Company registration number 12498304 (England and Wales)
BELLS OF LAZONBY HOLDINGS 2020 LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
BELLS OF LAZONBY HOLDINGS 2020 LIMITED
COMPANY INFORMATION
Directors
Mr P G Callaghan
Mr M J Bell
Ms P G Bell
Mr T P Callaghan
Ms R E Callaghan
Ms T J Ward
Secretary
Ms C Leftwich
Company number
12498304
Registered office
Edenholme Bakery
Lazonby
Penrith
CA10 1BG
Auditor
MHA
14 Mannin Way
Lancaster Business Park
Lancaster
LA1 3SW
BELLS OF LAZONBY HOLDINGS 2020 LIMITED
CONTENTS
Page
Strategic report
1 - 3
Directors' report
5 - 7
Directors' responsibilities statement
4
Independent auditor's report
8 - 10
Profit and loss account
11
Group statement of comprehensive income
12
Group balance sheet
13
Company balance sheet
14
Group statement of changes in equity
15
Company statement of changes in equity
16
Group statement of cash flows
17
Company statement of cash flows
18
Notes to the financial statements
19 - 38
BELLS OF LAZONBY HOLDINGS 2020 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 Directors are pleased with the ongoing growth of the business during 2024, with new customers and new product areas coming on board. Material inflation and a very competitive labour market are the main problems facing the business. The aim remains to address these issues by focussing on cost control, building on the successful growth of the business and investing in its employee offering.

Principal risks and uncertainties

In terms of managing risk, the business constantly reviews its sales profile. The Directors are strategically addressing the impact of the seasonal nature which the Christmas period brings by targeting a greater balance of year-round business. The fact that it operates strongly in supermarket retail and food service provides a good blend of business and the Directors are mindful of the need to maintain the most appropriate mix across its operations. Investment in its Main Bakery facility will lead to streamlining of its processes and allow a smoother flow of production throughout the year in order to satisfy the seasonal demand.

Development and performance

Through a variety of measures, the business has built on its reputation as a local employer of choice.

 

Cash generated from its operations continues to be re-invested both for future growth, continued diversification and improvement in productivity. Notably the company has invested in its plant to meet the demands of its growing sales base.

 

The ongoing strategic development of its We Love Cake brand is ahead of schedule. The brand is now listed in 5 of the main UK supermarkets. Through ongoing innovation plans are in place to continue the Brands penetration into wider product areas.

 

The business continues to work with its stakeholders in a very transparent manner to ensure excellent customer service at the right price.

 

Key performance indicators

The key performance indicators used to monitor the business are as follows:

 

 

2024

2023

 

 

 

Gross profit margin %

27.68%

20.18%

Gross profit per employee

£29,435

£22,708

EBITDA

£3,205,742

£2,707,001

 

Future developments

Bells of Lazonby continues to place the highest emphasis on Innovation at the heart of their operations along with quality, service, the flexibility of production techniques and speedy decision-making which is a hallmark of family businesses.

 

The company pursues strong policies and practices towards its environmental sustainability responsibilities. Further to recent investments in Solar Panels, the business has made further investments in converting oil-powered machinery to electric powered, contracting renewable-only electricity and investing in heat recovery from equipment to be used to warm water required for washing facilities. Its commitment to supporting its local community continues.

 

The business is pleased to have secured ownership of the field adjacent to the site, and to have secured the necessary planning permissions to provide further space and opportunity for the development of the business long into the future.

BELLS OF LAZONBY HOLDINGS 2020 LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Section 172 statement

Bells of Lazonby is a family-owned local business operating on a national and international scale.

As such the Board ensures the business keeps its local identity and family roots whilst operating to the standard demanded for a global food manufacturer. To this end the company exercises the highest standards of Corporate Governance.

The business continues to successfully grow through strong relationships with its external stakeholders (customers, suppliers) whilst aspiring to be an employer of first choice in its local community.

Our customers

Exemplary service levels and product quality drives the business. In a period of high-cost uncertainty, it is the companies value for money proposition which drives the business to both increase its turnover with existing customers and attract new business opportunities.

Communication with our customers is not just though our sales team but is ingrained at every level of a Business-to-Business relations. One to one departmental relationship is nurtured across all our customer base. This benchmark of engagement is key to our success.

The business processes continue to achieve the highest standards when reviewed by unannounced Customer audits as well as maintaining its Class AA* BRC status.

Our Suppliers

In markets that demand high degree of technical food safety knowledge it is essential our industry respected technical team remains at the forefront of collaborative information sharing with our supply base. Furthermore, with complex international logistic forces being closer to our supplier is more key than ever. To that end the company continues to improve its planning and transparency of requirements with suppliers. As the business grows the Company is committed to resourcing to improve both its purchasing and logistic operations to ensure regular dedicated points of contact.

Our Colleagues

Communication is key to a large organisation. All employees are briefed monthly of the company’s progress and key visits. It is pleasing to report of continual customer feedback from site visits of the high level of staff motivation and engagement.

On a regular basis the directors provide staff briefings to the entire workforce, providing updates on business performance and priorities. This enables a team spirit and assurance of the secureness of the business to be fostered within the workforce.

 

On an individual basis employees can access mental and physical wellbeing support.

Our Shareholders

The business is 100% owned by the Bells family and the recently aligned structure bringing on board the third generation of family members. The owners sit with the Operating Directors of the business on a quarterly basis. A system of 12 month rolling forecasts are discussed each quarter to review growth, profitability, investments and cashflow. This process engages the shareholders and enables understanding of how the business is currently performing and so provide confidence of the company’s ongoing direction.

Our communities and society

The Companies Social Responsibility strategy is to engage with the rural community of Lazonby and surrounding areas. For example, close ties with the local school. As a growing manufacturing site, it is essential the company continues its good neighbourhood relations on matters such as noise pollution, Car parking, local cleanliness, and traffic management.

In addition charities are supported throughout Cumbria and from time-to-time support is also given to Client-driven charities. Our CSR strategy also includes a commitment to reducing our impact on the Environment.

BELLS OF LAZONBY HOLDINGS 2020 LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -

On behalf of the board

Mr P G Callaghan
Director
23 May 2025
BELLS OF LAZONBY HOLDINGS 2020 LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -

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 group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

 

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and 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 group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

BELLS OF LAZONBY HOLDINGS 2020 LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -

The directors present their annual report and financial statements for the year ended 31 December 2024.

Principal activities

The principal activity of the company and group continued to be that of wholesale bakers of cakes and confectionery in traditional and free from categories to national supermarkets, food service and export customers. The company acted as holding company.

Results and dividends

The results for the year are set out on page 11.

Ordinary dividends were paid amounting to £13,500. 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 P G Callaghan
Mr M J Bell
Ms P G Bell
Mr T P Callaghan
Ms R E Callaghan
Ms T J Ward
Research and development

The company is committed to the continued investment in equipment and technology during the forthcoming year.

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 group continues and that the appropriate training is arranged. It is the policy of the group that the training, career development and promotion of disabled persons should, as far as possible, be identical to that of other employees.

Employee involvement

The group's policy is to consult and discuss with employees, through a variety of forums 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 group's performance.

Auditor

The auditor, MHA, previously traded through the legal entity MacIntyre Hudson LLP. In response to regulatory changes, MacIntyre Hudson LLP ceased to hold an audit registration with the engagement transitioning to MHA Audit Services LLP.

 

MHA will be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

BELLS OF LAZONBY HOLDINGS 2020 LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 6 -
Energy and carbon report

In the year we took the following energy efficiency actions. There has been a significant increase in activity at the factory 2024 vs 2023. Significant investments continue to be made to enable the business to be more environmentally sustainable.

 

This has lead to a significant reduction in the factory’s carbon footprint per tonne of production in 2024.

2024
2023 restated
Energy consumption
kWh
kWh
Aggregate of energy consumption in the year
4,765,547
4,645,917
2024
2023
Emissions of CO2 equivalent
metric tonnes
metric tonnes
Scope 1 - direct emissions
- Gas combustion
556.00
590.83
- Fuel consumed for owned transport
59.27
61.31
615.27
652.14
Scope 2 - indirect emissions
- Electricity purchased
7.99
8.14
Scope 3 - other indirect emissions
- Fuel consumed for transport not owned by the group
-
-
Total gross emissions
623.26
660.28
Intensity ratio
CO2e per tonnes produced
0.09
0.10
Quantification and reporting methodology

The group has followed the 2019 HM Government Environmental Reporting Guidelines. The group has also used the GHG Reporting Protocol – Corporate Standard and have used the 2024 UK Government’s Conversion Factors for Company Reporting

Intensity measurement

The chosen intensity measurement ratio is total gross emissions in metric tonnes CO2e per tonnes produced, the recommended ratio for the sector.

Measures taken to improve energy efficiency

Continuous Energy Improvements Projects conducted during Y2024 were:

  1. The conversion of a prover to electric powered rather than oil.

  2. This enabled the removal of the highest remaining user of kerosene - the steam boiler.

  3. Moving all of our bought-in electricity contract to 100% renewable energy.

BELLS OF LAZONBY HOLDINGS 2020 LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
Strategic report

The truegroup has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the group'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 auditor of the company 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 auditor of the company is aware of that information.

On behalf of the board
Mr P G Callaghan
Director
23 May 2025
BELLS OF LAZONBY HOLDINGS 2020 LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BELLS OF LAZONBY HOLDINGS 2020 LIMITED
- 8 -
Opinion

We have audited the financial statements of Bells Of Lazonby Holdings 2020 Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the group profit and loss account, the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows, the company 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:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor 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 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.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The 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.

BELLS OF LAZONBY HOLDINGS 2020 LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BELLS OF LAZONBY HOLDINGS 2020 LIMITED
- 9 -

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of our audit:

 

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.

Matters on which we are required to report by exception

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:

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 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:

 

BELLS OF LAZONBY HOLDINGS 2020 LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BELLS OF LAZONBY HOLDINGS 2020 LIMITED
- 10 -

Because of the industry in which the company operates, we identified the following areas as those most likely to have a material impact on the financial statements: Health and safety, food standards regulations, compliance with BRC certifications, employment law, and compliance with the Companies Act.

 

Because of 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.

Use of our report

This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in 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.

Jenny McCabe FCA
Senior Statutory Auditor
For and on behalf of MHA, Statutory Auditor
Lancaster, United Kingdom
23 May 2025
MHA is the trading name of MHA Audit Services LLP, a limited liability partnership in England and Wales (registered number OC455542)
BELLS OF LAZONBY HOLDINGS 2020 LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
2024
2023
Notes
£
£
Turnover
3
40,936,860
35,550,987
Cost of sales
(29,604,248)
(28,375,359)
Gross profit
11,332,612
7,175,628
Administrative expenses
(9,697,337)
(6,014,750)
Other operating income
62,626
66,394
Operating profit
4
1,697,901
1,227,272
Interest receivable and similar income
8
30,159
7,924
Interest payable and similar expenses
9
(883,327)
(962,787)
Profit before taxation
844,733
272,409
Tax on profit
10
(552,649)
(481,223)
Profit/(loss) for the financial year
25
292,084
(208,814)
Profit/(loss) for the financial year is all attributable to the owners of the parent company.
BELLS OF LAZONBY HOLDINGS 2020 LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
2024
2023
£
£
Profit/(loss) for the year
292,084
(208,814)
Other comprehensive income
-
-
Total comprehensive income for the year
292,084
(208,814)
Total comprehensive income for the year is all attributable to the owners of the parent company.
BELLS OF LAZONBY HOLDINGS 2020 LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 13 -
2024
2023
Notes
£
£
£
£
Fixed assets
Goodwill
14
7,425,994
8,156,419
Other intangible assets
14
14,753
16,740
Total intangible assets
7,440,747
8,173,159
Tangible assets
12
8,998,196
8,006,727
16,438,943
16,179,886
Current assets
Stocks
16
3,434,489
2,419,316
Debtors
17
6,967,506
7,086,295
Cash at bank and in hand
449,288
254,679
10,851,283
9,760,290
Creditors: amounts falling due within one year
18
(7,575,457)
(6,010,799)
Net current assets
3,275,826
3,749,491
Total assets less current liabilities
19,714,769
19,929,377
Creditors: amounts falling due after more than one year
19
(8,419,098)
(8,905,880)
Provisions for liabilities
Deferred tax liability
21
1,123,647
1,130,057
(1,123,647)
(1,130,057)
Net assets
10,172,024
9,893,440
Capital and reserves
Called up share capital
24
500
500
Other reserves
25
9,841,762
9,841,762
Profit and loss reserves
25
329,762
51,178
Total equity
10,172,024
9,893,440
The financial statements were approved by the board of directors and authorised for issue on 23 May 2025 and are signed on its behalf by:
23 May 2025
Mr P G Callaghan
Director
Company registration number 12498304 (England and Wales)
BELLS OF LAZONBY HOLDINGS 2020 LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 14 -
2024
2023
Notes
£
£
£
£
Fixed assets
Investments
13
19,842,262
19,842,262
Current assets
Debtors
17
2,213,500
1,400,000
Creditors: amounts falling due within one year
18
(4,691,705)
(3,933,550)
Net current liabilities
(2,478,205)
(2,533,550)
Total assets less current liabilities
17,364,057
17,308,712
Creditors: amounts falling due after more than one year
19
(7,514,015)
(7,419,231)
Net assets
9,850,042
9,889,481
Capital and reserves
Called up share capital
24
500
500
Other reserves
25
9,841,762
9,841,762
Profit and loss reserves
25
7,780
47,219
Total equity
9,850,042
9,889,481

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the year was £25,939 (2023 - £28,662 profit).

The financial statements were approved by the board of directors and authorised for issue on 23 May 2025 and are signed on its behalf by:
23 May 2025
Mr P G Callaghan
Director
Company registration number 12498304 (England and Wales)
BELLS OF LAZONBY HOLDINGS 2020 LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
Share capital
Merger relief reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2023
500
9,841,762
259,992
10,102,254
Year ended 31 December 2023:
Loss and total comprehensive income
-
-
(208,814)
(208,814)
Balance at 31 December 2023
500
9,841,762
51,178
9,893,440
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
292,084
292,084
Dividends
11
-
-
(13,500)
(13,500)
Balance at 31 December 2024
500
9,841,762
329,762
10,172,024
BELLS OF LAZONBY HOLDINGS 2020 LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
Share capital
Merger relief reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2023
500
9,841,762
18,557
9,860,819
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
-
28,662
28,662
Balance at 31 December 2023
500
9,841,762
47,219
9,889,481
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
(25,939)
(25,939)
Dividends
11
-
-
(13,500)
(13,500)
Balance at 31 December 2024
500
9,841,762
7,780
9,850,042
BELLS OF LAZONBY HOLDINGS 2020 LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
29
3,638,615
1,002,025
Interest paid
(122,080)
(85,463)
Income taxes paid
(345,224)
-
0
Net cash inflow from operating activities
3,171,311
916,562
Investing activities
Purchase of tangible fixed assets
(1,806,195)
(1,316,276)
Proceeds from disposal of tangible fixed assets
39,297
22,000
Interest received
30,159
7,924
Net cash used in investing activities
(1,736,739)
(1,286,352)
Financing activities
Proceeds from borrowings
-
1,000,000
Repayment of borrowings
(1,226,463)
(1,010,493)
Dividends paid to equity shareholders
(13,500)
-
0
Net cash used in financing activities
(1,239,963)
(10,493)
Net increase/(decrease) in cash and cash equivalents
194,609
(380,283)
Cash and cash equivalents at beginning of year
254,679
634,962
Cash and cash equivalents at end of year
449,288
254,679
BELLS OF LAZONBY HOLDINGS 2020 LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash absorbed by operations
30
(181,755)
(407,661)
Income taxes refunded
48,218
58,154
Net cash outflow from operating activities
(133,537)
(349,507)
Investing activities
Dividends received
813,500
1,000,000
Net cash generated from investing activities
813,500
1,000,000
Financing activities
Repayment of borrowings
(666,463)
(650,493)
Dividends paid to equity shareholders
(13,500)
-
Net cash used in financing activities
(679,963)
(650,493)
Net increase in cash and cash equivalents
-
-
Cash and cash equivalents at beginning of year
-
0
-
0
Cash and cash equivalents at end of year
-
0
-
0
BELLS OF LAZONBY HOLDINGS 2020 LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
1
Accounting policies
Company information

Bells Of Lazonby Holdings 2020 Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Edenholme Bakery, Lazonby, Penrith, CA10 1BG.

 

The group consists of Bells Of Lazonby Holdings 2020 Limited and all of its subsidiaries.

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. These are the first set of company and consolidated accounts produced for the group.

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 and to include investment properties and certain financial instruments at fair value]. The principal accounting policies adopted are set out below.

1.2
Business combinations

In the parent company financial statements, 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. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.

 

Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.

1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Bells Of Lazonby Holdings 2020 Limited together with all entities controlled by the parent company (its subsidiaries). Subsidiaries acquired during the year are consolidated using the purchase method. Their results are incorporated from the date that control passes.

 

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.

BELLS OF LAZONBY HOLDINGS 2020 LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 20 -

Bells of Lazonby (Holdings) Limited and Bells of Lazonby Limited have been included in the group financial statements using the purchase method of accounting. The purchase consideration has been allocated to the assets and liabilities on the basis of fair value at the date of acquisition.

1.4
Going concern

The group meets its funding requirements by means of working capital and cash balances. The directors have reviewed the impact of the cost of living crisis and are satisfied that the business has the financial strength to work through the current crisis. The business has a strong balance sheet and a healthy cash reserve. Various scenarios of turnover by customer have been modelled and new opportunities assessed supported by regular customer contact and feedback. Detailed cashflow forecasts have been worked through for a wide range of eventualities. On this basis, the directors consider it appropriate to prepare the financial statements on a going concern basis.

1.5
Turnover

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

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

1.6
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 15 years as, in the opinion of the directors, this represents the period over which the goodwill is expected to give rise to economic benefits.

1.7
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:

Computer Software
10% - 20% - straight line
1.8
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.

BELLS OF LAZONBY HOLDINGS 2020 LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 21 -

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
land - nil, buildings - 15 to 50 years straight line
Assets under construction
No depreciation charge until in use
Plant and equipment
10% straight line
Fixtures and fittings
20% straight line
Motor vehicles
20% straight line

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.

1.9
Fixed asset investments

Equity investments are not publicly traded and their fair value cannot be measured reliably. Such assets are therefore recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

1.10
Impairment of fixed assets

At each reporting period end date, the group 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.

 

The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.

1.11
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.

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.

1.12
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks.

BELLS OF LAZONBY HOLDINGS 2020 LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 22 -
1.13
Financial instruments

The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and 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.

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.

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 group 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 group after deducting all of its liabilities.

BELLS OF LAZONBY HOLDINGS 2020 LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 23 -
Basic financial liabilities

Basic financial liabilities, including creditors, loans and loans from fellow group companies 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.

Derecognition of financial liabilities

Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.

1.14
Equity instruments

Equity instruments issued by the group 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 group.

1.15
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.

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. Deferred tax assets and liabilities are offset if, and only if, there is 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.

BELLS OF LAZONBY HOLDINGS 2020 LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 24 -
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 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.

1.17
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.18
Leases

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 leased asset are consumed.

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

1.19
Government grants

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

 

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

1.20
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.

2
Judgements and key sources of estimation uncertainty

In the application of the group’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.

BELLS OF LAZONBY HOLDINGS 2020 LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
2
Judgements and key sources of estimation uncertainty
(Continued)
- 25 -
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.

Investment properties

Investment property held in the financial statements are held at fair value. The directors have used their judgement to determine this fair value using a recent valuation and by reference to the market value of similar properties in the local area. The directors made an annual assessment of the fair value and do not consider there to be a material change in value to that presented in the financial statements.

Impairment of trade debtors

Typically there is a general bad debt provision at year end based upon the knowledge that they have accumulated over the trading relationship with each individual customer. The directors then take into account any other external information that comes to their attention such as customers going into liquidation. The directors then estimate the impairment provision required to be made in the financial statements

Impairment of stock

The directors review the stock listing on a monthly basis and analysed the balance on any slow moving products that are due for expiry. The days to expiry is calculated and compared against the typical days to sell. If it looks likely that the product will expire before it is sold, the directors then estimate the impairment provision required to be made in the financial statements.

3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Sales of goods
40,936,860
35,550,987
2024
2023
£
£
Turnover analysed by geographical market
UK
40,102,710
34,603,649
Overseas
834,150
947,338
40,936,860
35,550,987
2024
2023
£
£
Other revenue
Interest income
30,159
7,924
BELLS OF LAZONBY HOLDINGS 2020 LIMITED
NOTES TO THE GROUP 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
786,233
751,712
Profit on disposal of tangible fixed assets
(10,804)
(4,395)
Amortisation of intangible assets
732,412
732,412
Operating lease charges
59,000
67,000
5
Auditor's remuneration
2024
2023
restated
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
3,240
3,000
Audit of the financial statements of the company's subsidiaries
34,404
35,355
37,644
38,355
6
Employees

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

Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
Production staff
313
261
-
-
Distribution staff
11
9
-
-
Sales staff
8
7
-
-
Directors
8
8
6
6
Administration staff
45
31
-
-
Total
385
316
6
6
BELLS OF LAZONBY HOLDINGS 2020 LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
6
Employees
(Continued)
- 27 -

Their aggregate remuneration comprised:

Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
11,236,823
9,414,537
46,418
41,821
Social security costs
1,037,671
894,020
-
-
Pension costs
326,544
359,832
79,992
80,000
12,601,038
10,668,389
126,410
121,821
7
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
32,725
32,725
Company pension contributions to defined contribution schemes
79,992
40,000
112,717
72,725

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 4 (2023 - 4).

8
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
30,159
7,924
2024
2023
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
30,159
7,924
9
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Other interest on financial liabilities
874,864
958,743
Other finance costs:
Other interest
8,463
4,044
Total finance costs
883,327
962,787
BELLS OF LAZONBY HOLDINGS 2020 LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 28 -
10
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
544,594
157,024
Adjustments in respect of prior periods
14,465
-
0
Total current tax
559,059
157,024
Deferred tax
Origination and reversal of timing differences
46,148
224,488
Changes in tax rates
-
0
12,211
Adjustment in respect of prior periods
(52,558)
87,500
Total deferred tax
(6,410)
324,199
Total tax charge
552,649
481,223

The actual charge 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
844,733
272,409
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
211,183
64,072
Tax effect of expenses that are not deductible in determining taxable profit
178,514
214,772
Tax effect of income not taxable in determining taxable profit
(5,809)
(5,465)
Adjustments in respect of prior years
14,495
-
0
Effect of change in corporation tax rate
-
14,007
Depreciation on assets not qualifying for tax allowances
24,248
34,236
Research and development tax credit
-
0
(99,695)
Deferred tax adjustments in respect of prior years
(52,588)
87,500
Amortisation of goodwill not qualifying for tax relief
182,606
171,796
Taxation charge
552,649
481,223
11
Dividends
2024
2023
Recognised as distributions to equity holders:
£
£
Interim paid
13,500
-
BELLS OF LAZONBY HOLDINGS 2020 LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 29 -
12
Tangible fixed assets
Group
Freehold land and buildings
Assets under construction
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2024
5,453,885
192,916
9,867,519
540,710
471,324
16,526,354
Additions
441,800
1,245,303
66,505
-
0
52,587
1,806,195
Disposals
-
0
(864)
(18,500)
-
0
(96,595)
(115,959)
Transfers
585,107
(1,328,675)
743,568
-
0
-
0
-
0
At 31 December 2024
6,480,792
108,680
10,659,092
540,710
427,316
18,216,590
Depreciation and impairment
At 1 January 2024
1,278,435
-
0
6,446,082
520,047
275,063
8,519,627
Depreciation charged in the year
129,908
-
0
583,875
6,854
65,596
786,233
Eliminated in respect of disposals
-
0
-
0
(12,202)
-
0
(75,264)
(87,466)
At 31 December 2024
1,408,343
-
0
7,017,755
526,901
265,395
9,218,394
Carrying amount
At 31 December 2024
5,072,449
108,680
3,641,337
13,809
161,921
8,998,196
At 31 December 2023
4,175,450
192,916
3,421,437
20,663
196,261
8,006,727
The company had no tangible fixed assets at 31 December 2024 or 31 December 2023.

Included within freehold land & and buildings is non depreciable land of £435,250 (2023: £Nil)

13
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
15
-
0
-
0
19,842,262
19,842,262
BELLS OF LAZONBY HOLDINGS 2020 LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
13
Fixed asset investments
(Continued)
- 30 -
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024 and 31 December 2024
19,842,262
Carrying amount
At 31 December 2024
19,842,262
At 31 December 2023
19,842,262
14
Intangible fixed assets
Group
Goodwill
Computer Software
Total
£
£
£
Cost
At 1 January 2024 and 31 December 2024
10,956,382
222,351
11,178,733
Amortisation and impairment
At 1 January 2024
2,799,963
205,611
3,005,574
Amortisation charged for the year
730,425
1,987
732,412
At 31 December 2024
3,530,388
207,598
3,737,986
Carrying amount
At 31 December 2024
7,425,994
14,753
7,440,747
At 31 December 2023
8,156,419
16,740
8,173,159
The company had no intangible fixed assets at 31 December 2024 or 31 December 2023.
15
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
Indirect
Bells of Lazonby (Holdings) Limited
Edenholme Bakery, Lazonby, Penrith, Cumbria, CA10 1BG
Ordinary shares
100.00
-
Bells of Lazonby Limited
Edenholme Bakery, Lazonby, Penrith, Cumbria,  CA10 1BG
Ordinary shares
0
100.00
The Village Bakery (Melmerby) Limited
The Village Bakery, Melmerby, Penrith, Cumbria,  CA10 1HE
Ordinary shares
0
100.00
BELLS OF LAZONBY HOLDINGS 2020 LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 31 -
16
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Raw materials and consumables
2,002,201
1,267,242
-
-
Finished goods and goods for resale
1,432,288
1,152,074
-
0
-
0
3,434,489
2,419,316
-
-
17
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
6,468,801
6,876,065
-
0
-
0
Amounts owed by group undertakings
-
-
2,213,500
1,400,000
Other debtors
425,040
169,158
-
0
-
0
Prepayments and accrued income
73,665
41,072
-
0
-
0
6,967,506
7,086,295
2,213,500
1,400,000
18
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Other borrowings
20
1,218,000
1,218,000
658,000
658,000
Trade creditors
3,348,983
3,026,644
-
0
-
0
Amounts owed to group undertakings
-
0
-
0
3,922,349
3,225,057
Corporation tax payable
370,859
157,024
-
0
-
0
Other taxation and social security
217,311
315,445
-
-
Government grants
22
11,763
13,429
-
0
-
0
Other creditors
1,096,655
396,449
102,893
46,449
Accruals and deferred income
1,311,886
883,808
8,463
4,044
7,575,457
6,010,799
4,691,705
3,933,550
BELLS OF LAZONBY HOLDINGS 2020 LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 32 -
19
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Other borrowings
20
7,384,015
7,849,231
6,514,015
6,419,231
Government grants
22
35,083
56,649
-
0
-
0
Other creditors
1,000,000
1,000,000
1,000,000
1,000,000
8,419,098
8,905,880
7,514,015
7,419,231
Amounts included above which fall due after five years are as follows:
Payable by instalments
3,514,015
2,960,000
3,514,015
2,960,000
Payable other than by instalments
1,000,000
1,000,000
1,000,000
1,000,000
4,514,015
3,960,000
4,514,015
3,960,000
20
Loans and overdrafts
Group
Company
2024
2023
2024
2023
£
£
£
£
Other loans
8,602,015
9,067,231
7,172,015
7,077,231
Payable within one year
1,218,000
1,218,000
658,000
658,000
Payable after one year
7,384,015
7,849,231
6,514,015
6,419,231

Included within other borrowings is £905,000 (2023: £1,165,000) which relates to two pension scheme loans, £525,000 (2023: £825,000) which relates to a CBIL bank loan and £7,172,015 (2023: £7,077,231) which relates to loans from shareholders.

 

The first pension scheme loan is secured by fixed charges over the following properties which are owned by another group entity:

 

The second pension scheme loan is secured by fixed charges over the following properties which are owned by another group entity:

 

The CBIL bank loan is secured by a debenture granted by the company in favour of Barclays Bank Plc.

Shareholder loans are secured by a debenture creating a fixed and floating charge over freehold, leasehold and commonhold property of the company. They are due to be paid in quarterly instalments over a 10 year period with the final payment being due on 31 December 2030. The interest rate on these loans is 4% over the Bank of England rate per annum, except where waived by the directors in accordance with the agreement.

BELLS OF LAZONBY HOLDINGS 2020 LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 33 -
21
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:

Liabilities
Liabilities
2024
2023
Group
£
£
Accelerated capital allowances
915,405
908,497
Tax losses
-
(279)
Revaluations
(6,321)
7,276
Other capital gains/losses
214,563
214,563
1,123,647
1,130,057
The company has no deferred tax assets or liabilities.
Group
Company
2024
2024
Movements in the year:
£
£
Liability at 1 January 2024
1,130,057
-
Credit to profit or loss
(6,410)
-
Liability at 31 December 2024
1,123,647
-

The directors do not expect a material movement in deferred tax within the next 12 months.

22
Government grants
Group
Company
2024
2023
2024
2023
£
£
£
£
Arising from government grants
46,846
70,078
-
-

Deferred income is included in the financial statements as follows:

Current liabilities
11,763
13,429
-
0
-
0
Non-current liabilities
35,083
56,649
-
0
-
0
46,846
70,078
-
-

The government grants relate to capital grants which are being recognised under the accruals model. The grants are amortised in line with the useful economic life of the related assets.

BELLS OF LAZONBY HOLDINGS 2020 LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 34 -
23
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
326,544
359,832

A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.

24
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Share Class A of 0.01p each
840,084
840,084
159
159
Share Class B of 0.01p each
420,042
420,042
42
42
Share Class C of 0.01p each
420,042
420,042
42
42
Share Class D of 0.01p each
420,042
420,042
42
42
Share Class E of 0.01p each
420,042
420,042
42
42
Share Class F of 0.01p each
650,065
650,065
65
65
Share Class G of 0.01p each
650,065
650,065
65
65
Share Class H of 0.01p each
90,009
90,009
9
9
Share Class I of 0.01p each
90,009
90,009
9
9
Share Class J of 0.01p each
250,025
250,025
25
25
Share Class K of 0.01p each
250,025
250,025
25
25
Share Class L of 0.01p each
250,025
250,025
25
25
Share Class M of 0.01p each
250,025
250,025
25
25
5,000,500
5,000,500
500
500
25
Reserves
Merger relief reserve

The other reserve represents a merger relief reserve arising from the restructure that occurred within the prior year.

Profit and loss reserves

Cumulative profit and loss net of distribution to owners.

BELLS OF LAZONBY HOLDINGS 2020 LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 35 -
26
Operating lease commitments
Lessee

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

Group
Company
2024
2023
2024
2023
£
£
£
£
Within one year
59,000
67,000
-
-
Between two and five years
39,583
209,000
-
-
98,583
276,000
-
-
Lessor

The operating leases represent leases to third parties.

At the reporting end date the group had contracted with tenants for the following minimum lease payments:

Group
Company
2024
2023
2024
2023
£
£
£
£
Within one year
42,519
42,519
-
-
Between two and five years
31,943
74,462
-
-
74,462
116,981
-
-
27
Capital commitments

Amounts contracted for but not provided in the financial statements:

Group
Company
2024
2023
2024
2023
£
£
£
£
Acquisition of tangible fixed assets
53,420
99,813
-
-
28
Related party transactions
Transactions with related parties

During the year the group entered into the following transactions with related parties:

BELLS OF LAZONBY HOLDINGS 2020 LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
28
Related party transactions
(Continued)
- 36 -
Rental charges
Interest charges
2024
2023
2024
2023
£
£
£
£
Group
Key management personnel
59,000
67,000
8,463
4,044
Other related parties
-
-
828,784
907,613
Company
Key management personnel
-
-
8,463
4,044
Other related parties
-
-
752,784
873,280

The following amounts were outstanding at the reporting end date:

Amounts due to related parties
2024
2023
£
£
Group
Shareholders
8,624,908
8,473,680
Other related parties
905,000
1,165,000
Company
Key management personnel
8,274,908
8,123,680

 

 

BELLS OF LAZONBY HOLDINGS 2020 LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 37 -
29
Cash generated from group operations
2024
2023
£
£
Profit/(loss) for the year after tax
292,084
(208,814)
Adjustments for:
Taxation charged
552,649
481,223
Finance costs
883,327
962,787
Investment income
(30,159)
(7,924)
Gain on disposal of tangible fixed assets
(10,804)
(4,395)
Amortisation and impairment of intangible assets
732,412
732,412
Depreciation and impairment of tangible fixed assets
786,233
751,712
Movements in working capital:
Increase in stocks
(1,015,173)
(153,824)
Decrease/(increase) in debtors
118,789
(2,456,023)
Increase in creditors
1,352,489
883,949
(Decrease)/increase in deferred income
(23,232)
20,922
Cash generated from operations
3,638,615
1,002,025
30
Cash absorbed by operations - company
2024
2023
£
£
(Loss)/profit for the year after tax
(25,939)
28,662
Adjustments for:
Taxation credited
(48,218)
(27,807)
Finance costs
761,247
877,324
Investment income
(813,500)
(1,000,000)
Movements in working capital:
Increase in debtors
(813,500)
(1,000,000)
Increase in creditors
758,155
714,160
Cash absorbed by operations
(181,755)
(407,661)
BELLS OF LAZONBY HOLDINGS 2020 LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 38 -
31
Analysis of changes in net debt - group
1 January 2024
Cash flows
Market value movements
31 December 2024
£
£
£
£
Cash at bank and in hand
254,679
194,609
-
449,288
Borrowings excluding overdrafts
(9,067,231)
(296,031)
761,247
(8,602,015)
(8,812,552)
(101,422)
761,247
(8,152,727)
32
Analysis of changes in net debt - company
1 January 2024
Cash flows
Market value movements
31 December 2024
£
£
£
£
Borrowings excluding overdrafts
(7,077,231)
(856,031)
761,247
(7,172,015)
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.200Mr P G CallaghanMr M J BellMs P G BellMr T P CallaghanMs R E CallaghanMs T J WardMs C Leftwichfalse12498304bus:Consolidated2024-01-012024-12-31124983042024-01-012024-12-3112498304bus:Director12024-01-012024-12-3112498304bus:Director22024-01-012024-12-3112498304bus:Director32024-01-012024-12-3112498304bus:Director42024-01-012024-12-3112498304bus:Director52024-01-012024-12-3112498304bus:Director62024-01-012024-12-3112498304bus:CompanySecretary12024-01-012024-12-3112498304bus:RegisteredOffice2024-01-012024-12-31124983042024-12-3112498304bus:Consolidated2024-12-3112498304bus:Consolidated2023-01-012023-12-31124983042023-01-012023-12-3112498304core:Goodwillbus:Consolidated2024-12-3112498304core:Goodwillbus:Consolidated2023-12-3112498304core:OtherResidualIntangibleAssetsbus:Consolidated2024-12-3112498304core:OtherResidualIntangibleAssetsbus:Consolidated2023-12-3112498304bus:Consolidated2023-12-3112498304core:ComputerSoftwarebus:Consolidated2024-12-3112498304core:ComputerSoftwarebus:Consolidated2023-12-3112498304core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3112498304core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-12-3112498304core:PlantMachinerybus:Consolidated2024-12-3112498304core:FurnitureFittingsbus:Consolidated2024-12-3112498304core:MotorVehiclesbus:Consolidated2024-12-3112498304core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-3112498304core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-12-3112498304core:PlantMachinerybus:Consolidated2023-12-3112498304core:FurnitureFittingsbus:Consolidated2023-12-3112498304core:MotorVehiclesbus:Consolidated2023-12-31124983042023-12-3112498304core:ShareCapitalbus:Consolidated2024-12-3112498304core:ShareCapitalbus:Consolidated2023-12-3112498304core:OtherMiscellaneousReservebus:Consolidated2024-12-3112498304core:OtherMiscellaneousReservebus:Consolidated2023-12-3112498304core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3112498304core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3112498304core:ShareCapital2024-12-3112498304core:ShareCapital2023-12-3112498304core:OtherMiscellaneousReserve2024-12-3112498304core:OtherMiscellaneousReserve2023-12-3112498304core:RetainedEarningsAccumulatedLosses2024-12-3112498304core:RetainedEarningsAccumulatedLosses2023-12-3112498304core:ShareCapitalbus:Consolidated2022-12-31124983042022-12-3112498304core:ShareCapital2022-12-3112498304core:RetainedEarningsAccumulatedLosses2022-12-3112498304bus:Consolidated2022-12-3112498304core:Goodwill2024-01-012024-12-3112498304core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3112498304core:ComputerSoftware2024-01-012024-12-3112498304core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3112498304core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3112498304core:PlantMachinery2024-01-012024-12-3112498304core:FurnitureFittings2024-01-012024-12-3112498304core:MotorVehicles2024-01-012024-12-3112498304core:UKTaxbus:Consolidated2024-01-012024-12-3112498304core:UKTaxbus:Consolidated2023-01-012023-12-3112498304bus:Consolidated12024-01-012024-12-3112498304bus:Consolidated12023-01-012023-12-3112498304core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-3112498304core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-12-3112498304core:PlantMachinerybus:Consolidated2023-12-3112498304core:FurnitureFittingsbus:Consolidated2023-12-3112498304core:MotorVehiclesbus:Consolidated2023-12-3112498304bus:Consolidated2023-12-3112498304core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-01-012024-12-3112498304core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-01-012024-12-3112498304core:PlantMachinerybus:Consolidated2024-01-012024-12-3112498304core:FurnitureFittingsbus:Consolidated2024-01-012024-12-3112498304core:MotorVehiclesbus:Consolidated2024-01-012024-12-3112498304core:Goodwillbus:Consolidated2023-12-3112498304core:ComputerSoftwarebus:Consolidated2023-12-3112498304core:Goodwillbus:Consolidated2024-01-012024-12-3112498304core:ComputerSoftwarebus:Consolidated2024-01-012024-12-3112498304core:Subsidiary12024-01-012024-12-3112498304core:Subsidiary22024-01-012024-12-3112498304core:Subsidiary32024-01-012024-12-3112498304core:Subsidiary112024-01-012024-12-3112498304core:Subsidiary222024-01-012024-12-3112498304core:Subsidiary332024-01-012024-12-3112498304core:CurrentFinancialInstruments2024-12-3112498304core:CurrentFinancialInstruments2023-12-3112498304core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3112498304core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3112498304core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3112498304core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-3112498304core:Non-currentFinancialInstruments2024-12-3112498304core:Non-currentFinancialInstruments2023-12-3112498304core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3112498304core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3112498304core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3112498304core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3112498304core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12024-12-3112498304core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12023-12-3112498304core:Non-currentFinancialInstrumentscore:AfterOneYear22024-12-3112498304core:Non-currentFinancialInstrumentscore:AfterOneYear22023-12-3112498304core:WithinOneYearbus:Consolidated2024-12-3112498304core:WithinOneYearbus:Consolidated2023-12-3112498304core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3112498304core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-12-3112498304core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3112498304core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3112498304bus:PrivateLimitedCompanyLtd2024-01-012024-12-3112498304bus:FRS1022024-01-012024-12-3112498304bus:Audited2024-01-012024-12-3112498304bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3112498304bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP