Company registration number SC209329 (Scotland)
DORMFRESH LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
DORMFRESH LIMITED
COMPANY INFORMATION
Director
Mr J M Forsythe
Company number
SC209329
Registered office
Suite G
Riverview House
Friarton Road
Perth
United Kingdom
PH2 8DF
Auditor
Azets Audit Services
5 Whitefriars Crescent
Perth
United Kingdom
PH2 0PA
DORMFRESH LIMITED
CONTENTS
Page
Strategic report
1
Director's report
2 - 3
Independent auditor's report
4 - 6
Profit and loss account
7
Group statement of comprehensive income
8
Group balance sheet
9
Company balance sheet
10
Group statement of changes in equity
11
Company statement of changes in equity
12
Group statement of cash flows
13
Company statement of cash flows
14
Notes to the financial statements
15 - 28
DORMFRESH LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

The director presents the strategic report for the year ended 31 December 2024.

Review of Business

During the period, the group made a profit before tax of £868k (2023: loss of £2.25m). At the Balance Sheet date the group had net current assets of £4.7m (2023: £7.0m) and net assets of £2.8m (2023: £1.9m).

Principal risks and uncertainties

The directors recognise that the main risks are as follows:-

 

Key performance indicators

A summary of the results of the trading for the period ended 31 December 2024 is given within the attached financial statements. The company's key performance indicators are turnover and profit.

Additional information

The company believes that it has sufficient reserves and resources, together with support of the parent company, to be able to prepare the accounts on a going concern basis.

On behalf of the board

Mr J M Forsythe
Director
15 July 2025
DORMFRESH LIMITED
DIRECTOR'S REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -

The director presents his 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 agrochemicals.

Results and dividends

The results for the year are set out on page 7.

No ordinary dividends were paid. The director does not recommend payment of a further dividend.

Director

The director who held office during the year and up to the date of signature of the financial statements was as follows:

Mr J M Forsythe
Auditor

The auditor, Azets Audit Services, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Statement of director's responsibilities

The director is responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the director to prepare financial statements for each financial year. Under that law the director has elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the director must not approve the financial statements unless he is 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 director is required to:

 

 

The director is 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. He is 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.

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.

DORMFRESH LIMITED
DIRECTOR'S REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
On behalf of the board
Mr J M Forsythe
Director
15 July 2025
DORMFRESH LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF DORMFRESH LIMITED
- 4 -
Opinion

We have audited the financial statements of Dormfresh 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's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the director's use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group'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 director with respect to going concern are described in the relevant sections of this report.

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The director is responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

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

DORMFRESH LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF DORMFRESH LIMITED
- 5 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the director's report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of director

As explained more fully in the director's responsibilities statement, the director is responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the director determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the director is responsible for assessing the 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 director either intends to liquidate the parent company or to cease operations, or has 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.

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.

DORMFRESH LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF DORMFRESH LIMITED
- 6 -

Extent to which the audit was considered capable of detecting irregularities, including fraud

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.

 

We obtain and update our understanding of the entity, its activities, its control environment, and likely future developments, including in relation to the legal and regulatory framework applicable and how the entity is complying with that framework.  Based on this understanding, we identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion.  This includes consideration of the risk of acts by the entity that were contrary to applicable laws and regulations, including fraud.

 

In response to the risk of irregularities and non-compliance with laws and regulations, including fraud, we designed procedures which included:

 

 

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 of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.

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.

Sally Cheeney (Senior Statutory Auditor)
For and on behalf of Azets Audit Services
12 August 2025
Chartered Accountants
Statutory Auditor
5 Whitefriars Crescent
Perth
United Kingdom
PH2 0PA
DORMFRESH LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
2024
2023
Notes
£
£
Turnover
3
20,305,764
34,274,354
Cost of sales
(15,984,393)
(33,137,907)
Gross profit
4,321,371
1,136,447
Administrative expenses
(3,141,797)
(3,378,326)
Operating profit/(loss)
4
1,179,574
(2,241,879)
Interest receivable and similar income
7
2,394
-
0
Interest payable and similar expenses
8
(314,132)
(3,202)
Profit/(loss) before taxation
867,836
(2,245,081)
Tax on profit/(loss)
9
(8,781)
-
0
Profit/(loss) for the financial year
21
859,055
(2,245,081)
Profit/(loss) for the financial year is all attributable to the owners of the parent company.
DORMFRESH LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
£
£
Profit/(loss) for the year
859,055
(2,245,081)
Other comprehensive income
-
-
Total comprehensive income for the year
859,055
(2,245,081)
Total comprehensive income for the year is all attributable to the owners of the parent company.
DORMFRESH LIMITED
GROUP BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
10
12,962
15,659
Current assets
Stocks
13
1,500,345
8,109,585
Debtors
14
3,208,844
3,079,966
Cash at bank and in hand
5,002,874
1,417,221
9,712,063
12,606,772
Creditors: amounts falling due within one year
15
(5,048,003)
(5,619,302)
Net current assets
4,664,060
6,987,470
Total assets less current liabilities
4,677,022
7,003,129
Creditors: amounts falling due after more than one year
16
(1,936,462)
-
Provisions for liabilities
Provisions
17
-
0
5,101,250
-
(5,101,250)
Net assets
2,740,560
1,901,879
Capital and reserves
Called up share capital
19
1,000
1,000
Other reserves
(16,931)
3,443
Profit and loss reserves
21
2,756,491
1,897,436
Total equity
2,740,560
1,901,879
The financial statements were approved and signed by the director and authorised for issue on 15 July 2025
15 July 2025
Mr J M Forsythe
Director
Company registration number SC209329 (Scotland)
DORMFRESH LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
10
12,962
15,659
Investments
11
51
51
13,013
15,710
Current assets
Stocks
13
1,554,362
7,962,618
Debtors
14
3,207,987
3,047,760
Cash at bank and in hand
4,321,831
911,612
9,084,180
11,921,990
Creditors: amounts falling due within one year
15
(4,866,375)
(5,608,767)
Net current assets
4,217,805
6,313,223
Total assets less current liabilities
4,230,818
6,328,933
Creditors: amounts falling due after more than one year
16
(1,936,462)
-
Provisions for liabilities
Provisions
17
-
0
4,877,208
-
(4,877,208)
Net assets
2,294,356
1,451,725
Capital and reserves
Called up share capital
19
1,000
1,000
Profit and loss reserves
21
2,293,356
1,450,725
Total equity
2,294,356
1,451,725

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £842,631 (2023 - £2,238,633 loss).

The financial statements were approved and signed by the director and authorised for issue on 15 July 2025
15 July 2025
Mr J M Forsythe
Director
Company registration number SC209329 (Scotland)
DORMFRESH LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
Share capital
Other reserves
Profit and loss reserves
Total
£
£
£
£
Balance at 1 January 2023
1,000
14,868
4,142,517
4,158,385
Year ended 31 December 2023:
Loss and total comprehensive income for the year
-
-
(2,245,081)
(2,245,081)
Foreign exchange differences
-
(11,425)
-
(11,425)
Balance at 31 December 2023
1,000
3,443
1,897,436
1,901,879
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
-
859,055
859,055
Foreign exchange differences
-
(20,374)
-
(20,374)
Balance at 31 December 2024
1,000
(16,931)
2,756,491
2,740,560
DORMFRESH LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2023
1,000
3,689,358
3,690,358
Year ended 31 December 2023:
Loss and total comprehensive income for the year
-
(2,238,633)
(2,238,633)
Balance at 31 December 2023
1,000
1,450,725
1,451,725
Year ended 31 December 2024:
Profit and total comprehensive income
-
842,631
842,631
Balance at 31 December 2024
1,000
2,293,356
2,294,356
DORMFRESH LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
25
3,890,298
(4,664,868)
Interest paid
(314,132)
(3,202)
Income taxes refunded/(paid)
33,281
(67,251)
Net cash inflow/(outflow) from operating activities
3,609,447
(4,735,321)
Investing activities
Purchase of tangible fixed assets
(5,814)
(11,728)
Proceeds from disposal of tangible fixed assets
-
750
Interest received
2,394
-
0
Net cash used in investing activities
(3,420)
(10,978)
Net increase/(decrease) in cash and cash equivalents
3,606,027
(4,746,299)
Cash and cash equivalents at beginning of year
1,417,221
6,174,946
Effect of foreign exchange rates
(20,374)
(11,426)
Cash and cash equivalents at end of year
5,002,874
1,417,221
DORMFRESH LIMITED
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from/(absorbed by) operations
26
3,727,771
(5,122,241)
Interest paid
(314,132)
(3,045)
Net cash inflow/(outflow) from operating activities
3,413,639
(5,125,286)
Investing activities
Purchase of tangible fixed assets
(5,814)
(11,728)
Proceeds from disposal of tangible fixed assets
-
0
750
Interest received
2,394
-
0
Net cash used in investing activities
(3,420)
(10,978)
Net increase/(decrease) in cash and cash equivalents
3,410,219
(5,136,264)
Cash and cash equivalents at beginning of year
911,612
6,047,876
Cash and cash equivalents at end of year
4,321,831
911,612
DORMFRESH LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
1
Accounting policies
Company information

Dormfresh Limited (“the company”) is a private limited company domiciled and incorporated in Scotland. The registered office is Suite G, Riverview House, Friarton Road, Perth, PH2 8DF.

 

The group consists of Dormfresh 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.

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. 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 Dormfresh 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

At the time of approving the financial statements, the director has a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the director continues to adopt the going concern basis of accounting in preparing the financial statements.

DORMFRESH LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
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.

 

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.

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
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

1.7
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:

Fixtures and fittings
20% on cost
Computers
33% on cost

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.

1.8
Fixed asset investments

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities 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.

DORMFRESH LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
1.9
Impairment of fixed assets

At each reporting period 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 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.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.10
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.11
Cash and cash equivalents

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

DORMFRESH LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
1.12
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.

Basic financial liabilities

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

 

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

 

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

Derecognition of financial liabilities

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

1.13
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.

1.14
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.

DORMFRESH LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 19 -
Deferred tax

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

 

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

1.15
Provisions

Provisions are recognised when the group has a legal or constructive present obligation as a result of a past event, 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. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

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.

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.

DORMFRESH LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
2
Judgements and key sources of estimation uncertainty

In the application of the group’s accounting policies, the director is 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.

3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Sale of goods
20,305,764
34,274,354
2024
2023
£
£
Turnover analysed by geographical market
UK
5,629,165
3,947,628
Overseas
14,676,599
30,326,726
20,305,764
34,274,354
2024
2023
£
£
Other revenue
Interest income
2,394
-
4
Operating profit/(loss)
2024
2023
£
£
Operating profit/(loss) for the year is stated after charging/(crediting):
Exchange (gains)/losses
(123,612)
172,420
Research and development costs
473,448
478,091
Depreciation of owned tangible fixed assets
8,511
9,270
(Profit)/loss on disposal of tangible fixed assets
-
3,683
Operating lease charges
57,904
31,269
5
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
17,850
17,600
DORMFRESH LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
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
13
11
12
11

Their aggregate remuneration comprised:

Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
1,193,223
966,276
1,188,931
966,276
Social security costs
157,827
190,687
157,564
190,687
Pension costs
57,222
50,231
57,222
50,231
1,408,272
1,207,194
1,403,717
1,207,194
7
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
2,394
-
0
2024
2023
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
2,394
-
8
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Other interest on financial liabilities
314,132
3,202
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
8,781
-
0
DORMFRESH LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
9
Taxation
(Continued)
- 22 -

The actual charge for the year can be reconciled to the expected charge/(credit) for the year based on the profit or loss and the standard rate of tax as follows:

2024
2023
£
£
Profit/(loss) before taxation
867,836
(2,245,081)
Expected tax charge/(credit) based on the standard rate of corporation tax in the UK of 25.00% (2023: 25.00%)
216,959
(561,270)
Tax effect of expenses that are not deductible in determining taxable profit
2,695
3,603
Tax effect of utilisation of tax losses not previously recognised
(83,133)
(2,418)
Unutilised tax losses carried forward
-
0
718,173
Research and development tax credit
(116,613)
(162,199)
Other non-reversing timing differences
(102)
81
Difference in tax rate on EU income
(11,025)
4,030
Taxation charge
8,781
-
10
Tangible fixed assets
Group
Fixtures and fittings
Computers
Total
£
£
£
Cost
At 1 January 2024
8,488
34,649
43,137
Additions
561
5,253
5,814
At 31 December 2024
9,049
39,902
48,951
Depreciation and impairment
At 1 January 2024
2,270
25,208
27,478
Depreciation charged in the year
1,810
6,701
8,511
At 31 December 2024
4,080
31,909
35,989
Carrying amount
At 31 December 2024
4,969
7,993
12,962
At 31 December 2023
6,218
9,441
15,659
DORMFRESH LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
10
Tangible fixed assets
(Continued)
- 23 -
Company
Fixtures and fittings
Computers
Total
£
£
£
Cost
At 1 January 2024
8,488
34,649
43,137
Additions
561
5,253
5,814
At 31 December 2024
9,049
39,902
48,951
Depreciation and impairment
At 1 January 2024
2,270
25,208
27,478
Depreciation charged in the year
1,810
6,701
8,511
At 31 December 2024
4,080
31,909
35,989
Carrying amount
At 31 December 2024
4,969
7,993
12,962
At 31 December 2023
6,218
9,441
15,659
11
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
12
-
0
-
0
51
51
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024 and 31 December 2024
51
Carrying amount
At 31 December 2024
51
At 31 December 2023
51
12
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
Dormfresh Europe Limited
5th Floor, Nova Atria North, Blackthorn Road, Sandyford Business Park, Dublin 18, Ireland
Ordinary
100.00
DORMFRESH LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
13
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Raw materials and consumables
121
42
121
42
Finished goods and goods for resale
1,500,224
8,109,543
1,554,241
7,962,576
1,500,345
8,109,585
1,554,362
7,962,618
14
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
3,062,937
2,780,952
3,062,937
2,780,952
Corporation tax recoverable
-
0
33,281
-
0
-
0
Other debtors
3
3
3
1,078
Prepayments and accrued income
145,904
265,730
145,047
265,730
3,208,844
3,079,966
3,207,987
3,047,760
15
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
£
£
£
£
Trade creditors
250,723
126,239
249,323
126,109
Amounts owed to group undertakings
-
0
-
0
-
0
2,781,895
Corporation tax payable
8,781
-
0
-
0
-
0
Other taxation and social security
699,567
400,341
536,831
400,341
Amounts due to parent
2,250,000
5,009,316
2,250,000
2,227,421
Other creditors
1,627,152
-
1,627,152
-
Accruals and deferred income
211,780
83,406
203,069
73,001
5,048,003
5,619,302
4,866,375
5,608,767
16
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
£
£
£
£
Other creditors
1,936,462
-
0
1,936,462
-
0
DORMFRESH LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
17
Provisions for liabilities
Group
Company
2024
2023
2024
2023
£
£
£
£
Import duty
-
5,101,250
-
4,877,208
Movements on provisions:
Import duty
Group
£
At 1 January 2024
5,101,250
Reversal of provision
(5,101,250)
At 31 December 2024
-
Import duty
Company
£
At 1 January 2024
4,877,208
Reversal of provision
(4,877,208)
At 31 December 2024
-

In 2023 there was a liability provided for in relation to import duty due to an investigation by an overseas custom authority. As the amount payable is now known, this is no longer a provision and the balance of £3,563,614 owed has been included within other creditors.

 

18
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
57,222
50,231

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.

19
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary "A" Shares of £1 each
700
700
700
700
Ordinary "B" Shares of £1 each
300
300
300
300
1,000
1,000
1,000
1,000
DORMFRESH LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
19
Share capital
(Continued)
- 26 -
20
Other Reserves
2024
2023
Group
£
£
At the beginning of the year
3,443
14,868
Additions
(20,374)
(11,425)
At the end of the year
(16,931)
3,443
2024
2023
Company
£
£
At the beginning and end of the year
-
-
21
Profit and loss reserves
Group
Company
2024
2023
2024
2023
£
£
£
£
At the beginning of the year
1,897,436
4,142,517
1,450,725
3,689,358
Profit/(loss) for the year
859,055
(2,245,081)
842,631
(2,238,633)
At the end of the year
2,756,491
1,897,436
2,293,356
1,450,725
22
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
24,300
44,573
24,300
44,573
Between two and five years
8,848
30,777
8,848
30,777
33,148
75,350
33,148
75,350
DORMFRESH LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 27 -
23
Related party transactions
Transactions with related parties

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

Sales
Sales
Purchases
Purchases
2024
2023
2024
2023
£
£
£
£
Group
Entities with control, joint control or significant influence over the group
408,773
-
9,062,196
32,119,030

 

The following amounts were outstanding at the reporting end date:

Amounts due to related parties
2024
2023
£
£
Group
Entities with control, joint control or significant influence over the group
2,250,000
5,009,316

 

24
Controlling party

The ultimate parent undertaking is 1,4Group, Inc.

Mr John Forsythe is the ultimate controlling party.

25
Cash generated from/(absorbed by) group operations
2024
2023
£
£
Profit/(loss) for the year after tax
859,055
(2,245,080)
Adjustments for:
Taxation charged
8,781
-
0
Finance costs
314,132
3,202
Investment income
(2,394)
-
0
(Gain)/loss on disposal of tangible fixed assets
-
3,683
Depreciation and impairment of tangible fixed assets
8,511
9,270
(Decrease)/increase in provisions
(5,101,250)
5,101,250
Movements in working capital:
Decrease/(increase) in stocks
6,609,240
(5,338,806)
(Increase)/decrease in debtors
(162,159)
1,977,135
Increase/(decrease) in creditors
1,356,382
(4,175,522)
Cash generated from/(absorbed by) operations
3,890,298
(4,664,868)
DORMFRESH LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 28 -
26
Cash generated from/(absorbed by) operations - company
2024
2023
£
£
Profit/(loss) for the year after tax
842,631
(2,238,633)
Adjustments for:
Finance costs
314,132
3,045
Investment income
(2,394)
-
0
(Gain)/loss on disposal of tangible fixed assets
-
3,683
Depreciation and impairment of tangible fixed assets
8,511
9,270
(Decrease)/increase in provisions
(4,877,208)
4,877,208
Movements in working capital:
Decrease/(increase) in stocks
6,408,256
(5,418,788)
(Increase)/decrease in debtors
(160,227)
1,400,435
Increase/(decrease) in creditors
1,194,070
(3,758,461)
Cash generated from/(absorbed by) operations
3,727,771
(5,122,241)
27
Analysis of changes in net funds - group
1 January 2024
Cash flows
Exchange rate movements
31 December 2024
£
£
£
£
Cash at bank and in hand
1,417,221
3,606,027
(20,374)
5,002,874
28
Analysis of changes in net funds - company
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
911,612
3,410,219
4,321,831
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.100Mr J M ForsythefalseSC209329bus:Consolidated2024-01-012024-12-31SC2093292024-01-012024-12-31SC209329bus:Director12024-01-012024-12-31SC209329bus:RegisteredOffice2024-01-012024-12-31SC209329bus:Consolidated2024-12-31SC2093292024-12-31SC209329bus:Consolidated2023-01-012023-12-31SC2093292023-01-012023-12-31SC209329bus:Consolidated2023-12-31SC2093292023-12-31SC209329core:FurnitureFittingsbus:Consolidated2024-12-31SC209329core:ComputerEquipmentbus:Consolidated2024-12-31SC209329core:FurnitureFittingsbus:Consolidated2023-12-31SC209329core:ComputerEquipmentbus:Consolidated2023-12-31SC209329core:FurnitureFittings2024-12-31SC209329core:ComputerEquipment2024-12-31SC209329core:FurnitureFittings2023-12-31SC209329core:ComputerEquipment2023-12-31SC209329core:ShareCapitalbus:Consolidated2024-12-31SC209329core:ShareCapitalbus:Consolidated2023-12-31SC209329core:OtherMiscellaneousReservebus:Consolidated2024-12-31SC209329core:OtherMiscellaneousReservebus:Consolidated2023-12-31SC209329core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-31SC209329core:ShareCapital2024-12-31SC209329core:ShareCapital2023-12-31SC209329core:RetainedEarningsAccumulatedLosses2024-12-31SC209329core:RetainedEarningsAccumulatedLosses2023-12-31SC209329core:ShareCapitalbus:Consolidated2022-12-31SC209329core:RetainedEarningsAccumulatedLossesbus:Consolidated2022-12-31SC209329core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-31SC209329core:ShareCapital2022-12-31SC209329core:RetainedEarningsAccumulatedLosses2022-12-31SC209329bus:Consolidated2022-12-31SC2093292022-12-31SC209329core:FurnitureFittings2024-01-012024-12-31SC209329core:ComputerEquipment2024-01-012024-12-31SC209329core:UKTaxbus:Consolidated2024-01-012024-12-31SC209329core:UKTaxbus:Consolidated2023-01-012023-12-31SC209329bus:Consolidated12024-01-012024-12-31SC209329bus:Consolidated12023-01-012023-12-31SC209329core:FurnitureFittingsbus:Consolidated2023-12-31SC209329core:ComputerEquipmentbus:Consolidated2023-12-31SC209329bus:Consolidated2023-12-31SC209329core:FurnitureFittings2023-12-31SC209329core:ComputerEquipment2023-12-31SC2093292023-12-31SC209329core:FurnitureFittingsbus:Consolidated2024-01-012024-12-31SC209329core:ComputerEquipmentbus:Consolidated2024-01-012024-12-31SC209329core:Subsidiary12024-01-012024-12-31SC209329core:Subsidiary112024-01-012024-12-31SC209329core:CurrentFinancialInstruments2024-12-31SC209329core:CurrentFinancialInstruments2023-12-31SC209329core:CurrentFinancialInstrumentsbus:Consolidated2024-12-31SC209329core:CurrentFinancialInstrumentsbus:Consolidated2023-12-31SC209329core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-31SC209329core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-31SC209329core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-31SC209329core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-31SC209329core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12024-12-31SC209329core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated12023-12-31SC209329core:Non-currentFinancialInstrumentscore:AfterOneYear22024-12-31SC209329core:Non-currentFinancialInstrumentscore:AfterOneYear22023-12-31SC209329bus:PrivateLimitedCompanyLtd2024-01-012024-12-31SC209329bus:FRS1022024-01-012024-12-31SC209329bus:Audited2024-01-012024-12-31SC209329bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-31SC209329bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP