Company registration number 02996241 (England and Wales)
KVERNELAND HOLDING (UK) LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
KVERNELAND HOLDING (UK) LIMITED
COMPANY INFORMATION
Directors
D H Crowe
K Engelbrecht
(Appointed 1 January 2025)
Secretary
N Looker
Company number
02996241
Registered office
Walkers Lane
Lea Green
St Helens
Merseyside
WA9 4AF
Auditor
Mitchell Charlesworth (Audit) Limited
Suites C,D,E, & F
14th Floor The Plaza
100 Old Hall Street
Liverpool
L3 9QJ
Solicitors
Myerson Solicitors LLP
Grosvenor House
20 Barrington Road
Altrincham
Cheshire
WA14 1HB
KVERNELAND HOLDING (UK) LIMITED
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4 - 6
Independent auditor's report
7 - 10
Group profit and loss account
11
Group statement of comprehensive income
12
Group balance sheet
13 - 14
Parent company balance sheet
15
Group statement of changes in equity
17
Parent company statement of changes in equity
18
Group statement of cash flows
16
Notes to the financial statements
19 - 38
KVERNELAND HOLDING (UK) LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Review of the business
The company acts as a holding company for subsidiary undertakings of Kverneland Group in the United Kingdom. Kverneland Devizes Danish Branch ceased to trade at the start of 2017 and the entity has continued with minimal trade in the UK going forward.
Current Business - Group
2024 opened with an extremely low order book at around £5M less than 2023. Trading conditions were difficult with high interest rates, high levels of expensive tractor stock in dealerships, industry sales figures at all time lows, and very wet planting conditions in the early part of the year. After a difficult 2023 dairy farm profitability increased monthly during 2024, increasing levels of interest in the feeding sector of Kverneland Group UK business. Arable farming struggled with poor commodity prices and higher operating costs, with quoting reduced.
Out of season orders were taken in May but were considerably down on expectation with agricultural machinery dealers carrying excessive levels of aged tractor stock creating a reluctance to add further implement stock. Kverneland Group UK were also looking to reduce aged stock levels and as a result of dealers stock reductions more machinery went direct to retail sales in season. This enabled significant stock reductions in Kverneland Group UK from 2023 to 2024. The second out of season period expected in October/November 2024 saw an improved order intake on May 2024 and similar to 2023 but below expectation as dealers were still over stocked with tractors.
Strong retail finance packages of up to three years interest free saw Kverneland Group and their dealers further reduce aged stock levels that should enable improved out of season sales in 2025. Order intake in the final quarter of 2024 exceeded 2023 and was the start of improved order intakes.
Principal risks and uncertainties
Holdings
As a holding company of the subsidiary undertaking of the Kverneland Group in the United Kingdom with minimal transactions, this entity is not susceptible to significant risks and uncertainties and these are all addressed by the subsidiary entities.
Group
The management of the business and execution of the company's strategy are subject to a number of risks. The business makes the majority of its machinery and parts purchases in Euros. The risk is managed by the purchase of forward currency contracts to cover the anticipated exposure.
As with all business, our performance is largely dependent upon the income and profitability of our customers, any significant deterioration in these factors would impact upon our own performance.
Development and performance
Future outlook
Weather, interest rates, and changes to the inheritance tax laws are still concerning farmers.
The arable sector expectation is still low, with either improvements to grain prices or reductions in costs needed before we will see significant improvements in machinery sales to this sector. The livestock sector is still buoyant with exceptional prices being paid for sheep, beef and dairy products. Machinery sales increases here are covering reduced sales in certain sectors of the arable machinery sector for Kverneland Group UK.
Agricultural engineers association sales figures for 2025 continue to look poor in the various machinery sectors, most still showing between -20% to -50% reductions in moving annual total sales. However, Kverneland Group UK entered 2025 with a significant increase in order book with the differential improving monthly, and showing +72% improvement over this time last year. The strong retail finance packages have further reduced dealer and company stocks with most sales still going straight to retail.
An improved turnover and profitability are expected in 2025.
KVERNELAND HOLDING (UK) LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Key performance indicators
As a wholly owned subsidiary of Kubota Corporation, the company's performance is best viewed in the context of the Kubota Group which is addressed within the group's annual report, a copy of which is available upon request, refer to note 26 for further details.
Financial and other risks and their management
The company manages all its risks in order to minimise any possible impact on the financial results of the business.
Financial risk consists of market risk, credit risk, liquidity risk and interest rate risk. As a holding company of the subsidiary undertaking of the Kverneland Group in the United Kingdom with minimal transactions, the entity is not susceptible to these risks. These are all addressed by the subsidiary entities.
Other performance indicators
Financial and other risks, and their management
The company manages all its risks in order to minimise any possible impact on the trading activities and the financial results of the business.
Financial risks consists of market risk, credit risk, liquidity risk and interest rate risk.
Market risk
The company is exposed to foreign exchange risk primarily in respect to the Euro. The company does not perform hedging and currency risk is managed by Kverneland ASA for their entire group. The net exposure against each currency is calculated based on expected future cash inflow and outflow over the next 12 months.
Credit risk
Credit risk in the company is mainly related to accounts receivable. All sales made in the company are external. Credit risk is considered to be low as the risk is largely mitigated due to the receivables being sold to a Finance House with a Floorplanning facility in place.
Liquidity risk
The company has sufficient resources available from Kverneland ASA group's cash pool as and when necessary.
Interest rate risk
The company's objectives when managing capital are to:
safeguard their ability to continue as a going concern, so that they can continue to provide returns for stakeholders; and
maintain an optimal capital structure and to reduce the cost of capital.
In order to maintain or adjust the capital structure, the company may adjust the amount of dividends paid to shareholders, return capital to shareholders, issue new shares or sell assets to reduce debt.
Other information and explanations
Going concern
The directors have at the time of approving the financial statements, a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future.
KVERNELAND HOLDING (UK) LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
N Looker
Secretary
26 August 2025
KVERNELAND HOLDING (UK) LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Principal activities
The group's principal activity continued to be that of the sale of agricultural machinery and spare parts. The principal activity of the company continued to be that of a Holding company.
Results and dividends
The results for the year are set out on page 11.
No ordinary dividends were paid. The directors do not recommend payment of a further dividend.
No preference dividends were paid. The directors do not recommend payment of a final dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
D H Crowe
A Gjerde
(Resigned 1 January 2025)
K Engelbrecht
(Appointed 1 January 2025)
Supplier payment policy
The group's current policy concerning the payment of trade creditors is to follow the CBI's Prompt Payers Code (copies are available from the CBI, Centre Point, 103 New Oxford Street, London WC1A 1DU).
The group's current policy concerning the payment of trade creditors is to:
settle the terms of payment with suppliers when agreeing the terms of each transaction;
ensure that suppliers are made aware of the terms of payment by inclusion of the relevant terms in contracts; and
pay in accordance with the company's contractual and other legal obligations.
Trade creditors of the group at the year end were equivalent to 7 day's purchases, based on the average daily amount invoiced by suppliers during the year.
KVERNELAND HOLDING (UK) LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
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 group financial statements in accordance with International Financial Reporting Standards (IFRSs) as adopted by the United Kingdom and have also chosen to prepare the parent company financial statements in accordance with Financial Reporting Standard (FRS) 101 'Reduced Disclosure Framework'. 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.
In preparing the group financial statements, International Accounting Standard 1 requires that directors:
properly select and apply accounting policies;
present information, including accounting policies, in a manner that provides relevant, reliable, comparable and understandable information;
provide additional disclosures when compliance with the specific requirements in IFRSs are insufficient to enable users to understand the impact of particular transactions, other events and conditions on the entity's financial position and financial performance; and
make an assessment of the company's ability to continue as a going concern.
In preparing the parent company 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 FRS 101 Reduced Disclosure Framework has 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.
Strategic report
In accordance with section 414C(11) of the Companies Act 2006 (Strategic Report and Director's Report) Regulations 2013 the company's Strategic report information required by schedule 7 of the Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008 is noted in the Strategic report on pages 1 to 3.
Statement of disclosure to auditor
Each director in office at the date of approval of this annual report confirms that:
so far as the director is aware, there is no relevant audit information of which the company's auditor is unaware, and
the director has taken all the steps that he / she ought to have taken as a director in order to make himself / herself aware of any relevant audit information and to establish that the company's auditor is aware of that information.
This confirmation is given and should be interpreted in accordance with the provisions of section 418 of the Companies Act 2006.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to groups entitled to the medium-sized companies exemption.
KVERNELAND HOLDING (UK) LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
By order of the board
N Looker
Secretary
26 August 2025
KVERNELAND HOLDING (UK) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF KVERNELAND HOLDING (UK) LIMITED
- 7 -
Opinion
We have audited the financial statements of Kverneland Holding (UK) Limited (the ‘parent company’) and its subsidiaries (the ‘group’) for the year ended 31 December 2024 which comprise the consolidated income statement, the consolidated statement of comprehensive income, the consolidated and company statement of financial position, the consolidated and company statement of changes in equity, the consolidated statement of cash flows and the consolidated and company notes to the financial statements, including significant accounting policies.
The financial reporting framework that has been applied in the preparation of the group financial statements is applicable law and UK adopted international accounting standards. The financial reporting framework that has been applied in the preparation of the parent company financial statements is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 101 Reduced Disclosure Framework (United Kingdom Generally Accepted Accounting Practice).
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 31 December 2024 and of the group's profit for the year then ended;
the group financial statements have been properly prepared in accordance with UK adopted international accounting standards and the parent company financial statements have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
the financial statements 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 group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
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.
KVERNELAND HOLDING (UK) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF KVERNELAND HOLDING (UK) LIMITED
- 8 -
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 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 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 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 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.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the parent company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
We identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and then design and perform audit procedures responsive to those risks, including obtaining audit evidence that is sufficient and appropriate to provide a basis for our opinion.
KVERNELAND HOLDING (UK) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF KVERNELAND HOLDING (UK) LIMITED
- 9 -
Identifying and assessing potential risks related to irregularities
In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, we considered the following:
the nature of the industry and sector, control environment and business performance;
the company's own assessment of the risks that irregularities may occur either as a result of fraud or error;
the results of our enquiries of management of their own identification of and assessment of the risks of irregularities;
any matters we identified having obtained and reviewed the company's documentation of their policies and procedures relating to:
identifying, evaluating and complying with laws and regulations and whether they were aware of any instances of non-compliance;
detecting and responding to the risks of fraud and whether they have knowledge of any actual, suspected or alleged fraud; and
the internal controls established to mitigate risks of fraud or non-compliance with laws and regulations; and
the matters discussed among the audit engagement team regarding how and where fraud might occur in the financial statements and any potential indicators of fraud
As a result of these procedures, we considered the opportunities and incentives that may exist within the organisation for fraud and identified the greatest potential for fraud in the following areas:
(i) The presentation of the Statement of Comprehensive Income, (ii) the accounting policy for revenue recognition (iii) understatement of creditors (iv) Stock valuation and (V) Valuation of defined benefit scheme. In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override.
We also obtained an understanding of the legal and regulatory framework that the company operates in, focusing on provisions of those laws and regulations that had a direct effect on the determination of material amounts and disclosures in the financial statements. The key laws and regulations we considered in this context included the UK Companies Act.
In addition, we considered provisions of other laws and regulations that do not have a direct effect on the financial statements but compliance with which may be fundamental to the company’s ability to operate or to avoid a material penalty.
Our procedures to respond to risks identified included the following:
reviewing the financial statement disclosures and testing to supporting documentation to assess compliance with relevant laws and regulations described above as having a direct effect on the financial statements;
enquiring of management and directors concerning actual and potential litigation and claims;
performing analytical procedures to identify any unusual or unexpected relationships that may indicate risks of material misstatement due to fraud;
reading minutes of board meetings and reviewing correspondence with relevant authorities where matters identified were significant;
in addressing the risk of fraud through management override of controls, testing the appropriateness of journal entries and other adjustments; assessing whether the judgements made in making accounting estimates are indicative of a potential bias; and evaluating the business rationale of any significant transactions that are unusual or outside the normal course of business.
We also communicated relevant identified laws and regulations and potential fraud risks to all engagement team members and remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.
KVERNELAND HOLDING (UK) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF KVERNELAND HOLDING (UK) LIMITED
- 10 -
Owing to the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.
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 parent 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 parent 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 parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Michael Buxton (Senior Statutory Auditor)
For and on behalf of Mitchell Charlesworth (Audit) Limited, Statutory Auditor
Accountants
Suites C,D,E, & F
14th Floor The Plaza
100 Old Hall Street
Liverpool
L3 9QJ
26 August 2025
KVERNELAND HOLDING (UK) LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
2024
2023
Notes
£'000
£'000
Turnover
3
26,595
31,708
Cost of sales
(20,759)
(25,166)
Gross profit
5,836
6,542
Distribution costs
(3,057)
(3,470)
Administrative expenses
(2,418)
(2,234)
Operating profit
4
361
838
Interest receivable and similar income
6
232
493
Interest payable and similar expenses
7
(134)
(850)
Profit before taxation
459
481
Tax on profit
8
(80)
(117)
Profit for the year
379
364
Profit for the financial year is all attributable to the owners of the parent company.
KVERNELAND HOLDING (UK) LIMITED
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
2024
2023
£'000
£'000
Profit for the year
379
364
Other comprehensive income:
Items that will not be reclassified to profit or loss
Actuarial loss on defined benefit pension schemes
(599)
(1,138)
Tax relating to items not reclassified
558
504
Total items that will not be reclassified to profit or loss
(41)
(634)
Total comprehensive income for the year
338
(270)
Total comprehensive income for the year is all attributable to the owners of the parent company.
KVERNELAND HOLDING (UK) LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 13 -
2024
2023
Notes
£'000
£'000
Non-current assets
Tangible fixed assets
9
738
1,135
Deferred tax asset
18
867
928
1,605
2,063
Current assets
Stocks
12
6,940
9,692
Debtors
13
13,408
13,178
Cash at bank and in hand
1
20,348
22,871
Current liabilities
Creditors
16
4,877
7,762
Lease liabilities
17
462
522
Provisions
20
154
173
5,493
8,457
Net current assets
14,855
14,414
Non-current liabilities
Lease liabilities
17
208
457
Retirement benefit obligations
21
1,087
1,193
1,295
1,650
Net assets
15,165
14,827
Equity
Called up share capital
23
15,403
15,403
Share premium account
22
18,000
18,000
Other reserves
24
626
626
Retained earnings
(18,864)
(19,202)
Total equity
15,165
14,827
KVERNELAND HOLDING (UK) LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 14 -
The financial statements were approved by the board of directors and authorised for issue on 26 August 2025 and are signed on its behalf by:
D H Crowe
Director
Company registration number 02996241 (England and Wales)
KVERNELAND HOLDING (UK) LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 15 -
2024
2023
Notes
£'000
£'000
£'000
£'000
Non-current assets
Investments
11
12,780
12,780
Deferred tax asset
19
50
12,830
12,780
Current assets
Debtors
14
1,953
1,862
Net current assets
1,953
1,862
Total assets less current liabilities
14,783
14,642
Equity
Called up share capital
15,403
15,403
Share premium account
18,000
18,000
Retained earnings
(18,620)
(18,761)
Total equity
14,783
14,642
As permitted by trues408 Companies Act 2006, the company has not presented its own income statement and related notes. The company’s profit for the year was £141k (2023 - £78k profit).
These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.
The financial statements were approved by the board of directors and authorised for issue on 26 August 2025 and are signed on its behalf by:
26 August 2025
D H Crowe
Director
Company registration number 02996241 (England and Wales)
KVERNELAND HOLDING (UK) LIMITED
CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
2024
2023
Notes
£'000
£'000
£'000
£'000
Cash flows from operating activities
Cash generated from operations
26
470
915
Interest paid
(102)
(829)
Net cash inflow from operating activities
368
86
Investing activities
Purchase of property, plant and equipment
(293)
(263)
Proceeds from disposal of property, plant and equipment
1
2
Interest received
232
493
Net cash (used in)/generated from investing activities
(60)
232
Financing activities
Payment of lease liabilities
(309)
(318)
Net cash used in financing activities
(309)
(318)
Net decrease in cash and cash equivalents
(1)
Cash and cash equivalents at beginning of year
1
1
Cash and cash equivalents at end of year
1
KVERNELAND HOLDING (UK) LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
Share capital
Share premium account
Other reserves
Retained earnings
Total
£'000
£'000
£'000
£'000
£'000
Balance at 1 January 2023
15,403
18,000
626
(18,932)
15,097
Year ended 31 December 2023:
Profit
-
-
-
364
364
Other comprehensive income:
Actuarial gains on pensions scheme
-
-
-
(1,138)
(1,138)
Tax relating to other comprehensive income
-
-
-
504
504
Total comprehensive income
-
-
-
(270)
(270)
Balance at 31 December 2023
15,403
18,000
626
(19,202)
14,827
Year ended 31 December 2024:
Profit
-
-
-
379
379
Other comprehensive income:
Actuarial gains on pensions scheme
-
-
-
(599)
(599)
Tax relating to other comprehensive income
-
-
-
558
558
Total comprehensive income
-
-
-
338
338
Balance at 31 December 2024
15,403
18,000
626
(18,864)
15,165
KVERNELAND HOLDING (UK) LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
Share capital
Share premium account
Retained earnings
Total
£'000
£'000
£'000
£'000
Balance at 1 January 2023
15,403
18,000
(18,838)
14,565
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
77
77
Balance at 31 December 2023
15,403
18,000
(18,761)
14,642
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
141
141
Balance at 31 December 2024
15,403
18,000
(18,620)
14,783
KVERNELAND HOLDING (UK) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
1
Accounting policies
Company information
Kverneland Holding (UK) Limited is a private company limited by shares incorporated in England and Wales. The registered office is Walkers Lane, Lea Green, St Helens, WA9 4AF. The company's principal activities and nature of its operations are disclosed in the directors' report.
The group consists of Kverneland Holding (UK) Limited and all of its subsidiaries.
1.1
Accounting convention
The financial statements have been prepared in accordance with Financial Reporting Standard 101 Reduced Disclosure Framework (FRS 101) and in accordance with applicable accounting standards.
The financial statements are prepared in sterling, which is the functional currency of the group. Monetary amounts in these financial statements are rounded to the nearest £'000.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
The group has taken advantage of the following disclosure exemptions under FRS 101:
the requirements of IFRS 7 Financial Instruments: Disclosures;
the requirement in paragraph 38 of IAS 1 ‘Presentation of Financial Statements’ to present comparative information in respect of: (i) paragraph 79(a) (iv) of IAS 1, (ii) paragraph 73(e) of IAS 16 Property Plant and Equipment;
the requirements of paragraphs 10(d), 10(f), 16, 38A to 38D, 39 to 40 ,111 and 134-136 of IAS 1 Presentation of Financial Statements;
the requirements of IAS 7 Statement of Cash Flows;
the requirements of paragraph 17 of IAS 24 Related Party Disclosures; and
the requirements in IAS 24 Related Party Disclosures to disclose related party transactions entered into between two or more members of a group, provided that any subsidiary which is a party to the transaction is wholly owned by such a member.
1.2
Business combinations
The cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill.
The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date.
Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date.
KVERNELAND HOLDING (UK) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 20 -
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Kverneland Holding (UK) Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 December 2024. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.
1.4
Going concern
The directors have at the time of approving the financial statements, a reasonable expectation that the truegroup 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.
1.5
Turnover
Turnover is measured based on the consideration specified in a contract with a customer and excludes amounts collected on behalf of third parties. The group recognises revenue when it transfers control of a product or service to a customer.
When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.
The nature, timing of satisfaction of performance obligations and significant payment terms of the group's major sources of revenue are as follows:
1.6
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:
Leasehold land and buildings
In line with lease term
Plant and equipment
10-33%
Motor vehicles
25%
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the profit and loss account.
KVERNELAND HOLDING (UK) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 21 -
1.7
Non-current investments
Interests in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
A subsidiary is an entity controlled by the parent company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
1.8
Impairment of tangible and intangible assets
At each reporting end date, the group reviews the carrying amounts of its tangible 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 group estimates the recoverable amount of the cash-generating unit to which the asset belongs.
Intangible assets with indefinite useful lives and intangible assets not yet available for use are tested for impairment annually, and whenever there is an indication that the asset may be impaired.
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.
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.
1.9
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a weighted average basis.
At each Balance Sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in the Statement of Comprehensive Income.
1.10
Cash at bank and in hand
Cash and cash equivalents include cash in hand and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
KVERNELAND HOLDING (UK) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 22 -
1.11
Financial assets
Financial assets are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument. Financial assets are classified into specified categories, depending on the nature and purpose of the financial assets.
At initial recognition, financial assets classified as fair value through profit and loss are measured at fair value and any transaction costs are recognised in profit or loss. Financial assets not classified as fair value through profit and loss are initially measured at fair value plus transaction costs.
Financial assets at fair value through profit or loss
When any of the above-mentioned conditions for classification of financial assets is not met, a financial asset is classified as measured at fair value through profit or loss. Financial assets measured at fair value through profit or loss are recognized initially at fair value and any transaction costs are recognised in profit or loss when incurred. A gain or loss on a financial asset measured at fair value through profit or loss is recognised in profit or loss, and is included within finance income or finance costs in the statement of income for the reporting period in which it arises.
Financial assets held at amortised cost
Financial instruments are classified as financial assets measured at amortised cost where the objective is to hold these assets in order to collect contractual cash flows, and the contractual cash flows are solely payments of principal and interest. They arise principally from the provision of goods and services to customers (eg trade receivables). They are initially recognised at fair value plus transaction costs directly attributable to their acquisition or issue, and are subsequently carried at amortised cost using the effective interest rate method, less provision for impairment where necessary.
Financial assets at fair value through other comprehensive income
Trade debtors, loans and other receivables that have fixed or determinable payments that are not quoted in an active market are classified as loans and receivables. Loans and receivables are measured at amortised cost using the effective interest method, less any impairment.
Interest is recognised by applying the effective interest rate, except for short-term receivables when the recognition of interest would be immaterial. The effective interest method is a method of calculating the amortised cost of a debt instrument and of allocating the interest income over the relevant period. The effective interest rate is the rate that exactly discounts estimated future cash receipts through the expected life of the debt instrument to the net carrying amount on initial recognition.
The parent company has made an irrevocable election to recognize changes in fair value of investments in equity instruments through other comprehensive income, not through profit or loss. A gain or loss from fair value changes will be shown in other comprehensive income and will not be reclassified subsequently to profit or loss. Equity instruments measured at fair value through other comprehensive income are recognized initially at fair value plus transaction cost directly attributable to the asset. After initial recognition, each asset is measured at fair value, with changes in fair value included in other comprehensive income. Accumulated gains or losses recognized through other comprehensive income are directly transferred to retained earnings when the equity instrument is derecognized or its fair value substantially decreased. Dividends are recognized as finance income in profit or loss.
KVERNELAND HOLDING (UK) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 23 -
Impairment of financial assets
Financial assets carried at amortised cost and FVOCI are assessed for indicators of impairment at each reporting end date.
The expected credit losses associated with these assets are estimated on a forward-looking basis. A broad range of information is considered when assessing credit risk and measuring expected credit losses, including past events, current conditions, and reasonable and supportable forecasts that affect the expected collectability of the future cash flows of the instrument.
For trade receivables, the simplified approach permitted by IFRS 9 is applied, which requires expected lifetime losses to be recognised from initial recognition of the receivables.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire, or when it transfers the financial asset and substantially all the risks and rewards of ownership to another entity.
1.12
Financial liabilities
The group recognises financial debt when the group becomes a party to the contractual provisions of the instruments. Financial liabilities are classified as either 'financial liabilities at fair value through profit or loss' or 'other financial liabilities'.
Other financial liabilities
Other financial liabilities, including borrowings, trade payables and other short-term monetary liabilities, are initially measured at fair value net of transaction costs directly attributable to the issuance of the financial liability. They are subsequently measured at amortised cost using the effective interest method. For the purposes of each financial liability, interest expense includes initial transaction costs and any premium payable on redemption, as well as any interest or coupon payable while the liability is outstanding.
Derecognition of financial liabilities
Financial liabilities are derecognised when, and only when, the group’s obligations are discharged, cancelled, or they expire.
1.13
Equity instruments
Equity instruments issued by the parent company are recorded at the proceeds received, net of direct issue costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer payable at the discretion of the company.
1.14
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
KVERNELAND HOLDING (UK) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 24 -
Deferred tax
Deferred tax is the tax expected to be payable or recoverable on 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, and is accounted for using the balance sheet liability method. Deferred tax liabilities are generally recognised for all taxable temporary differences and deferred tax assets are recognised to the extent that it is probable that taxable profits will be available against which deductible temporary differences can be utilised. Such assets and liabilities are not recognised if the temporary 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 income statement, 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 group 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.
1.15
Provisions
Provisions are recognised when the group has a legal or constructive present obligation as a result of a past event and it is probable that the group will be required to settle that obligation, and a reliable estimate can be made of the amount of the obligation.
The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation.
1.16
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 inventories or non-current 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.
1.17
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
The company operates two defined benefit plans. Typically defined benefit plans define an amount of pension benefit that an employee will receive on retirement, usually dependent on one or more factors such as age, years of service and compensation.
Service costs (current and past service cost and gains and losses on curtailments and settlements) and net interest are recognised in the income statement, while re-measurements (actuarial gains and losses, any changes in the effect of the asset ceiling and the difference between the (expected) net interest income and the actual return) are recognised in the statement of comprehensive income for retirement benefits and in the income statements for other long-term employee benefits. The financing cost and expected return on plan assets are recognised within financing costs in the period in which they arise. The accumulated effect of changes in estimates, changes in assumptions and deviations from actuarial assumptions (actuarial gains and losses) are recognised in the statement of comprehensive income.
KVERNELAND HOLDING (UK) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 25 -
1.18
Leases
At inception, the group assesses whether a contract is, or contains, a lease within the scope of IFRS 16. A contract is, or contains, a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration. Where a tangible asset is acquired through a lease, the group recognises a right-of-use asset and a lease liability at the lease commencement date. Right-of-use assets are included within tangible fixed assets, apart from those that meet the definition of investment property.
The right-of-use asset is initially measured at cost, which comprises the initial amount of the lease liability adjusted for any lease payments made at or before the commencement date plus any initial direct costs and an estimate of the cost of obligations to dismantle, remove, refurbish or restore the underlying asset and the site on which it is located, less any lease incentives received.
The right-of-use asset is subsequently depreciated using the straight-line method from the commencement date to the earlier of the end of the useful life of the right-of-use asset or the end of the lease term. The estimated useful lives of right-of-use assets are determined on the same basis as those of other tangible fixed assets. The right-of-use asset is periodically reduced by impairment losses, if any, and adjusted for certain remeasurements of the lease liability.
The lease liability is initially measured at the present value of the lease payments that are unpaid at the commencement date, discounted using the interest rate implicit in the lease or, if that rate cannot be readily determined, the group's incremental borrowing rate. Lease payments included in the measurement of the lease liability comprise fixed payments, variable lease payments that depend on an index or a rate, amounts expected to be payable under a residual value guarantee, and the cost of any options that the group is reasonably certain to exercise, such as the exercise price under a purchase option, lease payments in an optional renewal period, or penalties for early termination of a lease.
The lease liability is measured at amortised cost using the effective interest method. It is remeasured when there is a change in: future lease payments arising from a change in an index or rate; the group's estimate of the amount expected to be payable under a residual value guarantee; or the group's assessment of whether it will exercise a purchase, extension or termination option. When the lease liability is remeasured in this way, a corresponding adjustment is made to the carrying amount of the right-of-use asset, or is recorded in profit or loss if the carrying amount of the right-of-use asset has been reduced to zero.
The group has elected not to recognise right-of-use assets and lease liabilities for short-term leases of machinery that have a lease term of 12 months or less, or for leases of low-value assets including IT equipment. The payments associated with these leases are recognised in profit or loss on a straight-line basis over the lease term.
1.19
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
1.20
Interest income is recognised in the statement of comprehensive income using the effective interest method.
1.21
All borrowing costs are recognised in the statement of comprehensive income in the year in which they are incurred.
KVERNELAND HOLDING (UK) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 26 -
2
Critical accounting estimates and judgements
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, if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are outlined below.
The annual depreciation charge for tangible assets is sensitive to changes in the estimated useful economic life and residual values of the assets. The useful economic lives and residual values are reassessed annually. They are amended when necessary to reflect current estimates, based on technological advancements, future investments, economic utilisation and the physical conditions of the assets.
Key sources of estimation uncertainty
Tax
The company has tax losses carried forward, and recognition of a deferred tax asset is assessed on the basis of possible future utilisation of these tax losses. The assessment is made by calculation of estimated future earnings.
Stocks
The company performs continuous assessment of obsolescence and any change in obsolescence is charged to the Statement of Comprehensive Income.
Trade debtors
Trade debtors are recognised initially at fair value. Any provision for bad debt is deducted by assessment at later stages. A provision for impairment of trade debtors is established when there is objective evidence that the company will not be able to collect all amounts according to the original terms of the receivable. Significant financial difficulties of the debtor, probability that the debtor will enter bankruptcy or financial reorganisation, and default or delinquency in payments are considered indicators that the trade receivable is impaired. The provision amounts to the residual between the face value and the estimated recoverable amount.
Warranty provision
Warranty claims are provided for based on expected levels of claims in relation to machines sold prior to the Balance Sheet date, taking into account any extended warranty terms that may be offered on individual products and previous claim history.
Pensions
Pension valuations are based on a number of estimates and assumptions on a number of forward looking factors. Management utilise the advice of experts in order to make judgements with regards to these assumptions.
3
Turnover
2024
2023
£'000
£'000
Turnover analysed by class of business
Sale of goods
26,595
31,708
KVERNELAND HOLDING (UK) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
3
Turnover
(Continued)
- 27 -
2024
2023
£'000
£'000
Turnover analysed by geographical market
UK sales
26,595
31,708
4
Operating profit
2024
2023
Operating profit for the year is stated after charging/(crediting):
£'000
£'000
Fees payable to the group's auditor for the audit of the group's financial statements
39
38
Depreciation of property, plant and equipment
661
623
Cost of inventories recognised as an expense
20,759
25,166
5
Employees
The average monthly number of persons (including directors) employed by the group during the year was:
2024
2023
Number
Number
Selling and distribution
34
35
Administration
16
14
Total
50
49
Their aggregate remuneration comprised:
2024
2023
£'000
£'000
Wages and salaries
2,111
2,314
Social security costs
265
271
Pension costs
252
294
2,628
2,879
6
Interest receivable and similar expenses
2024
2023
£'000
£'000
Interest income
Financial instruments measured at amortised cost:
Other interest income on financial assets
232
493
KVERNELAND HOLDING (UK) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 28 -
7
Interest payable and similar expenses
2024
2023
£'000
£'000
Interest on bank overdrafts and loans
1
1
Net interest on net defined benefit liability
32
21
Other interest payable
101
828
Total interest expense
134
850
8
Income tax expense
2024
2023
£'000
£'000
Deferred tax
Origination and reversal of temporary differences
80
117
The charge for the year can be reconciled to the loss per the income statement as follows:
2024
2023
£'000
£'000
Profit before taxation
459
481
Expected tax charge based on a corporation tax rate of 25.00% (2023: 23.50%)
115
113
Effect of expenses not deductible in determining taxable profit
3
5
Group relief
43
17
Deferred tax adjustments in respect of prior years
(50)
-
Deferred tax not recognised
(23)
(18)
Changes in rates
-
(7)
Deferred tax recognised in OCI
(8)
7
Taxation charge for the year
80
117
In addition to the amount charged to the income statement, the following amounts relating to tax have been recognised directly in other comprehensive income:
2024
2023
£'000
£'000
Deferred tax arising on:
Actuarial differences recognised as other comprehensive income
(558)
(504)
KVERNELAND HOLDING (UK) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 29 -
9
Tangible fixed assets
Leasehold land and buildings
Plant and equipment
Motor vehicles
Total
£'000
£'000
£'000
£'000
Cost
At 1 January 2023
2,391
677
533
3,601
Additions
19
244
263
Disposals
(13)
(99)
(112)
At 31 December 2023
2,391
683
678
3,752
Additions
293
293
Disposals
(24)
(142)
(166)
At 31 December 2024
2,391
659
829
3,879
Accumulated depreciation and impairment
At 1 January 2023
1,355
446
286
2,087
Charge for the year
377
90
156
623
Eliminated on disposal
(13)
(80)
(93)
At 31 December 2023
1,732
523
362
2,617
Charge for the year
377
88
196
661
Eliminated on disposal
(24)
(113)
(137)
At 31 December 2024
2,109
587
445
3,141
Carrying amount
At 31 December 2024
282
72
384
738
At 31 December 2023
659
160
316
1,135
10
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Kverneland Group UK Limited
Walkers Lane, Lea Greene, St Helens, Merseyside WA9 4AF
Ordinary
100.00
Kverneland Devizes Limited
Walkers Lane, Lea Greene, St Helens, Merseyside WA9 4AF
Ordinary
100.00
Vicon Agricultural Holdings Limited
Walkers Lane, Lea Greene, St Helens, Merseyside WA9 4AF
Ordinary
100.00
KVERNELAND HOLDING (UK) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 30 -
11
Investments - Company only
Current
Non-current
2024
2023
2024
2023
£'000
£'000
£'000
£'000
Investments in subsidiaries
12,780
12,780
Classified as part of a disposal group held for sale
-
-
-
-
Fair value of financial assets carried at amortised cost
Investment in subsidiary undertakings
Details of the company's principal operating subsidiaries are included in note 10.
Movements in non-current investments
Shares in subsidiaries
£'000
Cost or valuation
At 1 January 2024 & 31 December 2024
12,780
Carrying amount
At 31 December 2024
12,780
At 31 December 2023
12,780
12
Stocks
2024
2023
£'000
£'000
Finished goods & goods fro resale
6,940
9,692
Stocks, which wholly comprises of agricultural machinery and parts, amounts to £6,940,503 (2023: £9,691,228) after a provision on stock during the year of £371,761 (2023: £406,986); these write downs have been charged to the cost of sales account.
KVERNELAND HOLDING (UK) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 31 -
13
Debtors
2024
2023
£'000
£'000
Trade debtors
7,739
9,332
Amounts owed by fellow group undertakings
3,513
3,443
Other debtors
1,848
88
Prepayments
308
315
13,408
13,178
As at 31 December 2024, amounts owed by group undertakings are interest bearing at EURIBOR + 36 base points and are repayable on demand.
As at 31 December 2024, provisions for trade receivables were £4,496 (2023: £2,683). The carrying amount of the company's trade and other receivables are denominated in GBP Sterling.
14
Debtors - Company only
2024
2023
£'000
£'000
Amounts owed by subsidiary undertakings
1,953
1,862
Trade debtors disclosed above are classified as loans and receivables and are therefore measured at amortised cost.
As at 31 December 2024, amounts owed by other group undertakings are repayable on demand.
15
Trade debtors - credit risk
Fair value of trade debtors
The directors consider that the carrying amount of debtors differs from fair value as follows:
Carrying value
Fair value
2024
2023
2024
2023
£'000
£'000
£'000
£'000
Trade debtors net of allowances
7,739
9,332
7,739
9,331
Other debtors
1,848
88
1,848
88
Prepayments
308
315
308
315
9,895
9,735
9,895
9,734
No significant receivable balances are impaired at the reporting end date.
KVERNELAND HOLDING (UK) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 32 -
16
Creditors
2024
2023
£'000
£'000
Trade creditors
310
330
Amounts owed to fellow group undertakings
3,124
2,983
Accruals
302
384
Social security and other taxation
924
1,020
Other creditors
217
3,045
4,877
7,762
17
Lease liabilities
2024
2023
Net amounts due
£'000
£'000
Within one year
462
522
After more than one year
208
457
670
979
2024
2023
Maturity analysis of future lease payments
£'000
£'000
Within one year
462
522
In two to five years
208
457
Total undiscounted liabilities
670
979
18
Deferred taxation
Assets
2024
2023
£'000
£'000
Deferred tax balances
867
928
Deferred tax assets are expected to be recovered after more than one year
The following are the major deferred tax liabilities and assets recognised by the group and movements thereon during the current and prior reporting period.
KVERNELAND HOLDING (UK) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
18
Deferred taxation
(Continued)
- 33 -
ACAs
Tax losses
Retirement benefit obligations
Warranty provisions
Total
£'000
£'000
£'000
£'000
£'000
Deferred tax movements in prior year
Credit/(charge) to profit or loss
(8)
174
(47)
(2)
117
Credit/(charge) to other comprehensive income
-
-
504
-
504
Other
-
-
(202)
-
(202)
Asset at 1 January 2024
76
538
271
43
928
Deferred tax movements in current year
Credit/(charge) to profit or loss
53
(121)
(12)
(5)
(85)
Credit/(charge) to other comprehensive income
-
-
568
-
568
Other
-
-
(544)
-
(544)
Asset at 31 December 2024
129
417
283
38
867
19
Deferred taxation - Company only
Liabilities
Assets
2024
2023
2024
2023
£'000
£'000
£'000
£'000
Deferred tax balances
50
Deferred tax assets are expected to be recovered after more than one year.
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon during the current and prior reporting period.
ACAs
£'000
Liability at 1 January 2023 and 1 January 2024
-
Deferred tax movements in current year
Credit/(charge) to profit or loss
50
Asset at 31 December 2024
50
Deferred tax assets and liabilities are offset in the financial statements only where the company has a legally enforceable right to do so.
KVERNELAND HOLDING (UK) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 34 -
20
Provisions for liabilities
2024
2023
£'000
£'000
154
173
All provisions are expected to be settled within 12 months from the reporting date.
Movements on provisions:
£'000
At 1 January 2024 and 31 December 2024
154
The provision represents warranties that may be claimed in relation to sales made on or before 31 December 2024. This provision is expected to give rise to cash outflows over the next 1-2 years.
21
Retirement benefit schemes
2024
2023
Defined contribution schemes
£'000
£'000
Charge to profit or loss in respect of defined contribution schemes
188
77
The group operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.
KVERNELAND HOLDING (UK) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
21
Retirement benefit schemes
(Continued)
- 35 -
Defined benefit scheme
2024
2023
Key assumptions
%
%
Discount rate
5.4
4.6
Pension growth rate
3.3
3.2
Salary growth rate
2.0
2.0
Inflation assumption
3.2
3.1
Mortality assumptions
2024
2023
Assumed life expectations on retirement at age 65:
Years
Years
Retiring today
- Males
86.4
86.9
- Females
88.9
89.3
Retiring in 20 years
- Males
87.6
88.2
- Females
90.3
90.7
The amounts included in the statement of financial position arising from the group's obligations in respect of defined benefit plans are as follows:
2024
2023
£'000
£'000
Present value of defined benefit obligations
22,059
24,009
Fair value of plan assets
(20,972)
(22,816)
Surplus in scheme
1,087
1,193
Current service cost
25
25
Past service cost
349
Benefits paid
(1,375)
(1,324)
Contributions from scheme members
34
31
Actuarial gains and losses
(1,708)
1,045
Interest cost
1,073
731
At 31 December 2024
22,059
24,009
KVERNELAND HOLDING (UK) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
21
Retirement benefit schemes
(Continued)
- 36 -
2024
2023
Movements in the fair value of plan assets
£'000
£'000
At 1 January 2024
23,333
23,082
Interest income
1,050
1,091
Return on plan assets (excluding amounts included in net interest)
(1,509)
147
Benefits paid
(1,375)
(1,324)
Contributions by the employer
337
229
Contributions by scheme members
34
31
Other
(898)
(440)
At 31 December 2024
20,972
22,816
Sensitivity of the defined benefit obligations to changes in assumptions
Scheme obligations would have been affected by changes in assumptions as follows:
Amounts recognised in the income statement
2024
2023
Costs/(income):
£'000
£'000
Current service cost
25
25
Net interest on defined benefit liability/(asset)
23
(360)
Past service cost
349
Other gains and losses
92
152
Total costs
140
166
Amounts recognised in other comprehensive income
2024
2023
Costs/(income):
£'000
£'000
Actuarial changes arising from changes in demographic assumptions
139
(479)
Actuarial changes arising from changes in financial assumptions
(1,976)
751
Actuarial changes arising from experience adjustments
129
773
Actuarial changes related to plan assets
1,509
(147)
Actuarial changes in the effect of the asset ceiling
(567)
820
Total costs/(income)
(766)
1,718
KVERNELAND HOLDING (UK) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
21
Retirement benefit schemes
(Continued)
- 37 -
Quoted
Quoted
2024
2023
Fair value of plan assets
£'000
£'000
Equity instruments
4,161
675
Property
19
-
Multi asset funds
2,229
11,469
Bonds
5,487
10,486
Cash
361
186
Self-Sufficiency funds
8,709
-
Deriviatives
6
-
20,972
22,816
22
Share premium account
2024
2023
£'000
£'000
At the beginning and end of the year
18,000
18,000
23
Share capital
2024
2023
2024
2023
Ordinary share capital
£'000
£'000
£'000
£'000
Issued and fully paid
Ordinary shares of £1 each
10,778
10,778
10,778
10,778
Redeemable shares of £1 each
4,625
4,625
4,625
4,625
15,403
15,403
15,403
15,403
The redeemable shares rank in respect of voting and for dividends equally in all respects with the ordinary shares. The redeemable shares are redeemable by the small Company upon the small Company giving reasonable notice to the shareholders. At such time, the shareholders are bound to deliver the shares for cancellation and the small Company will pay the shareholders the amount paid up on the shares.
24
Other reserves
2024
2023
£'000
£'000
At the beginning and end of the year
626
626
25
Capital risk management
The group is not subject to any externally imposed capital requirements.
KVERNELAND HOLDING (UK) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 38 -
26
Cash generated from group operations
2024
2023
£'000
£'000
Profit for the year before taxation
482
457
Adjustments for:
Finance costs
134
850
Investment income
(232)
(493)
Loss on disposal of property, plant and equipment
28
11
Depreciation and impairment of property, plant and equipment
661
623
Pension scheme non-cash movement
(221)
(36)
Decrease in provisions
(19)
(8)
Movements in working capital:
Decrease/(increase) in inventories
2,752
(622)
(Increase)/decrease in trade and other receivables
(230)
4,514
Decrease in trade and other payables
(2,885)
(4,381)
Cash generated from operations
470
915
27
Controlling party
The directors consider the ultimate parent undertaking and controlling party to be Kubota Corporation, incorporated in Japan. The parent undertaking of the largest and smallest group of undertakings for which group financial statements are prepared is Kubota Corporation, the ultimate parent undertaking, incorporated in Japan. Copies of these financial statements may be obtained from 2-47, Shikitsu-higashi 1-chome, Naniwa-ku, Osaka 556-8601, Japan.
2024-12-312024-01-01falseCCH SoftwareCCH Accounts Production 2025.200D H CroweA GjerdeK EngelbrechtN Lookerfalse029962412024-01-012024-12-3102996241bus:Consolidated2024-01-012024-12-3102996241bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3102996241bus:Director1bus:Consolidated2024-01-012024-12-3102996241bus:Director3bus:Consolidated2024-01-012024-12-3102996241bus:Director12024-01-012024-12-3102996241bus:Director22024-01-012024-12-3102996241bus:Director32024-01-012024-12-3102996241bus:CompanySecretary12024-01-012024-12-3102996241bus:Consolidated2024-12-31029962412024-12-3102996241core:ContinuingOperationsbus:Consolidated2024-01-012024-12-3102996241bus:Consolidated2023-01-012023-12-3102996241core:ContinuingOperationsbus:Consolidated2023-01-012023-12-31029962412023-01-012023-12-3102996241core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-01-012024-12-3102996241core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-01-012023-12-3102996241core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3102996241core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31029962412023-12-3102996241bus:Consolidated2023-12-3102996241core:AcceleratedTaxDepreciationDeferredTax2023-12-3102996241core:TaxLossesCarry-forwardsDeferredTax2023-12-3102996241core:AcceleratedTaxDepreciationDeferredTax2024-12-3102996241core:TaxLossesCarry-forwardsDeferredTax2024-12-3102996241bus:Consolidated2023-12-3102996241bus:Consolidated2022-12-3102996241core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3102996241core:ShareCapitalbus:Consolidated2024-12-3102996241core:ShareCapitalbus:Consolidated2023-12-3102996241core:SharePremiumbus:Consolidated2024-12-3102996241core:SharePremiumbus:Consolidated2023-12-3102996241core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3102996241core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3102996241core:ShareCapital2024-12-3102996241core:ShareCapital2023-12-3102996241core:SharePremium2024-12-3102996241core:SharePremium2023-12-3102996241core:RetainedEarningsAccumulatedLosses2024-12-3102996241core:RetainedEarningsAccumulatedLosses2023-12-3102996241core:ShareCapitalbus:Consolidated2022-12-3102996241core:SharePremiumbus:Consolidated2022-12-3102996241core:RetainedEarningsAccumulatedLossesbus:Consolidated2022-12-3102996241core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterestsbus:Consolidated2023-12-3102996241core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterestsbus:Consolidated2024-12-3102996241core:ShareCapital2022-12-31029962412022-12-3102996241core:RetainedEarningsAccumulatedLosses2022-12-3102996241core:ShareCapitalOrdinaryShares2024-12-3102996241core:ShareCapitalOrdinaryShares2023-12-3102996241core:BetweenOneFiveYearsbus:Consolidated2023-12-3102996241core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2022-12-3102996241core:PlantMachinerybus:Consolidated2022-12-3102996241core:MotorVehiclesbus:Consolidated2022-12-3102996241core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-12-3102996241core:PlantMachinerybus:Consolidated2023-12-3102996241core:MotorVehiclesbus:Consolidated2023-12-3102996241core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-12-3102996241core:PlantMachinerybus:Consolidated2024-12-3102996241core:MotorVehiclesbus:Consolidated2024-12-3102996241core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-01-012023-12-3102996241core:PlantMachinerybus:Consolidated2023-01-012023-12-3102996241core:MotorVehiclesbus:Consolidated2023-01-012023-12-3102996241core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-01-012024-12-3102996241core:PlantMachinerybus:Consolidated2024-01-012024-12-3102996241core:MotorVehiclesbus:Consolidated2024-01-012024-12-31029962412023-12-3102996241core:Subsidiary1bus:Consolidated2024-01-012024-12-3102996241core:Subsidiary2bus:Consolidated2024-01-012024-12-3102996241core:Subsidiary3bus:Consolidated2024-01-012024-12-3102996241core:Subsidiary1bus:Consolidated12024-01-012024-12-3102996241core:Subsidiary2bus:Consolidated22024-01-012024-12-3102996241core:Subsidiary3bus:Consolidated32024-01-012024-12-3102996241core:CurrentFinancialInstruments2024-12-3102996241core:CurrentFinancialInstruments2023-12-3102996241core:Non-currentFinancialInstruments2024-12-3102996241core:Non-currentFinancialInstruments2023-12-3102996241core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3102996241core:FairValue2024-12-3102996241core:FairValuebus:Consolidated2024-12-3102996241core:FairValuebus:Consolidated2023-12-3102996241bus:Consolidated12024-01-012024-12-3102996241bus:Consolidated12023-01-012023-12-3102996241bus:CompanyLimitedByGuarantee2024-01-012024-12-3102996241bus:Auditedbus:Consolidated2024-01-012024-12-3102996241bus:FRS1012024-01-012024-12-3102996241bus:FullAccountsbus:Consolidated2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP