Company registration number 07258551 (England and Wales)
VICTORIAN HOUSE (SALES) LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
VICTORIAN HOUSE (SALES) LTD
COMPANY INFORMATION
DIRECTORS
Mr M A Huxtable
N Evans
Alex Jenkins
(Appointed 10 June 2024)
COMPANY NUMBER
07258551
REGISTERED OFFICE
Victorian House
Parc Hendre
Capel Hendre
AMMANFORD
SA18 3FA
AUDITOR
Kilsby & Williams LLP
Cedar House
Hazell Drive
Newport
South Wales
NP10 8FY
VICTORIAN HOUSE (SALES) LTD
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 7
Independent auditor's report
8 - 12
Statement of comprehensive income
13
Balance sheet
14 - 15
Statement of changes in equity
16
Statement of cash flows
17 - 18
Notes to the financial statements
19 - 36
VICTORIAN HOUSE (SALES) LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
The purpose of this strategic report is to inform members of the company and help them to assess how the directors have performed their duty under section 172 (duty to promote the success of the company).
REVIEW OF THE BUSINESS
Against another year where the market for domestic installations declined the business performed comparatively well with the number of sliding sash window frames sold declining by only 4% resulting in sales of £30.4m. This decline was more than offset by operational efficiencies such that Gross Profit increased by £2.8m to £13.2m. The Directors continued their focus on overheads but, owing to the desire to professionalise the business and recruit high calibre individuals, the business has seen an upward creep of £0.4m. The net effect is that EBITDA is at £5.5m which is an 8% improvement on 2023.
At the end of the financial year the business had grown its net assets to £9.9m with much of that growth having come from an increase in the bank balance by £2.1m on the back of excellent cash conversion of our trading profit. The Directors also focused their attention on stock and the business has seen a £1.5m reduction in stock holding during the year.
During the year the business rolled out a number of Employee engagement initiatives the two most notable being the Employee forum, where employee representatives can share their view and concerns on a number of matters, and a employee App called HiBob which provides a central location for news, policies, documents and holidays.
PRINCIPAL RISKS AND UNCERTAINTIES
We are constantly reviewing our exposure to risks and regularly consider and manage our exposure to operational risk, regulatory risk, credit risk, interest-rate risk and strategic risks. In the current economic climate the most significant risks are market risk and liquidity risk. Market risk concerns a downturn in the market and we are mitigating this risk by improving our offering and service to customers. Liquidity risk is managed across many facets but, as well as tight cost control, we ensure we have access to secured, undrawn funds.
PROMOTING THE SUCCESS OF THE COMPANY
In accordance with their duties under section 172(1) of the Companies Act 2006, the Directors confirm that they have acted in good faith to promote the success of the Company for the benefit of its members as a whole, while having regard to the broader matters set out in the Act.
When making decisions, the Directors have considered the likely long-term consequences, the interests of employees, relationships with customers and suppliers, the impact on the environment and community, the need to maintain high standards of business conduct, and the fair treatment of shareholders.
The Board promotes a culture of integrity and transparency across the business and regularly reviews stakeholder interests during Board meetings. Investment decisions are made with a long-term perspective, and efforts are focused on delivering sustainable growth, supporting employee development, maintaining strong supplier and customer relationships, and reducing environmental impact.
VICTORIAN HOUSE (SALES) LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
N Evans
Director
1 September 2025
VICTORIAN HOUSE (SALES) LTD
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
PRINCIPAL ACTIVITIES
The principal activity of the company continued to be that of a manufacturer of sash windows.
RESULTS AND DIVIDENDS
The results for the year are set out on page 13.
Ordinary dividends were paid amounting to £1,021,835. The directors do not recommend payment of a further dividend.
DIRECTORS
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr M A Huxtable
N Evans
Alex Jenkins
(Appointed 10 June 2024)
Mark Shather
(Resigned 11 June 2024)
Stephen Winslet
(Resigned 15 February 2024)
FINANCIAL INSTRUMENTS
The company's principal financial instruments comprise, bank accounts, hire purchase, trade debtors, trade creditors and loans. The purpose of these instruments is to raise funds and finance the company's operations. Due to the nature of the financial instruments used by the company there is no exposure to price risk. The company's approach to managing other risks applicable to the financial instruments is shown below.
