Company registration number 04133477 (England and Wales)
PRO-ROLL LIMITED
UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
PRO-ROLL LIMITED
CONTENTS
Page
Balance sheet
1 - 2
Notes to the financial statements
3 - 7
PRO-ROLL LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
3
4,866,758
4,376,820
Current assets
Stocks
3,518,208
1,218,395
Debtors
4
1,622,008
3,382,322
Cash at bank and in hand
872,314
1,970,636
6,012,530
6,571,353
Creditors: amounts falling due within one year
5
(4,553,658)
(5,592,487)
Net current assets
1,458,872
978,866
Total assets less current liabilities
6,325,630
5,355,686
Creditors: amounts falling due after more than one year
6
(767,797)
(1,188,331)
Provisions for liabilities
(763,000)
(626,000)
Net assets
4,794,833
3,541,355
Capital and reserves
Called up share capital
7
56,000
56,000
Revaluation reserve
174,022
174,022
Profit and loss reserves
4,564,811
3,311,333
Total equity
4,794,833
3,541,355
PRO-ROLL LIMITED
BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2024
31 December 2024
- 2 -

For the financial year ended 31 December 2024 the company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.

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

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

The financial statements were approved by the board of directors and authorised for issue on 25 August 2025 and are signed on its behalf by:
Mrs G M Havenhand
Director
Company registration number 04133477 (England and Wales)
PRO-ROLL LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
1
Accounting policies
Company information

Pro-Roll Limited is a private company limited by shares incorporated in England and Wales. The registered office is Pluto Works, Penistone Road, Sheffield, South Yorkshire, S6 1LP.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

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

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

1.2
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

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

1.3
Tangible fixed assets

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

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

Freehold land and buildings
Not depreciated
Plant and equipment
10% on reducing balance
Fixtures and fittings
15% on reducing balance
Computers
25% on reducing balance
Motor vehicles
25% on reducing balance

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.4
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell.

1.5
Cash at bank and in hand

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

PRO-ROLL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Basic financial liabilities

Basic financial liabilities, including creditors and bank loans are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.6
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

1.7
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

PRO-ROLL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 5 -
1.8
Leases

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

1.9
Government grants

Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.

 

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

2
Employees

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

2024
2023
Number
Number
Total
42
34
3
Tangible fixed assets
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Computers
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2024
2,028,399
3,898,773
112,265
79,670
99,648
6,218,755
Additions
-
0
766,429
12,586
13,989
85,406
878,410
Disposals
-
0
(206,087)
-
0
-
0
(33,491)
(239,578)
At 31 December 2024
2,028,399
4,459,115
124,851
93,659
151,563
6,857,587
Depreciation and impairment
At 1 January 2024
2,014
1,650,896
72,404
65,933
50,688
1,841,935
Depreciation charged in the year
-
0
195,064
7,660
6,931
32,931
242,586
Eliminated in respect of disposals
-
0
(66,824)
-
0
-
0
(26,868)
(93,692)
At 31 December 2024
2,014
1,779,136
80,064
72,864
56,751
1,990,829
Carrying amount
At 31 December 2024
2,026,385
2,679,979
44,787
20,795
94,812
4,866,758
At 31 December 2023
2,026,385
2,247,877
39,861
13,737
48,960
4,376,820
PRO-ROLL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
4
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
1,564,945
2,981,409
Other debtors
57,063
400,913
1,622,008
3,382,322
5
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans
141,000
172,000
Trade creditors
805,538
1,403,499
Corporation tax
282,500
505,065
Other taxation and social security
367,167
725,545
Other creditors
2,957,453
2,786,378
4,553,658
5,592,487

The bank loans and overdraft are secured by fixed and floating charges over the assets of the company. The directors have provided a guarantee of £100,000 in relation to the mortgage over Pluto Works.

6
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans and overdrafts
522,999
636,333
Other creditors
244,798
551,998
767,797
1,188,331

The bank loans and overdraft are secured by fixed and floating charges over the assets of the company. The directors have provided a guarantee of £100,000 in relation to the mortgage over Pluto Works.

 

Creditors which fall due after five years are as follows:
2024
2023
£
£
Payable by instalments
250,666
300,000
7
Called up share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
56,000
56,000
56,000
56,000
PRO-ROLL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
8
Operating lease commitments
Lessee

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

2024
2023
£
£
76,600
-
9
Events after the reporting date

On 4 April 2025 the company purchased property and assets for £8.7m.

2024-12-312024-01-01falsefalsefalse25 August 2025CCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr S T HavenhandMrs G M HavenhandMrs G M Havenhand041334772024-01-012024-12-31041334772024-12-31041334772023-12-3104133477core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3104133477core:PlantMachinery2024-12-3104133477core:FurnitureFittings2024-12-3104133477core:ComputerEquipment2024-12-3104133477core:MotorVehicles2024-12-3104133477core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3104133477core:PlantMachinery2023-12-3104133477core:FurnitureFittings2023-12-3104133477core:ComputerEquipment2023-12-3104133477core:MotorVehicles2023-12-3104133477core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3104133477core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3104133477core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3104133477core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3104133477core:CurrentFinancialInstruments2024-12-3104133477core:CurrentFinancialInstruments2023-12-3104133477core:Non-currentFinancialInstruments2024-12-3104133477core:Non-currentFinancialInstruments2023-12-3104133477core:ShareCapital2024-12-3104133477core:ShareCapital2023-12-3104133477core:RevaluationReserve2024-12-3104133477core:RevaluationReserve2023-12-3104133477core:RetainedEarningsAccumulatedLosses2024-12-3104133477core:RetainedEarningsAccumulatedLosses2023-12-3104133477core:ShareCapitalOrdinaryShareClass12024-12-3104133477core:ShareCapitalOrdinaryShareClass12023-12-3104133477bus:CompanySecretaryDirector12024-01-012024-12-3104133477core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3104133477core:PlantMachinery2024-01-012024-12-3104133477core:FurnitureFittings2024-01-012024-12-3104133477core:ComputerEquipment2024-01-012024-12-3104133477core:MotorVehicles2024-01-012024-12-31041334772023-01-012023-12-3104133477core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3104133477core:PlantMachinery2023-12-3104133477core:FurnitureFittings2023-12-3104133477core:ComputerEquipment2023-12-3104133477core:MotorVehicles2023-12-31041334772023-12-3104133477core:WithinOneYear2024-12-3104133477core:WithinOneYear2023-12-3104133477bus:OrdinaryShareClass12024-01-012024-12-3104133477bus:OrdinaryShareClass12024-12-3104133477bus:OrdinaryShareClass12023-12-3104133477bus:PrivateLimitedCompanyLtd2024-01-012024-12-3104133477bus:FRS1022024-01-012024-12-3104133477bus:AuditExemptWithAccountantsReport2024-01-012024-12-3104133477bus:Director12024-01-012024-12-3104133477bus:Director22024-01-012024-12-3104133477bus:CompanySecretary12024-01-012024-12-3104133477bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3104133477bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP