,280 45,388
14,977,800 15,213,705
Creditors: Amounts Falling Due Within One Year 16 (5,997,528 ) (6,461,969 )
NET CURRENT ASSETS (LIABILITIES) 8,980,272 8,751,736
TOTAL ASSETS LESS CURRENT LIABILITIES 10,826,105 10,722,853
Creditors: Amounts Falling Due After More Than One Year 17 (200,000 ) (400,000 )
PROVISIONS FOR LIABILITIES
Deferred Taxation 19 (520,404 ) (469,158 )
NET ASSETS 10,105,701 9,853,695
CAPITAL AND RESERVES
Called up share capital 21 100,000 100,000
Revaluation reserve 1,763,023 1,763,023
Fair value reserve - 602,906
Profit and Loss Account 8,242,678 7,387,766
SHAREHOLDERS' FUNDS 10,105,701 9,853,695
Page 11
Page 12
On behalf of the board
Mr Ravi Sharma
Director
14 August 2025
The notes on pages 18 to 33 form part of these financial statements.
Page 12
Page 13
Company Balance Sheet
Registered number: 02726368
2024 2023
Notes £ £ £ £
FIXED ASSETS
Tangible Assets 12 200,000 200,000
Investments 13 6,297,806 6,297,706
6,497,806 6,497,706
CURRENT ASSETS
Debtors 15 4,950,000 4,950,000
Cash at bank and in hand 2,453 -
4,952,453 4,950,000
Creditors: Amounts Falling Due Within One Year 16 (6,377,082 ) (6,363,228 )
NET CURRENT ASSETS (LIABILITIES) (1,424,629 ) (1,413,228 )
TOTAL ASSETS LESS CURRENT LIABILITIES 5,073,177 5,084,478
PROVISIONS FOR LIABILITIES
Deferred Taxation 19 (50,000 ) (12,509 )
NET ASSETS 5,023,177 5,071,969
CAPITAL AND RESERVES
Called up share capital 21 100,000 100,000
Fair value reserve - 602,906
Profit and Loss Account 4,923,177 4,369,063
SHAREHOLDERS' FUNDS 5,023,177 5,071,969
Page 13
Page 14
In accordance with section 408(3) of the Companies Act 2006, the company has not presented its own profit and loss account and the related notes. The company's loss for the year was £(48,792 ) (2023: £ profit/(loss)).
On behalf of the board
Mr Ravi Sharma
Director
14 August 2025
The notes on pages 18 to 33 form part of these financial statements.
Page 14
Page 15
Consolidated Statement of Changes in Equity
Share Capital Revaluation reserve Fair value reserve Profit and Loss Account Total
£ £ £ £ £
As at 29 June 2022 100,000 1,763,023 602,906 6,692,679 9,158,608
Profit for the year and total comprehensive income - - - 695,087 695,087
As at 28 June 2023 and 29 June 2023 100,000 1,763,023 602,906 7,387,766 9,853,695
Profit for the year and total comprehensive income - - - 252,006 252,006
Transfer to/from Fair value reserve - - - 602,906 602,906
Transfer to/from Profit & Loss Account - - (602,906 ) - (602,906)
As at 28 June 2024 100,000 1,763,023 - 8,242,678 10,105,701
Page 15
Page 16
Company Statement of Changes in Equity
Share Capital Fair value reserve Profit and Loss Account Total
£ £ £ £
As at 29 June 2022 100,000 602,906 4,369,063 5,071,969
As at 28 June 2023 and 29 June 2023 100,000 602,906 4,369,063 5,071,969
Loss for the year and total comprehensive income - - (48,792 ) (48,792)
Transfer to/from Fair value reserve - - 602,906 602,906
Transfer to/from Profit & Loss Account - (602,906 ) - (602,906)
As at 28 June 2024 100,000 - 4,923,177 5,023,177
Page 16
Page 17
Consolidated Statement of Cash Flows
2024 2023
Notes £ £
Cash flows from operating activities
Net cash generated from/(used in) operations 1 842,763 (76,214 )
Interest paid (386,451 ) (150,504 )
Tax paid (35,683 ) -
Net cash generated from/(used in) operating activities 420,629 (226,718 )
Cash flows from investing activities
Purchase of tangible assets (21,175 ) (129,714 )
Proceeds from disposal of tangible assets - 950,000
Net cash (used in)/generated from investing activities (21,175 ) 820,286
Cash flows from financing activities
Repayment of bank borrowings (200,000 ) (200,000 )
Repayment of other loans (231,662) (1,132,135)
Repayment of finance leases - (8,746 )
Amount introduced by directors 100 500,000
Net cash used in financing activities (431,562 ) (840,881 )
Decrease in cash and cash equivalents (32,108 ) (247,313 )
Cash and cash equivalents at beginning of year 2 45,388 292,701
Cash and cash equivalents at end of year 2 13,280 45,388
Page 17
Page 18
Notes to the Consolidated Statement of Cash Flows
1. Reconciliation of profit for the financial year to cash generated from/(used in) operations
2024 2023
£ £
Profit for the financial year 252,006 695,087
Adjustments for:
Tax on profit 184,552 318,969
Interest expense 386,451 150,504
Amortisation of intangible assets (112,683 ) (112,683 )
Depreciation of tangible assets 259,142 255,500
Movements in working capital:
(Increase)/decrease in stocks (320,132 ) 612,756
Decrease/(increase) in trade and other debtors 523,929 (265,206 )
Decrease in trade and other creditors (330,502 ) (1,731,141 )
Net cash generated from/(used in) operations 842,763 (76,214 )
2. Cash and cash equivalents
Cash and cash equivalents, as stated in the Statement of Cash Flows, relates to the following items in the Balance Sheet:
2024 2023
£ £
Cash at bank and in hand 13,280 45,388
3. Analysis of changes in net debt
As at 29 June 2023 Cash flows As at 28 June 2024
£ £ £
Cash at bank and in hand 45,388 (32,108) 13,280
Debts falling due within one year (2,508,917 ) 231,662 (2,277,255 )
Debts falling due after more than one year (400,000) 200,000 (200,000)
(2,863,529) 399,554 (2,463,975)
Page 18
Page 19
Company Statement of Cash Flows
2024 2023
Notes £ £
Cash flows from operating activities
Net cash generated from/(used in) operations 1 2,453 (950,000 )
Net cash generated from/(used in) operating activities 2,453 (950,000 )
Cash flows from investing activities
Proceeds from disposal of tangible assets - 950,000
Purchase of investment in subsidiary undertaking (100 ) -
Net cash (used in)/generated from investing activities (100 ) 950,000
Cash flows from financing activities
Amount introduced by directors 100 -
Increase in cash and cash equivalents 2,453 -
Cash and cash equivalents at beginning of year 2 - -
Cash and cash equivalents at end of year 2 2,453 -
Page 19
Page 20
Notes to the Company Statement of Cash Flows
1. Reconciliation of loss for the financial year to cash generated from/(used in) operations
2024 2023
£ £
Loss for the financial year (48,792 ) -
Adjustments for:
Tax on loss 45,792 -
Movements in working capital:
Increase in trade and other debtors - (950,000 )
Increase in trade and other creditors 5,453 -
Net cash generated from/(used in) operations 2,453 (950,000 )
2. Cash and cash equivalents
Cash and cash equivalents, as stated in the Statement of Cash Flows, relates to the following items in the Balance Sheet:
2024 2023
£ £
Cash at bank and in hand 2,453 -
3. Analysis of changes in net funds
As at 29 June 2023 Cash flows As at 28 June 2024
£ £ £
Cash at bank and in hand - 2,453 2,453
Page 20
Page 21
Notes to the Financial Statements
1. General Information
Paramount Retail Group Holdings Limited is a private company, limited by shares, incorporated in England & Wales, registered number 02726368 . The registered office is Paramount House Gelderd Road, Birstall, Batley, WF17 9QD.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
The financial statements have been prepared under the historical cost convention and 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 are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
2.2. Basis Of Consolidation
The group consolidated financial statements include the financial statements of the company and all of its subsidiary undertakings together with the group’s share of the results of associates made up to 28 June 2024.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of an entity so as to obtain benefits from its activities. Where the group owns less than 50% of the voting powers of an entity but controls the entity by virtue of an agreement with other investors which give it control of the financial and operating policies of the entity, it accounts for that entity as a subsidiary.
Where a subsidiary has different accounting policies to the group, adjustments are made to those subsidiary financial statements to apply the group’s accounting policies when preparing the consolidated financial statements.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the group holds a long-term interest and where the group has significant influence. The group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate. The results of associates are accounted for using the equity method of accounting.
Any subsidiary undertakings or associates sold or acquired during the year are included up to, or from, the dates of change of control or change of significant influence respectively.
Where control of a subsidiary is lost, the gain or loss is recognised in the consolidated income statement. The cumulative amounts of any exchange differences on translation, recognised in equity, are not included in the gain or loss on disposal and are transferred to retained earnings. The gain or loss also includes amounts included in other comprehensive income that are required to be reclassified to profit or loss but excludes those amounts that are not required to be reclassified.
Where control of a subsidiary is achieved in stages, the initial acquisition that gave the group control is accounted for as a business combination. Thereafter where the group increases its controlling interest in the subsidiary the transaction is treated as a transaction between equity holders. Any difference between the fair value of the consideration paid and the carrying amount of the non-controlling interest acquired is recognised directly in equity. No changes are made to the carrying value of assets, liabilities or provisions for contingent liabilities.
Page 21
Page 22
2.3. Business Combinations
Business combinations are accounted for by applying the purchase method.
The cost of a business combination is the fair value of the consideration given, liabilities incurred or assumed and of equity instruments issued plus the costs directly attributable to the business combination. Where control is achieved in stages the cost is the consideration at the date of each transaction.
Contingent consideration is initially recognised at estimated amount where the consideration is probable and can be measured reliably. Where (i) the contingent consideration is not considered probable or cannot be reliably measured but subsequently becomes probable and measurable or (ii) contingent consideration previously measured is adjusted, the amounts are recognised as an adjustment to the cost of the business combination.
On acquisition of a business, fair values are attributed to the identifiable assets, liabilities and contingent liabilities unless the fair value cannot be measured reliably, in which case the value is incorporated in goodwill. Intangible assets are only recognised separately from goodwill where they are separable and arise from contractual or other legal rights. Where the fair value of contingent liabilities cannot be reliably measured they are disclosed on the same basis as other contingent liabilities.
2.4. Going Concern Disclosure
The directors have not identified any material uncertainties related to events or conditions that may cast significant doubt about the group and parent company's ability to continue as a going concern.
2.5. Significant judgements and estimations
In the application of the company’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.
2.6. Turnover
Turnover is measured at the fair value of the consideration received or receivable, net of discounts and value added taxes. Turnover includes revenue earned from the sale of goods and from the rendering of services. Turnover is reduced for estimated customer returns, rebates and other similar allowances.
Sale of goods
Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods has transferred to the buyer. This is usually at the point that the customer has signed for the delivery of the goods.
Rendering of services
Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. Turnover is only recognised to the extent of recoverable expenses when the outcome of a contract cannot be estimated reliably.
Page 22
Page 23
2.7. Intangible Fixed Assets and Amortisation - Goodwill
Goodwill represents the excess of the cost of a business combination over the fair value of the group’s share of the identifiable net assets, liabilities and contingent liabilities acquired.
Goodwill arising on the acquisition of subsidiaries is included in Intangible Assets. Goodwill arising on the acquisition of associates and joint ventures is included in the related equity accounted investment value.
Goodwill is amortised over its expected useful life which is estimated to be 10 years.
Goodwill is assessed for impairment when there are indicators of impairment and any impairment is charged to the profit and loss account. No reversals of impairment are recognised.
2.8. Intangible Fixed Assets and Amortisation - Other Intangible
Other intangible assets are software It is amortised to profit and loss account over its estimated economic life of 10 years.
2.9. Tangible Fixed Assets and Depreciation
Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:
Leasehold 5% on cost
Plant & Machinery 5% on cost and 25% on reducing balance
Motor Vehicles 25% on reducing balance
Fixtures & Fittings 5% - 25% on cost
2.10. Investment Properties
All investment properties are carried at fair value determined annually and derived from the current market rents and investment property yields for comparable real estate, adjusted if necessary for any difference in the nature, location or condition of the specific asset. No depreciation is provided for. Changes in fair value are recognised in the profit and loss account.
2.11. Leasing and Hire Purchase Contracts
Assets obtained under finance leases are capitalised as tangible fixed assets. Assets acquired under finance leases are depreciated over the shorter of the lease term and their useful lives. Assets acquired under hire purchase contracts are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the group. Obligations under such agreements are included in the creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to the profit and loss account so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.
Rentals applicable to operating leases where substantially all of the benefits and risks of ownership remain with the lessor are charged to the profit and loss account as incurred.
Page 23
Page 24
2.12. Stocks and Work in Progress
Stocks and work in progress are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks.
Cost is determined using the first-in, first-out method. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads.
Work in progress is reflected in the accounts on a contract by contract basis by recording turnover and related costs as contract activity progresses.
At the end of each reporting period stocks are assessed for impairment. If an item of stock is impaired, the identified stock is reduced to its selling price less costs to complete and sell and an impairment charge is recognised in the profit and loss account. Where a reversal of the impairment is required the impairment charge is reversed, up to the original impairment loss, and is recognised as a credit in the profit and loss account.
2.13. Cash and Cash Equivalents
Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks, other short-term highly liquid investments that mature in no more than three months from the date of acquisition and are readily convertible to a known amount of cash with insignificant risk of change in value, and bank overdrafts.
2.14. Foreign Currencies
Monetary 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 ruling on the date of the transaction. Exchange differences are taken into account in arriving at the operating profit.
2.15. Taxation
Income tax expense represents the sum of the tax currently payable and deferred tax.
The tax currently payable is based on taxable profit for the year. Taxable profit differs from profit as reported in the statement of comprehensive income because of items of income or expense that are taxable or deductible in other years and 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 end of the reporting period.
Deferred tax is recognised on timing differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. Deferred tax liabilities are generally recognised for all taxable timing differences. Deferred tax assets are generally recognised for all deductible temporary differences to the extent that it is probable that taxable profits will be available against which those deductible timing differences can be utilised. The carrying amount of deferred tax assets is reviewed at the end of each reporting period 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 assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset realised, based on tax rates (and tax laws) that have been enacted or substantively enacted by the end of the reporting period. Deferred tax liabilities are presented within provisions for liabilities and deferred tax assets within debtors. The measurement of deferred tax liabilities and assets reflect the tax consequences that would follow from the manner in which the Company expects, at the end of the reporting period, to recover or settle the carrying amount of its assets and liabilities.
Current and deferred tax are recognised in profit or loss for the year, except when they relate to items that are recognised in other comprehensive income or directly in equity, in which case current and deferred tax are recognised in other comprehensive income or directly in equity respectively.
Page 24
Page 25
2.16. Provisions and Contingencies
Provisions
Provisions are recognised when the group has a present legal or constructive obligation as a result of past events; it is probable that an outflow of resources will be required to settle the obligation; and the amount of the obligation can be estimated reliably.
Where there are a number of similar obligations, the likelihood that an outflow will be required in settlement is determined by considering the class of obligations as a whole. A provision is recognised even if the likelihood of an outflow with respect to any one item included in the same class of obligations may be small.
Provisions are measured at the present value of the expenditures expected to be required to settle the obligation using a pre-tax rate that reflects current market assessments of the time value of money and the risks specific to the obligation. The increase in the provision due to passage of time is recognised as a finance cost.
Contingencies
Contingent liabilities are not recognised. Contingent liabilities arise as a result of past events when (i) it is not probable that there will be an outflow of resources or that the amount cannot be reliably measured at the reporting date or (ii) when the existence will be confirmed by the occurrence or non-occurrence of uncertain future events not wholly within the group’s control. Contingent liabilities are disclosed in the financial statements unless the probability of an outflow of resources is remote.
Contingent assets are not recognised. Contingent assets are disclosed in the financial statements when an inflow of economic benefits is probable.
2.17. Employee Benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock of fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee's services are received.
Termination benefits are recognised immediately as an expense when the group is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
2.18. Pensions
The group operates a defined pension contribution scheme. Contributions are charged to the profit and loss account as they become payable in accordance with the rules of the scheme.
2.19. Government Grant
Government grants are recognised in the profit and loss account in an appropriate manner that matches them with the expenditure towards which they are intended to contribute.
Grants for immediate financial support or to cover costs already incurred are recognised immediately in the profit and loss account. Grants towards general activities of the entity over a specific period are recognised in the profit and loss account over that period.
Grants towards fixed assets are recognised over the expected useful lives of the related assets and are treated as deferred income and released to the profit and loss account over the useful life of the asset concerned.
All grants in the profit and loss account are recognised when all conditions for receipt have been complied with.
Page 25
Page 26
3. Turnover
Analysis of turnover by geographical market is as follows:
2024 2023
£ £
United Kingdom 34,911,433 31,277,677
34,911,433 31,277,677
4. Other Operating Income
2024 2023
£ £
Other operating income 1,000,000 -
1,000,000 -
5. Operating Profit
The operating profit is stated after charging:
2024 2023
£ £
Depreciation of tangible fixed assets 259,142 255,500
Amortisation of intangible fixed assets (112,683 ) (112,683 )
6. Auditor's Remuneration
Remuneration received by the company's auditors and their associates during the year was as follows:
2024 2023
£ £
Audit Services
Audit of the company's financial statements 18,000 16,028
7. Staff Costs
Staff costs, including directors' remuneration, were as follows:
2024 2023
£ £
Wages and salaries 1,979,222 2,059,852
Social security costs 162,904 164,386
Other pension costs 30,922 31,544
2,173,048 2,255,782
Page 26
Page 27
8. Average Number of Employees
Group
Average number of employees, including directors, during the year was as follows:
2024 2023
Office and administration 28 14
Sales, marketing and distribution 58 75
86 89
Company
Average number of employees, including directors, during the year was: 3 (2023: 1)
3 1
9. Interest Payable and Similar Charges
2024 2023
£ £
Bank loans and overdrafts 388,289 165,695
Foreign exchange charges (21,125 ) (15,191 )
Late payment tax charges 19,287 -
386,451 150,504
10. Tax on Profit
The tax charge on the profit for the year was as follows:
Tax Rate 2024 2023
2024 2023 £ £
Current tax
UK Corporation Tax 25.0% 21.9% 125,005 221,924
Prior period adjustment 8,301 -
133,306 221,924
Deferred Tax
Deferred taxation 51,246 97,045
Total tax charge for the period 184,552 318,969
The actual charge for the year can be reconciled to the expected charge for the year based on the profit and the standard rate of corporation tax as follows:
...CONTINUED
Page 27
Page 28
2024 2023
£ £
Profit before tax 436,558 1,014,056
Tax on profit at 25% (UK standard rate) 108,526 221,688
Goodwill/depreciation not allowed for tax 36,614 57,341
Capital allowances (20,135 ) 39,940
Short term timing differences 51,246 -
Prior period adjustment 8,301 -
Total tax charge for the period 184,552 318,969
11. Intangible Assets
Group
Goodwill Other Total
£ £ £
Cost
As at 29 June 2023 (1,845,793 ) 55,013 (1,790,780 )
As at 28 June 2024 (1,845,793 ) 55,013 (1,790,780 )
Amortisation
As at 29 June 2023 (1,185,405 ) 16,503 (1,168,902 )
Provided during the period (118,184 ) 5,501 (112,683 )
As at 28 June 2024 (1,303,589 ) 22,004 (1,281,585 )
Net Book Value
As at 28 June 2024 (542,204 ) 33,009 (509,195 )
As at 29 June 2023 (660,388 ) 38,510 (621,878 )
Company
The company had no intangible fixed assets as at 28 June 2024 or 28 June 2023.
Page 28
Page 29
12. Tangible Assets
Group
Land & Property
Leasehold Plant & Machinery Motor Vehicles Fixtures & Fittings Total
£ £ £ £ £
Cost
As at 29 June 2023 923,783 2,311,070 294,880 1,142,998 4,672,731
Additions - 21,175 - - 21,175
As at 28 June 2024 923,783 2,332,245 294,880 1,142,998 4,693,906
Depreciation
As at 29 June 2023 681,946 710,089 251,959 435,742 2,079,736
Provided during the period 7,591 191,799 2,601 57,151 259,142
As at 28 June 2024 689,537 901,888 254,560 492,893 2,338,878
Net Book Value
As at 28 June 2024 234,246 1,430,357 40,320 650,105 2,355,028
As at 29 June 2023 241,837 1,600,981 42,921 707,256 2,592,995
Company
Plant & Machinery
£
Cost
As at 29 June 2023 200,000
As at 28 June 2024 200,000
Net Book Value
As at 28 June 2024 200,000
As at 29 June 2023 200,000
Page 29
Page 30
13. Investments
Company
Subsidiaries
£
Cost
As at 29 June 2023 6,297,706
Additions 100
As at 28 June 2024 6,297,806
Provision
As at 29 June 2023 -
As at 28 June 2024 -
Net Book Value
As at 28 June 2024 6,297,806
As at 29 June 2023 6,297,706
Subsidiaries
Details of the company's subsidiaries as at 28 June 2024 are as follows:
Name of undertaking Registered Office Class of shares held Direct holding Indirect holding
Vital Pet Group Limited Unit 16, Commercial Road, Goldthorpe, Bolton Upon Dearne, Rotherham, South Yorkshire, S63 9BL Ordinary 100.00% -
Bristows of Devon Limited Unit 16, Commercial Road, Goldthorpe, Bolton Upon Dearne, Rotherham, South Yorkshire, S63 9BL Ordinary 100.00% -
The aggregate capital and reserves and the result for the year of the subsidiaries listed above was as follows:
Capital and Reserves Profit/(loss)
£ £
Vital Pet Group Limited 11,916,981 177,161
Bristows of Devon Limited 5,553 5,435
Bristows of Devon Limited change its name to Bartoline International Limited on 6 November 2024.
14. Stocks
2024 2023
£ £
Stock 2,136,368 1,816,236
Page 30
Page 31
15. Debtors
Group Company
2024 2023 2024 2023
£ £ £ £
Due within one year
Trade debtors 1,601,411 4,887,818 - -
Amounts owed by group undertakings 500,000 500,000 500,000 500,000
Amounts owed by participating interests 7,212,238 5,044,718 4,450,000 4,450,000
Other debtors 3,514,503 2,919,545 - -
12,828,152 13,352,081 4,950,000 4,950,000
16. Creditors: Amounts Falling Due Within One Year
Group Company
2024 2023 2024 2023
£ £ £ £
Trade creditors 2,516,574 2,829,915 - -
Bank loans and overdrafts 200,000 200,000 - -
Other loans 2,077,255 2,308,917 - -
Amounts owed to group undertakings - - 6,297,707 6,297,707
Amounts owed to participating interests 2,453 - 2,453 -
Other creditors 570,955 564,953 57,213 57,113
Corporation tax 562,607 464,984 16,709 8,408
Taxation and social security 47,355 19,404 - -
Accruals and deferred income 20,329 73,796 3,000 -
5,997,528 6,461,969 6,377,082 6,363,228
17. Creditors: Amounts Falling Due After More Than One Year
Group
2024 2023
£ £
Bank loans 200,000 400,000
Page 31
Page 32
18. Loans
An analysis of the maturity of loans is given below:
Group
2024 2023
£ £
Amounts falling due within one year or on demand:
Bank loans 200,000 200,000
Other loans 2,077,255 2,308,917
2,277,255 2,508,917
Group
2024 2023
£ £
Amounts falling due between one and five years:
Bank loans 200,000 400,000
19. Deferred Taxation
The provision for deferred tax is made up as follows:
Group Company
2024 2023 2024 2023
£ £ £ £
Accelerated capital allowances 520,404 456,649 50,000 -
Other timing differences - 12,509 - 12,509
520,404 469,158 50,000 12,509
20. Provisions for Liabilities
Group
Deferred Tax Total
£ £
As at 29 June 2023 469,158 469,158
Balance at 28 June 2024 469,158 469,158
Page 32
Page 33
Company
Deferred Tax Total
£ £
As at 29 June 2023 12,509 12,509
Balance at 28 June 2024 12,509 12,509
21. Share Capital
2024 2023
Allotted, called up but not fully paid £ £
100,000 Ordinary Shares of £ 1.00 each 100,000 100,000
22. Pension Commitments
The group operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the group in an independently administered fund.
During the year the charge to the profit and loss account in respect of defined contribution schemes was £30,922 (2023: £31,544).
At the balance sheet date contributions of £7,845 (2023: £5,444) were due to the fund and are included in creditors.
23. Post Balance Sheet Events
Sale of Bartoline International Limited (Previous name Bristows of Devon Limited)
Company disposed shares in Bartoline International Limited on 23 January 2025. The business is located at Paramount House Gelderd Road Birstall West Yorkshire WF17 9QD.
24. Related Party Disclosures
PRG Holdco 1 LimitedParent companyAmount owed by parent company - £500,000 (2023 - £500,000)

PRG Holdco 1 Limited

Parent company

Amount owed by parent company - £500,000 (2023 - £500,000)

Vital Pet Group LimitedSubsidaryAmount owed by subsidary - £4,450,000 (2023 - £4,450,000)

Vital Pet Group Limited

Subsidary

Amount owed by subsidary - £4,450,000 (2023 - £4,450,000)

Other Related PartiesRelated parties not part of groupSales made during the year - £20,638,993 (2023 - £1,971,412). Purchases made during the year - £14,109,306.

Other Related Parties

Related parties not part of group

Sales made during the year - £20,638,993 (2023 - £1,971,412). Purchases made during the year - £14,109,306.

Amount owed to other related parties - £6,300,159 (2023 - 6,297,707) 
Page 33