In respect of bank balances the liquidity risk is managed through effective control of working capital.
The company has hire purchase and loan facilities with fixed monthly payments. The company manages the liquidity risk by ensuring there are sufficient funds to meet the repayments.
Trade debtors are managed in respect of credit and cash flow risk by internal policies concerning the credit offered to customers and regular monitoring of amounts outstanding.
Trade creditors liquidity risk is managed by ensuring sufficient funds are available to meet obligations as they fall due.
DISABLED PERSONS
Applications for employment by disabled persons are always fully considered, bearing in mind the aptitudes of the applicant concerned. In the event of members of staff becoming disabled, every effort is made to ensure that their employment within the company continues and that the appropriate training is arranged. It is the policy of the company that the training, career development and promotion of disabled persons should, as far as possible, be identical to that of other employees.
VICTORIAN HOUSE (SALES) LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
EMPLOYEE INVOLVEMENT
The company's policy is to consult and discuss with employees, through unions, staff councils and at meetings, matters likely to affect employees' interests.
Information about matters of concern to employees is given through information bulletins and reports which seek to achieve a common awareness on the part of all employees of the financial and economic factors affecting the company's performance.
There is no employee share scheme at present, but the directors are considering the introduction of such a scheme as a means of further encouraging the involvement of employees in the company's performance.
ENERGY AND CARBON REPORT
The figures below show the consumption and associated emissions for this reporting year for our operations.
2024
2023
Energy consumption
kWh
kWh
Aggregate of energy consumption in the year
10,103,713
9,473,976
2024
2023
Emissions of CO2 equivalent
metric tonnes
metric tonnes
Scope 1 - direct emissions
- Gas combustion
28.00
-
- Fuel consumed for owned transport
1,249.00
1,030.00
1,277.00
1,030.00
Scope 2 - indirect emissions
- Electricity purchased
979.00
1,058.00
Scope 3 - other indirect emissions
- Fuel consumed for transport not owned by the company
1.00
-
Total gross emissions
2,257.00
2,088.00
Intensity ratio
Tonnes CO2e per £m Turnover
74
66
VICTORIAN HOUSE (SALES) LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
Quantification and reporting methodology
The Greenhouse Gas (GHG) emissions associated with Victorian Sliders' operations have been quantified in accordance with the GHG Protocol, Corporate Accounting and Reporting Standard, using the operational control approach. Emissions cover the seven greenhouse gases defined by the Kyoto Protocol and required under the GHG Protocol: carbon dioxide, methane, nitrous oxide, hydrofluorocarbons, perfluorocarbons, sulphur hexafluoride, and nitrogen trifluoride. Total emissions are measured in metric tonnes of carbon dioxide equivalent (tCO2e).
This report covers all Victorian Sliders Ltd operations within the UK. The organisational boundary includes five operational sites: the Head Office in Wales, and additional locations in Scotland, Harlow, Warrington, and Weston.
The reporting period aligns with the financial year ending December 31st 2024. Consequently, the 2024 DESNZ (Department for Energy Security and Net Zero) Greenhouse Gas Conversion Factors have been applied, as stipulated by DESNZ for SECR compliance. The SECR regulations mandate the disclosure of a locational footprint, necessitating the use of carbon conversion factors appropriate to the consumption's geographical location.
Energy Consumption and Emissions Data
To ensure comparability across diverse energy consumption categories, the kilowatt-hour (kWh) consumption for all relevant activities has been standardised to Gross Calorific Value (GCV). Where DESNZ conversion factors initially provide data based on Net Calorific Value (NCV), such as for company-owned vehicles (including forklifts), these have been converted to GCV for consistent reporting.
Natural Gas is based on consumption data derived from our supplier invoices.
Electricity consumption data for the Head Office was sourced from half-hourly records. For other sites, figures from internal records and supplier data were used. For the Warrington site, where direct electricity data was unavailable for the full period, an average consumption was calculated based on the previous three years of consumption data for that site.
Transport Emissions
Emissions from transport activities were calculated using mileage data recorded for the period January 1st, 2024, to December 31st, 2024, and applying the relevant DESNZ conversion factors. In one instance where mileage data for a vehicle was unavailable, an estimate was derived using publicly
accessible MOT records.
For company forklift trucks, annual liquefied petroleum gas (LPG) usage is estimated by applying an average fuel consumption rate per mile to internal mileage estimates.
The company car fleet is fully electric and charged on-site; therefore, emissions from these vehicles are included under Scope 2 (purchased electricity) to prevent double counting.
Greyfleet emissions are derived from mileage data sourced from employee mileage claims.
VICTORIAN HOUSE (SALES) LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
Intensity measurement
An intensity ratio has been selected to provide a normalised measure of our emissions relative to business activity. We have chosen annual revenue as the denominator for this metric, presenting our performance as tonnes of CO2e per million pounds (£m) of revenue. This allows for comparison of our emissions efficiency over time, independent of changes in company size.
Measures taken to improve energy efficiency
We continually monitor our energy use and actively take steps to reduce our environmental impact where appropriate.
Electricity consumption has decreased over the reporting period. This reduction is due to improved energy efficiency measures, including the implementation of shutdown procedures for equipment after shifts. The organisation has also replaced existing LED fixtures with newer, more energy-efficient models.
Inclusions and Restatements
Natural Gas consumption was not reported in previous SECR disclosures and has been included in the 2024 report to ensure comprehensive coverage of all relevant emission sources.
For greyfleet emissions, historical mileage claim data for periods prior to 2024 was unavailable, and therefore the reported figures for 2023 and earlier do not include greyfleet emissions.
The 2023 figures for transport emissions and consequently the total footprint have been restated. This rectifies a significant overestimation caused by the use of incorrect emission factors in the original calculation.
An error identified in the calculation of intensity metrics for earlier years has been corrected. The 2023 intensity metric has also been updated to reflect the restated total footprint for that year.
STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.
VICTORIAN HOUSE (SALES) LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are 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 them to ensure that the financial statements comply with the Companies Act 2006. They are 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.
DISCLOSURE OF INFORMATION IN THE STRATEGIC REPORT
The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report.
STATEMENT OF DISCLOSURE TO AUDITOR
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
On behalf of the board
N Evans
Director
1 September 2025
VICTORIAN HOUSE (SALES) LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF VICTORIAN HOUSE (SALES) LTD
- 8 -
Opinion
We have audited the financial statements of Victorian House (Sales) Ltd (the 'company') for the year ended 31 December 2024 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 December 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.
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 company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
VICTORIAN HOUSE (SALES) LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF VICTORIAN HOUSE (SALES) LTD (CONTINUED)
- 9 -
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' 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 company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
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 directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
VICTORIAN HOUSE (SALES) LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF VICTORIAN HOUSE (SALES) LTD (CONTINUED)
- 10 -
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the 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 company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:
We gained an understanding of the legal and regulatory framework applicable to the company and the industry in which it operates, and considered the risk of acts by the company that were contrary to applicable laws and regulations, including fraud. We designed audit procedures to respond to the risk, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.
We focussed on laws and regulations which could give rise to a material misstatement in the financial statements, including, but not limited to, the Companies Act 2006 and UK tax legislation. Our tests included agreeing the financial statement disclosures to underlying supporting documentation, enquiries with management and enquiries of legal counsel. There are inherent limitations in the audit procedures described above and, the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. We did not identify any key audit matters relating to irregularities, including fraud. As in all our audits, we also addressed the risk of management override of internal controls, including testing journals and evaluating whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud.
VICTORIAN HOUSE (SALES) LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF VICTORIAN HOUSE (SALES) LTD (CONTINUED)
- 11 -
As part of an audit in accordance with ISAs (UK), we exercise professional judgment and maintain professional scepticism throughout the audit. We also:
•
Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
•
Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the internal control.
•
Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors.
•
Conclude on the appropriateness of the directors' use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the company's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor's report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor's report. However, future events or conditions may cause the company to cease to continue as a going concern.
•
Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.
We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.
VICTORIAN HOUSE (SALES) LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF VICTORIAN HOUSE (SALES) LTD (CONTINUED)
- 12 -
Simon Tee
Senior Statutory Auditor
For and on behalf of
Kilsby & Williams LLP
Chartered accountants & statutory auditor
Cedar House
Hazell Drive
Newport
South Wales
NP10 8FY
2 September 2025
VICTORIAN HOUSE (SALES) LTD
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
2024
2023
Notes
£
£
TURNOVER
3
30,413,442
31,441,398
Cost of sales
(17,248,323)
(21,112,704)
GROSS PROFIT
13,165,119
10,328,694
Administrative expenses
(9,811,621)
(9,249,691)
Other operating income
119,148
543,125
OPERATING PROFIT
4
3,472,646
1,622,128
Interest receivable and similar income
8
57,117
Interest payable and similar expenses
9
(471,661)
(251,733)
PROFIT BEFORE TAXATION
3,058,102
1,370,395
Tax on profit
10
(48,541)
591,609
PROFIT FOR THE FINANCIAL YEAR
3,009,561
1,962,004
The profit and loss account has been prepared on the basis that all operations are continuing operations.
VICTORIAN HOUSE (SALES) LTD
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 14 -
2024
2023
Notes
£
£
FIXED ASSETS
Intangible assets
12
17,300
20,574
Tangible assets
13
13,156,278
14,025,335
13,173,578
14,045,909
CURRENT ASSETS
Stocks
14
2,781,450
4,305,510
Debtors
15
3,685,567
2,419,280
Cash at bank and in hand
5,880,649
3,704,016
12,347,666
10,428,806
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
16
(6,864,336)
(7,802,814)
NET CURRENT ASSETS
5,483,330
2,625,992
TOTAL ASSETS LESS CURRENT LIABILITIES
18,656,908
16,671,901
CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
17
(7,487,360)
(7,364,166)
PROVISIONS FOR LIABILITIES
Deferred tax liability
19
(922,775)
(1,048,688)
NET ASSETS
10,246,773
8,259,047
CAPITAL AND RESERVES
Called up share capital
22
1,000,000
1,000,000
Revaluation reserve
1,357,821
1,396,669
Profit and loss reserves
7,888,952
5,862,378
TOTAL EQUITY
10,246,773
8,259,047
The financial statements were approved by the board of directors and authorised for issue on 1 September 2025 and are signed on its behalf by:
N Evans
Director
VICTORIAN HOUSE (SALES) LTD
BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
- 15 -
Company registration number 07258551 (England and Wales)
VICTORIAN HOUSE (SALES) LTD
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
BALANCE AT 1 JANUARY 2023
1,000,000
1,417,631
8,211,659
10,629,290
YEAR ENDED 31 DECEMBER 2023:
Profit and total comprehensive income
-
-
1,962,004
1,962,004
Dividends
11
-
-
(4,332,247)
(4,332,247)
Transfers
-
(20,962)
20,962
-
BALANCE AT 31 DECEMBER 2023
1,000,000
1,396,669
5,862,378
8,259,047
YEAR ENDED 31 DECEMBER 2024:
Profit and total comprehensive income
-
-
3,009,561
3,009,561
Dividends
11
-
-
(1,021,835)
(1,021,835)
Transfers
-
(38,848)
38,848
-
BALANCE AT 31 DECEMBER 2024
1,000,000
1,357,821
7,888,952
10,246,773
VICTORIAN HOUSE (SALES) LTD
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
2024
2023
Notes
£
£
CASH FLOWS FROM OPERATING ACTIVITIES
Profit for the year after tax
3,009,561
1,962,004
Adjustments for:
Taxation charged/(credited)
48,541
(591,609)
Finance costs
471,661
251,733
Investment income
(57,117)
Gain on disposal of tangible fixed assets
(28,862)
(18,802)
Amortisation and impairment of intangible assets
3,274
Depreciation and impairment of tangible fixed assets
1,985,811
1,450,128
Movements in working capital:
Decrease/(increase) in stocks
1,524,060
(2,964,001)
Increase in debtors
(762,767)
(386,510)
Increase in creditors
15,109
431,789
Increase in deferred tax as a result of other transfers
-
197,032
Cash generated from operations
6,209,271
331,764
Interest received
57,117
Interest paid
(471,661)
(251,733)
Income taxes (paid)/refunded
(538,146)
313,695
Net cash inflow from operating activities
5,256,581
393,726
INVESTING ACTIVITIES
Purchase of tangible fixed assets
(659,454)
(1,306,971)
Proceeds from disposal of tangible fixed assets
72,300
177,192
Other fixed asset transfers
-
(1,210,707)
Net cash used in investing activities
(587,154)
(2,340,486)
FINANCING ACTIVITIES
Loans with group undertakings
(1,077,359)
3,806,347
Repayment of bank loans
(2,693,936)
Payment of finance leases obligations
(393,600)
(351,599)
Dividends paid
(1,021,835)
(4,332,247)
Net cash used in financing activities
(2,492,794)
(3,571,435)
VICTORIAN HOUSE (SALES) LTD
STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
2024
2023
Notes
£
£
- 18 -
NET INCREASE/(DECREASE) IN CASH AND CASH EQUIVALENTS
2,176,633
(5,518,195)
Cash and cash equivalents at beginning of year
3,704,016
9,222,211
CASH AND CASH EQUIVALENTS AT END OF YEAR
5,880,649
3,704,016
VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
1
ACCOUNTING POLICIES
Company information
Victorian House (Sales) Ltd is a private company limited by shares incorporated in England and Wales. The registered office is Victorian House, Parc Hendre, Capel Hendre, AMMANFORD, SA18 3FA.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties at fair value. The principal accounting policies adopted are set out below.
1.2
Going concern
Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Turnover
Revenue comprises sales of goods or services provided to customers net of value added tax and other sales taxes, less an appropriate deduction for actual and expected returns and discounts. Revenue is recognised when performance obligations are satisfied and the control of goods or services is transferred to the buyer. Where the performance obligation is satisfied over time, revenue is recognised in accordance with its progress towards complete satisfaction of that performance obligation.
When cash inflows are deferred and represent a financing arrangement, the promised consideration is adjusted for the effects of the time value of money, which is recognised as interest income.
The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:
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.
VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
ACCOUNTING POLICIES
(Continued)
- 20 -
1.4
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Development costs
5% Straight line
1.5
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Freehold land and buildings
2% on buildings, nil depreciation on land
Leasehold improvements
Straight line over 5 to 10 years
Plant and equipment
Straight line over 5 to 10 years
Fixtures and fittings
Straight line over 5 years
Motor vehicles
Straight line over 7 years
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.6
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
ACCOUNTING POLICIES
(Continued)
- 21 -
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.7
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.8
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.9
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
ACCOUNTING POLICIES
(Continued)
- 22 -
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.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
ACCOUNTING POLICIES
(Continued)
- 23 -
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.10
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
1.11
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.
VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
ACCOUNTING POLICIES
(Continued)
- 24 -
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.
1.12
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.13
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.14
Leases
As lessee
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
2
JUDGEMENTS AND KEY SOURCES OF ESTIMATION UNCERTAINTY
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.
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
Stock Provision
The stock provision is calculated with reference to slow moving items. This requires management to estimate the point in time where stock becomes unrecoverable. The carrying value of the stock provision at the balance sheet date is £159,667 (2023 - £353,554).
Accounting estimates and assumptions are made concerning the future and, by their nature, will rarely equal the related actual outcome.
3
TURNOVER AND OTHER REVENUE
2024
2023
£
£
Turnover analysed by class of business
Sale of goods
30,413,442
31,441,398
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
29,186,140
30,134,134
European Union
1,227,302
1,307,264
30,413,442
31,441,398
2024
2023
£
£
Other revenue
Interest income
57,117
-
VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 26 -
4
OPERATING PROFIT
2024
2023
Operating profit for the year is stated after charging/(crediting):
£
£
Depreciation of owned tangible fixed assets
1,985,811
1,450,128
Profit on disposal of tangible fixed assets
(28,862)
(18,802)
Amortisation of intangible assets
3,274
-
Impairment of trade debtors
(10,880)
-
Operating lease charges
218,602
203,829
5
AUDITOR'S REMUNERATION
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
16,500
16,500
For other services
Taxation compliance services
1,850
3,025
All other non-audit services
8,741
3,907
10,591
6,932
6
EMPLOYEES
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Production staff
184
196
Administrative staff
84
70
Management staff
5
4
Total
273
270
VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
6
EMPLOYEES
(Continued)
- 27 -
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
9,108,875
8,087,982
Social security costs
825,557
753,855
Pension costs
160,212
125,402
10,094,644
8,967,239
7
DIRECTORS' REMUNERATION
2024
2023
£
£
Remuneration for qualifying services
634,239
449,586
Company pension contributions to defined contribution schemes
3,192
1,101
637,431
450,687
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 3 (2023 - 4).
Remuneration disclosed above include the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
249,352
198,162
8
INTEREST RECEIVABLE AND SIMILAR INCOME
2024
2023
£
£
Interest income
Interest on bank deposits
52,398
Other interest income
4,719
Total income
57,117
VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
8
INTEREST RECEIVABLE AND SIMILAR INCOME
(Continued)
- 28 -
2024
2023
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
52,398
9
INTEREST PAYABLE AND SIMILAR EXPENSES
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
30,701
120,799
Other interest
404,516
130,934
435,217
251,733
Other finance costs:
Interest on finance leases and hire purchase contracts
36,444
-
471,661
251,733
10
TAXATION
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
364,503
2,189
Adjustments in respect of prior periods
(287,098)
(530,666)
Charge for group relief
97,049
(63,296)
Total current tax
174,454
(591,773)
Deferred tax
Origination and reversal of timing differences
(125,913)
164
Total tax charge/(credit)
48,541
(591,609)
VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
10
TAXATION
(Continued)
- 29 -
The actual charge/(credit) for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
Profit before taxation
3,058,102
1,370,395
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.50%)
764,526
322,043
Tax effect of expenses that are not deductible in determining taxable profit
15,380
54,358
Tax effect of income not taxable in determining taxable profit
(29,005)
Adjustments in respect of prior years
(287,098)
(528,477)
Effect of change in corporation tax rate
(3,788)
Research and development tax credit
(444,267)
(453,000)
Effect of capital allowances and depreciation
49,230
Capital allowances super deduction
(2,970)
Taxation charge/(credit) for the year
48,541
(591,609)
11
DIVIDENDS
2024
2023
£
£
Final paid
1,021,835
4,332,247
VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 30 -
12
INTANGIBLE FIXED ASSETS
Development costs
£
Cost
At 1 January 2024 and 31 December 2024
67,399
Amortisation and impairment
At 1 January 2024
46,825
Amortisation charged for the year
3,274
At 31 December 2024
50,099
Carrying amount
At 31 December 2024
17,300
At 31 December 2023
20,574
VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 31 -
13
TANGIBLE FIXED ASSETS
Freehold land and buildings
Leasehold improvements
Assets under construction
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
£
£
Cost or valuation
At 1 January 2024
8,271,803
357,806
234,187
11,662,494
383,241
1,827,197
22,736,728
Additions
118,061
261,692
724,589
45,350
10,500
1,160,192
Disposals
(363,100)
(363,100)
Transfers
1,900
(224,450)
222,550
At 31 December 2024
8,391,764
357,806
271,429
12,246,533
428,591
1,837,697
23,533,820
Depreciation and impairment
At 1 January 2024
155,438
126,044
7,320,941
246,065
862,905
8,711,393
Depreciation charged in the year
176,835
82,693
1,439,497
61,962
224,824
1,985,811
Eliminated in respect of disposals
(319,662)
(319,662)
At 31 December 2024
332,273
208,737
8,440,776
308,027
1,087,729
10,377,542
Carrying amount
At 31 December 2024
8,059,491
149,069
271,429
3,805,757
120,564
749,968
13,156,278
At 31 December 2023
8,116,365
231,762
234,187
4,341,553
137,176
964,292
14,025,335
VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 32 -
Tangible fixed assets includes assets held under finance leases or hire purchase contracts, as follows:
2024
2023
£
£
Plant and equipment
620,688
425,509
Motor vehicles
359,866
601,070
980,554
1,026,579
The company's primary trading premises (freehold property) was independently valued by external valuers in April 2025. In the opinion of the Directors, the fair value of the premises is not materially different to the carrying value in the accounts at 31 December 2024, and no valuation adjustment has been made in 2024.
The following assets are carried at valuation. If the assets were measured using the cost model, the carrying amounts would be as follows:
2024
2023
£
£
Cost
7,239,958
7,119,996
Accumulated depreciation
(766,530)
(628,543)
Carrying value
6,473,428
6,491,453
14
STOCKS
2024
2023
£
£
Stocks
2,781,450
4,305,510
VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 33 -
15
DEBTORS
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
1,616,193
985,825
Corporation tax recoverable
665,034
204,293
Amounts owed by group undertakings
362,870
320,091
Other debtors
181,016
Prepayments and accrued income
860,454
909,071
3,685,567
2,419,280
16
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024
2023
Notes
£
£
Obligations under finance leases
18
288,606
356,505
Trade creditors
1,276,453
2,223,849
Amounts owed to group undertakings
1,559,913
2,445,601
Taxation and social security
770,968
389,994
Deferred income
20
778,464
1,435,969
Other creditors
79,661
79,513
Accruals and deferred income
2,110,271
871,383
6,864,336
7,802,814
Hire purchase agreements are secured over the assets to which they relate.
17
CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2024
2023
Notes
£
£
Obligations under finance leases
18
593,837
418,800
Amounts owed to group undertakings
6,893,523
6,945,366
7,487,360
7,364,166
Hire purchase agreements are secured over the assets to which they relate.
VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 34 -
18
FINANCE LEASE OBLIGATIONS
2024
2023
Future minimum lease payments due under finance leases:
£
£
Within one year
342,700
398,800
In two to five years
656,254
466,666
998,954
865,466
Less: future finance charges
(116,511)
(90,161)
882,443
775,305
Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
19
DEFERRED TAXATION
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
694,532
820,445
Revaluations
228,243
228,243
922,775
1,048,688
2024
Movements in the year:
£
Liability at 1 January 2024
1,048,688
Credit to profit or loss
(125,913)
Liability at 31 December 2024
922,775
VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 35 -
20
DEFERRED INCOME
2024
2023
£
£
Other deferred income
778,464
1,435,969
Deferred income represents upfront customer payments.
21
RETIREMENT BENEFIT SCHEMES
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
160,212
125,402
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
22
SHARE CAPITAL
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
1,000,000
1,000,000
1,000,000
1,000,000
23
OPERATING LEASE COMMITMENTS
As lessee
At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
2024
2023
£
£
Within 1 year
694,104
419,787
Years 2-5
1,675,526
607,447
After 5 years
332,823
2,702,453
1,027,234
VICTORIAN HOUSE (SALES) LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 36 -
24
RELATED PARTY TRANSACTIONS
Transactions with related parties
During the year the company entered into the following transactions with related parties:
During the year the company paid fees of £Nil (2023 - £75,000) to a director.
The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland, not to disclose related party transactions with wholly owned subsidiaries within the group.
25
ULTIMATE CONTROLLING PARTY
The company's immediate and ultimate parent is Victorian House Window Group Limited, a company registered in England and Wales. The largest and smallest group in which the results of the company are consolidated is that headed by Victorian House Window Group Limited. The consolidated accounts of this company are available to the public and may be obtained from their registered office: Victorian House, Parc Hendre, Capel Hendre, Ammanford, SA18 3FA.
The directors consider there is no ultimate controlling party.
26
ANALYSIS OF CHANGES IN NET FUNDS
1 January 2024
Cash flows
New finance leases
31 December 2024
£
£
£
£
Cash at bank and in hand
3,704,016
2,176,633
-
5,880,649
Lease liabilities
(775,305)
393,600
(500,738)
(882,443)
2,928,711
2,570,233
(500,738)
4,998,206
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.100Mr M A HuxtableN EvansAlex JenkinsMark ShatherStephen Winslet072585512024-01-012024-12-3107258551bus:Director12024-01-012024-12-3107258551bus:Director22024-01-012024-12-3107258551bus:Director32024-01-012024-12-3107258551bus:Director42024-01-012024-12-3107258551bus:Director52024-01-012024-12-3107258551bus:RegisteredOffice2024-01-012024-12-31072585512024-12-31072585512023-01-012023-12-3107258551core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3107258551core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3107258551core:OtherResidualIntangibleAssets2024-12-3107258551core:OtherResidualIntangibleAssets2023-12-3107258551core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-12-3107258551core:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-12-31072585512023-12-3107258551core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3107258551core:LeaseholdImprovements2024-12-3107258551core:ConstructionInProgressAssetsUnderConstruction2024-12-3107258551core:PlantMachinery2024-12-3107258551core:FurnitureFittings2024-12-3107258551core:MotorVehicles2024-12-3107258551core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3107258551core:LeaseholdImprovements2023-12-3107258551core:ConstructionInProgressAssetsUnderConstruction2023-12-3107258551core:PlantMachinery2023-12-3107258551core:FurnitureFittings2023-12-3107258551core:MotorVehicles2023-12-3107258551core:ShareCapital2024-12-3107258551core:ShareCapital2023-12-3107258551core:RevaluationReserve2024-12-3107258551core:RevaluationReserve2023-12-3107258551core:RetainedEarningsAccumulatedLosses2024-12-3107258551core:RetainedEarningsAccumulatedLosses2023-12-3107258551core:ShareCapital2022-12-3107258551core:RevaluationReserve2022-12-3107258551core:RetainedEarningsAccumulatedLosses2022-12-3107258551core:ShareCapitalOrdinaryShareClass12024-12-3107258551core:ShareCapitalOrdinaryShareClass12023-12-3107258551core:RevaluationReserve2023-01-012023-12-3107258551core:RevaluationReserve2024-01-012024-12-310725855112024-01-012024-12-310725855112023-01-012023-12-31072585512023-12-31072585512022-12-3107258551core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3107258551core:DevelopmentCostsCapitalisedDevelopmentExpenditure2024-01-012024-12-3107258551core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3107258551core:LeaseholdImprovements2024-01-012024-12-3107258551core:PlantMachinery2024-01-012024-12-3107258551core:FurnitureFittings2024-01-012024-12-3107258551core:MotorVehicles2024-01-012024-12-3107258551core:UKTax2024-01-012024-12-3107258551core:UKTax2023-01-012023-12-310725855122024-01-012024-12-310725855122023-01-012023-12-3107258551core:DevelopmentCostsCapitalisedDevelopmentExpenditure2023-12-3107258551core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3107258551core:LeaseholdImprovements2023-12-3107258551core:ConstructionInProgressAssetsUnderConstruction2023-12-3107258551core:PlantMachinery2023-12-3107258551core:FurnitureFittings2023-12-3107258551core:MotorVehicles2023-12-3107258551core:ConstructionInProgressAssetsUnderConstruction2024-01-012024-12-3107258551core:CurrentFinancialInstruments2024-12-3107258551core:CurrentFinancialInstruments2023-12-3107258551core:Non-currentFinancialInstruments2024-12-3107258551core:Non-currentFinancialInstruments2023-12-3107258551core:WithinOneYear2024-12-3107258551core:WithinOneYear2023-12-3107258551core:BetweenTwoFiveYears2024-12-3107258551core:BetweenTwoFiveYears2023-12-3107258551bus:OrdinaryShareClass12024-01-012024-12-3107258551bus:OrdinaryShareClass12024-12-3107258551bus:OrdinaryShareClass12023-12-3107258551core:MoreThanFiveYears2024-12-3107258551core:MoreThanFiveYears2023-12-3107258551bus:PrivateLimitedCompanyLtd2024-01-012024-12-3107258551bus:FRS1022024-01-012024-12-3107258551bus:Audited2024-01-012024-12-3107258551bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP