Caseware UK (AP4) 2024.0.164 2024.0.164 2024-12-312024-12-312024-12-317263false2024-01-01a holdings companyfalsefalsefalse 11691776 2024-01-01 2024-12-31 11691776 2023-01-01 2023-12-31 11691776 2024-12-31 11691776 2023-12-31 11691776 2024-01-01 11691776 2023-01-01 11691776 c:CompanySecretary1 2024-01-01 2024-12-31 11691776 c:Director1 2024-01-01 2024-12-31 11691776 c:Director1 2024-12-31 11691776 c:Director3 2024-01-01 2024-12-31 11691776 c:Director4 2024-01-01 2024-12-31 11691776 c:Director5 2024-01-01 2024-12-31 11691776 c:RegisteredOffice 2024-01-01 2024-12-31 11691776 c:Agent1 2024-01-01 2024-12-31 11691776 d:PlantMachinery 2024-01-01 2024-12-31 11691776 d:MotorVehicles 2024-01-01 2024-12-31 11691776 d:FurnitureFittings 2024-01-01 2024-12-31 11691776 d:CurrentFinancialInstruments 2024-12-31 11691776 d:CurrentFinancialInstruments 2023-12-31 11691776 d:CurrentFinancialInstruments d:WithinOneYear 2024-12-31 11691776 d:CurrentFinancialInstruments d:WithinOneYear 2023-12-31 11691776 d:ShareCapital 2024-12-31 11691776 d:ShareCapital 2023-12-31 11691776 d:ShareCapital 2023-01-01 11691776 d:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 11691776 d:RetainedEarningsAccumulatedLosses 2024-12-31 11691776 d:RetainedEarningsAccumulatedLosses 2023-01-01 2023-12-31 11691776 d:RetainedEarningsAccumulatedLosses 2023-12-31 11691776 d:RetainedEarningsAccumulatedLosses 2023-01-01 11691776 c:OrdinaryShareClass1 2024-01-01 2024-12-31 11691776 c:OrdinaryShareClass1 2024-12-31 11691776 c:OrdinaryShareClass1 2023-12-31 11691776 c:FRS102 2024-01-01 2024-12-31 11691776 c:Audited 2024-01-01 2024-12-31 11691776 c:FullAccounts 2024-01-01 2024-12-31 11691776 c:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 11691776 d:Subsidiary1 2024-01-01 2024-12-31 11691776 d:Subsidiary1 1 2024-01-01 2024-12-31 11691776 d:Subsidiary2 2024-01-01 2024-12-31 11691776 d:Subsidiary2 1 2024-01-01 2024-12-31 11691776 d:Subsidiary3 2024-01-01 2024-12-31 11691776 d:Subsidiary3 1 2024-01-01 2024-12-31 11691776 c:Consolidated 2024-12-31 11691776 c:ConsolidatedGroupCompanyAccounts 2024-01-01 2024-12-31 11691776 2 2024-01-01 2024-12-31 11691776 6 2024-01-01 2024-12-31 11691776 e:PoundSterling 2024-01-01 2024-12-31 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 11691776
















SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED




ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2024


































img6ccd.png


SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED

 
COMPANY INFORMATION


DIRECTORS
M J Bailey (resigned 25 April 2025)
N Watson 
B C Young 
A S Mudge 




COMPANY SECRETARY
A S Mudge



REGISTERED NUMBER
11691776



REGISTERED OFFICE
New Fish Quay
Brixham

Devon

TQ5 8AW




INDEPENDENT AUDITORS
Bishop Fleming LLP
Chartered Accountants & Statutory Auditors

Brook House, Winslade Park

Manor Drive

Clyst St Mary

Exeter

EX5 1GD




BANKERS
National Westminster Bank Plc
15 Victoria Street

Paignton

Devon

TQ4 5DE






SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED


CONTENTS



Page
Group strategic report
1 - 2
Directors' report
3 - 4
Independent auditors' report
5 - 8
Consolidated statement of comprehensive income
9
Consolidated statement of financial position
10
Company statement of financial position
11
Consolidated statement of changes in equity
12
Company statement of changes in equity
13
Consolidated statement of cash flows
14
Consolidated analysis of net debt
15
Notes to the financial statements
16 - 34



SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED

 
GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024

INTRODUCTION
The directors present their strategic report for the financial year ended 31 December 2024.
BUSINESS REVIEW INCORPORATING PRINCIPAL RISKS AND UNCERTAINTIES AND KPI'S
There was a difficult start to 2024. Although landings were slightly up on the previous year thanks to a good Trevose season there were many additional costs including repairs to the market, repairs to the fuel system, and new grader parts. Added to this fuel profits decreased with boats away from Brixham and utility bills were increasing. We were also ensuring employee numbers were sufficient to deal with additional fish from the South and South East coasts and day boats from Plymouth following the very sad demise of PTA. Quarter 1 and 2 results showed losses but predictions were strong for the remainder of the year.
The second half of the year proved to be stronger with the fleet back in Brixham. Commission on new boats had been increased and then the difficult decision to increase commission to 6% on all boats under 15 metres in length was taken, effective from 4 November 2024. The labour element had increased significantly and to be able to cover this cost it was decided that the small boats would need to pay a little extra. A return to profits was achieved by the year end.
Throughout the year Transport sales were increasing, especially in the UK and we were very pleased to see that the hard work and time invested in this was paying off.
The value of fish landed in 2024 was a record £62,238,307 (2023: £59,143,755). We should be very proud of the achievement. Once again this was a massive effort from all staff and their hard work is greatly appreciated, not only by the company, but by the fishing industry generally. Brixham has become the market of choice for many fishermen all along the South Coast.
Turnover fell in 2024 to £16,927,214 (2023: £17,470,599) but this reflects the lower fuel price. In general expenses all increased. The two major expenses to mention are wages and utilities. We had to considerably increase wages in 2024, both by increasing hourly rates, taking on new market staff to ensure our service remained at a high standard, and taking on drivers to cover additional work being won. As we all are aware all utilities considerably increased in the year which also has a knock-on effect of increasing many other expenses. Our net profit after taxation in 2024 as £63,166 (2023: £120,664). 
The directors are pleased to be able to report that the business continues to be strong and based on this the directors will continue to look further for growth and investment. The directors can also ensure that Brixham Fish Market stays at the forefront of the fishing industry in the South and South West of England, and remains England’s largest fishing port by value of fish landed.
Commissions are monitored by the value of fish landed and as noted above, there was an increase in 2024. The value of the fish landed is dependent on many things including the prices (which fluctuate regularly), each species seasonal volumes, and the actual amounts landed which will also vary dependent on many different things including the weather and number of vessels fishing. Fuel is monitored by the litreage taken by the fishing vessels and the price of fuel which is determined on a weekly basis using PLATTS. In 2024 the total litreage used in the Brixham tanks was 16,533,114 (2023: 17,010,315). There is also fuel delivered direct into boats fishing in other areas and landing in other ports and in 2024 this increased to 3,836,776 (2023: 1,1745,632).
Also, a major indicator of expenses is wages as it is the largest cost. Market wages are regularly monitored comparing with value of fish sales as volumes of fish dictate the amount of labour required. The number of day boats has increased during 2024 and, therefore, additional wage costs have been incurred to service these vessels.
Despite several years of profits (with exception of 2020) the directors are continually evaluating the risks to the business. To be able to trade successfully and profitably we must ensure that we continue to bring fish to Brixham. This means that we must ensure a steady supply to meet the demand. There are concerns over fishing regulations, especially with Brexit rules and regulations in the next few years, and that is why the directors are constantly looking at other ways to sell fish on our auction clock. We must also ensure that we can continue to supply fuel to the fleet and that there are no environmental issues with doing this. This is reviewed regularly in conjunction with our landlords. The directors recognise that the company must ensure that we are health and
Page 1


SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED


GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024

safety compliant, especially as the site has many areas of risk.
One area we must be aware of is space. With additional product coming to the port, we must ensure there is a good and safe space for us to carry out the required work in the market. We are aware of Torbay Borough Council’s successful application for government Levelling Up Funding, and we are still awaiting confirmation of their plans.
Another area of concern is the rising expenditures we face. Wages, utilities, repairs and many other expenses continue to increase. These expenses will be monitored closely as we move forward.
To summarise, the directors are pleased with the year’s results. We continually look at improvements and reinvestment opportunities which will keep Brixham serving the fishing industry to the best of our abilities.
POST BALANCE SHEET EVENTS
2025 has already started very strongly with many £1,000,000 weeks in value of fish landed in the first quarter. A particularly good Trevose season and some fine weather already puts values ahead of 2024.
On 1 January 2025 commissions increased to buyers. This difficult decision was made to cover additional expenditure, especially wage costs, and to ensure profits will be sufficient to cover investments going forward.


This report was approved by the board and signed on its behalf.



B C Young
Director

Date: 17 June 2025

Page 2

1
SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED

 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024

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

DIRECTORS' RESPONSIBILITIES STATEMENT

The directors are responsible for preparing the Group strategic report, the Directors' report and the consolidated 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 applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Company and the Group and of the profit or loss of the Group for that period.

 In preparing these financial statements, the directors are required to:


select suitable accounting policies for the Group's financial statements and then apply them consistently;

make judgments and accounting estimates that are reasonable and prudent;

prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Group will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the Company's transactions and disclose with reasonable accuracy at any time the financial position of the Company and the Group and to enable them to ensure that the financial statements comply with the Companies Act 2006They are also responsible for safeguarding the assets of the Company and the Group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

DIRECTORS

The directors who served during the year were:

M J Bailey (resigned 25 April 2025)
N Watson 
B C Young 
A S Mudge 

FUTURE DEVELOPMENTS

The company intends to continue its business strategy of growth and development of its business activities.

DISCLOSURE OF INFORMATION TO AUDITORS

Each of the persons who are directors at the time when this Directors' report is approved has confirmed that:
 
so far as the director is aware, there is no relevant audit information of which the Company and the Group's auditors are unaware, and

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company and the Group's auditors are aware of that information.

POST BALANCE SHEET EVENTS

There have been no significant events affecting the Group since the year end.

Page 3


SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
AUDITORS

The auditorsBishop Fleming LLPwill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

This report was approved by the board and signed on its behalf.
 






B C Young
Director
A S Mudge
Director


Date: 17 June 2025
Date: 17 June 2025

New Fish Quay
Brixham
Devon
TQ5 8AW

Page 4


SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED
OPINION


We have audited the financial statements of South West Trawler Agents (Holdings) Limited (the 'parent Company') and its subsidiaries (the 'Group') for the year ended 31 December 2024, which comprise the Consolidated statement of comprehensive income, the Consolidated statement of financial position, the Company statement of financial position, the Consolidated statement of cash flows, the Consolidated statement of changes in equity, the Company statement of changes in equity, the Company analysis of net debt and the related notes, including a summary of significant accounting policiesThe financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).


In our opinion the financial statements:


give a true and fair view of the state of the Group's and of the parent Company's affairs as at 31 December 2024 and of the Group's profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.


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 Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the Group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council's Ethical Standard and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.


CONCLUSIONS RELATING TO GOING CONCERN


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


Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the Group's or the 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.


Page 5


SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED (CONTINUED)

OTHER INFORMATION


The other information comprises the information included in the Annual Report and Financial Statements other than the financial statements and our Auditors' report thereon. The directors are responsible for the other information contained within the Annual Report and Financial StatementsOur 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.


OPINION ON OTHER MATTERS PRESCRIBED BY THE COMPANIES ACT 2006
 

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


the information given in the Group strategic report and the Directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the Group strategic report and the Directors' report have been prepared in accordance with applicable legal requirements.


MATTERS ON WHICH WE ARE REQUIRED TO REPORT BY EXCEPTION
 

In the light of the knowledge and understanding of the Group and the parent Company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group strategic report or the Directors' report.


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


adequate accounting records have not been kept by the parent Company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent Company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.


RESPONSIBILITIES OF DIRECTORS
 

As explained more fully in the Directors' responsibilities statement set out on page 3, 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 Group's and 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 Group or the parent Company or to cease operations, or have no realistic alternative but to do so.


Page 6


SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED (CONTINUED)

AUDITORS' 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 Auditors' 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 Group financial statements.


Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

We have considered the nature of the industry and sector, control environment, and business performance including the design of remuneration policies;
We have considered the results of enquiries with management, the directors in relation to their own identification and assessment of the risks of irregularities within the entity; and
We have reviewed the documentation of key processes and controls and performed walkthroughs of transactions to confirm that the systems are operating in line with documentation.

As a result of these procedures, we have considered the opportunities and incentives that may exist within the organisation for fraud and identified the highest area of risk to be in relation to revenue recognition, with a particular risk in relation to year-end cut-off. In common with all audits under ISAs (UK) we are also required to perform specific procedures to respond to the risk of management override.
We identified and obtained an understanding of the laws and regulations that are of significance to the Group by discussions with directors and by updating our understanding of the sector in which the Group operated in. Laws and regulations that are of direct significance to the Group, and of which non-compliance could result in material misstatement, are considered to be the UK Companies Act, FRS 102 and UK tax legislation.
In addition, we considered provisions of other laws and regulations that do not have a direct effect on the financial statements but compliance with which may be fundamental to the Group’s ability to operate or to avoid a material penalty. These included the Environment Act, health and safety regulations and employment legislation.
We identified revenue recognition and cut off as key audit matters related to the potential risk of fraud, our procedures to respond to risks identified included the following:
 
Reviewing the financial statement disclosures and testing to supporting documentation to assess compliance with provisions of relevant laws and regulations described as having a direct effect on the financial statements;
Enquiring of management concerning actual and potential litigation claims;
Performing analytical procedures to identify any unusual or unexpected relationships that may indicate risks of material misstatement or fraud;
Reading minutes of meetings of those charged with governance and reviewing correspondence with HMRC; and
In addressing the risk of fraud through management override of controls, testing the appropriateness of journal entries and other adjustments; assessing whether the judgements made in making accounting estimates are indicative of a potential bias and evaluating the business rationale of any significant transactions that are unusual or outside the normal course of business.

We also communicated relevant identified laws and regulations and potential fraud risks to all engagement team members and remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.
Our audit procedures were designed to respond to risks of material misstatement in the financial statements,
Page 7


SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED (CONTINUED)

recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from an error, as fraud may involve deliberate concealment by, for example, forgery, misrepresentations or through collusion. There are inherent limitations in the audit procedures performed and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it.


A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditors' 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 2006Our 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 Auditors' 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.






Mark Munro FCA (Senior statutory auditor)
for and on behalf of
Bishop Fleming LLP
Chartered Accountants
Statutory Auditors
Brook House, Winslade Park
Manor Drive
Clyst St Mary
Exeter
EX5 1GD

17 June 2025
Page 8


SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED

 
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024

2024
2023
Note
£
£

  

Turnover
 4 
16,927,214
17,470,599

Cost of sales
  
(14,725,025)
(15,127,732)

Gross profit
  
2,202,189
2,342,867

Administrative expenses
  
(2,153,247)
(2,287,141)

Other operating income
 5 
59,631
135,678

Operating profit
 6 
108,573
191,404

Interest receivable and similar income
 10 
6,684
6,018

Interest payable and similar expenses
 11 
(2,449)
(3,692)

Profit before taxation
  
112,808
193,730

Tax on profit
 12 
(49,642)
(72,948)

Profit for the financial year
  
63,166
120,782

  

Actuarial losses / (gains) on defined benefit pension scheme
  
29,000
(73,000)

Pension surplus (utilised) / not recognised
  
(29,000)
73,000

Other comprehensive income for the year
  
-
-

Total comprehensive income for the year
  
63,166
120,782

Profit for the year attributable to:
  

Owners of the parent Company
  
63,166
120,782

  
63,166
120,782

The notes on pages 16 to 34 form part of these financial statements.

Page 9


SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED
REGISTERED NUMBER:11691776

CONSOLIDATED STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2024

2024
2023
Note
£
£

Fixed assets
  

Tangible assets
 13 
1,062,810
1,107,534

  
1,062,810
1,107,534

Current assets
  

Stocks
 15 
106,235
116,468

Debtors: amounts falling due within one year
 16 
1,205,502
1,031,795

Cash at bank and in hand
 17 
2,932,573
3,182,300

  
4,244,310
4,330,563

Creditors: amounts falling due within one year
 18 
(1,408,332)
(1,579,437)

Net current assets
  
 
 
2,835,978
 
 
2,751,126

Total assets less current liabilities
  
3,898,788
3,858,660

Creditors: amounts falling due after more than one year
 19 
(164,154)
(192,189)

Provisions for liabilities
  

Deferred taxation
 21 
(155,826)
(132,229)

Net assets
  
3,578,808
3,534,242


Capital and reserves
  

Called up share capital 
 22 
186,000
186,000

Profit and loss account
  
3,392,808
3,348,242

Equity attributable to owners of the parent Company
  
3,578,808
3,534,242


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 





B C Young
A S Mudge
Director
Director


Date: 17 June 2025
Date:17 June 2025

The notes on pages 16 to 34 form part of these financial statements.

Page 10


SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED
REGISTERED NUMBER:11691776

COMPANY STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2024

2024
2023
Note
£
£

Fixed assets
  

Investments
 14 
186,003
186,003

  
186,003
186,003

Current assets
  

Debtors: amounts falling due within one year
 16 
500,000
500,000

  
500,000
500,000

Creditors: amounts falling due within one year
 18 
(3)
(3)

Net current assets
  
 
 
499,997
 
 
499,997

Total assets less current liabilities
  
686,000
686,000

  

  

Net assets
  
686,000
686,000


Capital and reserves
  

Called up share capital 
 22 
186,000
186,000

Profit and loss account
  
500,000
500,000

  
686,000
686,000


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 





B C Young
A S Mudge
Director
Director


Date: 17 June 2025
Date:17 June 2025

The notes on pages 16 to 34 form part of these financial statements.

Page 11


SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED


CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024


Called up share capital
Profit and loss account
Equity attributable to owners of parent Company
Total equity

£
£
£
£


At 1 January 2023
186,000
3,273,960
3,459,960
3,459,960


Comprehensive income for the year

Profit for the year
-
120,782
120,782
120,782
Total comprehensive income for the year
-
120,782
120,782
120,782

Dividends: Equity capital
-
(46,500)
(46,500)
(46,500)



At 31 December 2022
186,000
3,348,242
3,534,242
3,534,242


Comprehensive income for the year

Profit for the year
-
63,166
63,166
63,166
Total comprehensive income for the year
-
63,166
63,166
63,166

Dividends: Equity capital
-
(18,600)
(18,600)
(18,600)


At 31 December 2024
186,000
3,392,808
3,578,808
3,578,808


The notes on pages 16 to 34 form part of these financial statements.

Page 12


SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED


COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024


Called up share capital
Profit and loss account
Total equity

£
£
£


At 1 January 2023
186,000
-
186,000


Comprehensive income for the year

Profit for the year
-
546,500
546,500

Dividends: Equity capital
-
(46,500)
(46,500)



At 31 December 2022
186,000
500,000
686,000


Comprehensive income for the year

Profit for the year
-
18,600
18,600

Dividends: Equity capital
-
(18,600)
(18,600)


At 31 December 2024
186,000
500,000
686,000


The notes on pages 16 to 34 form part of these financial statements.

Page 13


SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED


CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024

2024
2023
£
£

Cash flows from operating activities

Profit for the financial year
63,166
120,782

Adjustments for:

Depreciation of tangible assets
263,476
360,274

Government grants
(59,631)
(135,678)

Interest paid
2,449
3,692

Interest received
(6,684)
(6,018)

Taxation charge
49,642
72,948

Decrease/(increase) in stocks
10,233
(7,080)

(Increase)/decrease in debtors
(173,707)
479,151

(Decrease) in creditors
(156,864)
(98,590)

Corporation tax (paid)
(52,105)
(162,446)

Net cash generated from operating activities

(60,025)
627,035


Cash flows from investing activities

Purchase of tangible fixed assets
(218,752)
(366,368)

Government grants received
59,631
135,678

Interest received
6,684
6,018

Net cash from investing activities

(152,437)
(224,672)

Cash flows from financing activities

Repayment of/new finance leases
(16,216)
(43,223)

Dividends paid
(18,600)
(46,500)

Interest paid
(2,449)
(3,692)

Net cash used in financing activities
(37,265)
(93,415)

Net (decrease)/increase in cash and cash equivalents
(249,727)
308,948

Cash and cash equivalents at beginning of year
3,182,300
2,873,352

Cash and cash equivalents at the end of year
2,932,573
3,182,300


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
2,932,573
3,182,300

2,932,573
3,182,300


The notes on pages 16 to 34 form part of these financial statements.

Page 14


SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED


CONSOLIDATED ANALYSIS OF NET DEBT
FOR THE YEAR ENDED 31 DECEMBER 2024




At 1 January 2024
Cash flows
At 31 December 2024
£

£

£

Cash at bank and in hand

3,182,300

(249,727)

2,932,573

Finance leases

(35,726)

16,216

(19,510)



3,146,574
(233,511)
2,913,063

The notes on pages 16 to 34 form part of these financial statements.

Page 15


SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

1.


GENERAL INFORMATION

South West Trawler Agents (Holdings) Limited is a private limited company incorporated in England. The registered office is New Fish Quay, Brixham, Devon, TQ5 8AW. The registered number is 11691776.
The principal activity of the company was that of a holdings company.

2.ACCOUNTING POLICIES

 
2.1

BASIS OF PREPARATION OF FINANCIAL STATEMENTS

The consolidated financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with FRS 102 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland' and the requirements of the Companies Act 2006. The disclosure requirements of Section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires Group management to exercise judgment in applying the Group's accounting policies (see note 3).

The Company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Statement of comprehensive income in these financial statements.

The following principal accounting policies have been applied:

  
2.2

BASIS OF CONSOLIDATION

The consolidated financial statements present the results of the Company and its own subsidiaries ("the Group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.
The consolidated financial statement incorporate the results of business combinations in the prior period using the merger accounting method.
The carrying values of the assets and liabilities of the parties to the combination in the prior period were not required to be adjusted to fair value. Any difference between the nominal value of shares issued plus the fair value of any other consideration given, and the nominal value of the shares received in exchange is shown as a movement on other reserves in the Consolidated financial statements.

 
2.3

GOING CONCERN

The directors have concluded that the accounts should be prepared on a going concern basis. The directors have assessed this with reference to all current ongoing challenges arising, and deemed it to be reasonable.

Page 16


SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.ACCOUNTING POLICIES (CONTINUED)

 
2.4

REVENUE

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Group and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Group has transferred the significant risks and rewards of ownership to the buyer;
the Group retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Group will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Group will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

 
2.5

TANGIBLE FIXED ASSETS

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the straight-line method.

Depreciation is provided on the following basis:

Plant and machinery
-
5 to 20 years
Motor vehicles
-
3 years
Computers, equipment and fixtures
-
3 to 10 years

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

Page 17


SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.ACCOUNTING POLICIES (CONTINUED)

 
2.6

STOCKS

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. Work in progress and finished goods include labour and attributable overheads.

At each reporting date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

  
2.7

DEBTORS

Short term debtors are measured at transaction price, less any impairment. 

 
2.8

CASH AND CASH EQUIVALENTS

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

In the Consolidated statement of cash flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the Group's cash management.

 
2.9

LEASED ASSETS: THE GROUP AS LESSEE

Assets obtained under hire purchase contracts and finance leases are capitalised as tangible fixed assets. Assets acquired by finance lease are depreciated over the shorter of the lease term and their useful lives. Assets acquired by hire purchase are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the company. Obligations under such agreements are included in creditors net of the finance charge allocated to future periods. The finance element of the rental payment is charged to profit or loss so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.

 
2.10

FINANCIAL INSTRUMENTS

The Company only enters into basic financial instruments transactions that result in the recognition of financial assets and liabilities like trade and other debtors and creditors, loans from banks and other third parties, loans to related parties and investments in non-puttable ordinary shares. 
Debt instruments that are payable or receivable within one year, typically trade debtors and creditors, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received.
Financial assets that are measured at cost and amortised cost are assessed at the end of each reporting period for objective of impairment. If objective evidence of impairment is found, an impairment loss is recognised in the statement of comprehensive income.

 
2.11

CREDITORS

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

Page 18


SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.ACCOUNTING POLICIES (CONTINUED)

 
2.12

GOVERNMENT GRANTS

Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.
Grants of a revenue nature are recognised in the Consolidated statement of comprehensive income in the same period as the related expenditure.

 
2.13

FINANCE COSTS

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.14

DIVIDENDS

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

 
2.15

OPERATING LEASES: THE GROUP AS LESSEE

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
2.16

PROVISIONS FOR LIABILITIES

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.
Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Increases in provisions are generally charged as an expense to profit or loss.

 
2.17

VALUATION OF INVESTMENTS

Investments in subsidiaries are measured at cost less accumulated impairment.

Page 19


SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.ACCOUNTING POLICIES (CONTINUED)

 
2.18

CURRENT AND DEFERRED TAXATION

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the reporting date in the countries where the Company and the Group operate and generate income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the reporting date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the reporting date.


 
2.19

PENSIONS

Defined Contribution Pensions Plan

The Group operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Group pays fixed contributions into a separate entity. Once the contributions have been paid the Group has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Statement of financial position. The assets of the plan are held separately from the Group in independently administered funds.

 
2.20

INTEREST INCOME

Interest income is recognised in profit or loss using the effective interest method.

Page 20


SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

3.



JUDGMENTS IN APPLYING ACCOUNTING POLICIES AND KEY SOURCES OF ESTIMATION UNCERTAINTY

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported for assets and liabilities as at the balance sheet date and the amounts reported for revenues and expenses during the year. However, the nature of estimation means that actual outcomes could differ from those estimates. The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
Depreciation 
The Group has tangible fixed assets which are depreciated over their useful lives. The useful life of an asset is subject to judgement which can affect the net book value of the asset held on the balance sheet. See note 13 for the carrying amount of the intangible assets and note 2.5 for the useful economic lives for each class of assets. 


4.


TURNOVER

An analysis of turnover by class of business is as follows:


2024
2023
£
£

Sale of goods
13,153,156
13,927,028

Commission receivable
3,774,058
3,543,571

16,927,214
17,470,599


Analysis of turnover by country of destination:

2024
2023
£
£

United Kingdom
16,748,830
17,299,495

Europe
178,384
171,104

16,927,214
17,470,599



5.


OTHER OPERATING INCOME

2024
2023
£
£

Grant income
41,378
27,083

Government grants receivable
18,253
108,595

59,631
135,678


Page 21


SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

6.


OPERATING PROFIT

The operating profit is stated after charging:

2024
2023
£
£

Depreciation of tangible fixed assets
263,476
360,274

Other operating lease rentals
209,414
133,236

Defined contribution pension cost
90,590
126,481


7.


AUDITORS' REMUNERATION

During the year, the Group obtained the following services from the Company's auditors:


2024
2023
£
£

Fees payable to the Company's auditors for the audit of the consolidated and parent Company's financial statements
18,360
17,650


8.


EMPLOYEES

Staff costs, including directors' remuneration, were as follows:


Group
Group
2024
2023
£
£


Wages and salaries
2,608,527
2,306,448

Social security costs
207,927
218,946

Cost of defined contribution scheme
162,762
201,319

2,979,216
2,726,713


The average monthly number of employees, including directors, during the year was 72 (2023:63).

Page 22


SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

9.


DIRECTORS' REMUNERATION

2024
2023
£
£

Directors' emoluments
403,027
430,782

Group contributions to defined contribution pension schemes
90,590
126,481

493,617
557,263


During the year retirement benefits were accruing to 4 directors (2023:4) in respect of defined contribution pension schemes.

The highest paid director received remuneration of £129,042 (2023:£153,628).

The value of the Group's contributions paid to a defined contribution pension scheme in respect of the highest paid director amounted to £35,347 (2023:£22,864).


10.


INTEREST RECEIVABLE

2024
2023
£
£


Other interest receivable
6,684
6,018

6,684
6,018


11.


INTEREST PAYABLE AND SIMILAR EXPENSES

2024
2023
£
£


Finance leases and hire purchase contracts
2,449
3,692

2,449
3,692

Page 23


SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

12.


TAXATION


2024
2023
£
£

CORPORATION TAX


Current tax on profits for the year
31,964
52,954

Adjustments in respect of previous periods
(5,921)
943


26,043
53,897


TOTAL CURRENT TAX
26,043
53,897

DEFERRED TAX


Origination and reversal of timing differences
23,599
19,051

TOTAL DEFERRED TAX
23,599
19,051


49,642
72,948
Page 24


SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
 
12.TAXATION (CONTINUED)


FACTORS AFFECTING TAX CHARGE FOR THE YEAR

The tax assessed for the year is higher than (2023:higher than) the standard rate of corporation tax in the UK of 25% (2023:23.52%). The differences are explained below:

2024
2023
£
£


Profit on ordinary activities before tax
112,808
193,730


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2023:23.52%)
28,202
45,566

EFFECTS OF:


Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
10,067
5,873

Capital allowances for year in excess of depreciation
17,042
19,484

Adjustments to tax charge in respect of prior periods
(5,669)
-

Changes in provisions leading to an increase (decrease) in the tax charge
-
943

Other permanent differences
-
214

Marginal relief
-
(260)

Remeasurement of deferred tax to average rate
-
1,128

TOTAL TAX CHARGE FOR THE YEAR
49,642
72,948

Page 25


SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

13.


TANGIBLE FIXED ASSETS

Group






Plant and machinery
Motor vehicles
Fixtures and fittings
Total

£
£
£
£



COST OR VALUATION


At 1 January 2024
2,975,853
143,509
321,533
3,440,895


Additions
147,182
767
70,803
218,752


Disposals
(4,782)
-
(2,757)
(7,539)



At 31 December 2024

3,118,253
144,276
389,579
3,652,108



DEPRECIATION


At 1 January 2024
1,988,250
91,394
253,717
2,333,361


Charge for the year on owned assets
202,154
36,651
24,671
263,476


Disposals
(4,782)
-
(2,757)
(7,539)



At 31 December 2024

2,185,622
128,045
275,631
2,589,298



NET BOOK VALUE



At 31 December 2024
932,631
16,231
113,948
1,062,810



At 31 December 2023
987,603
52,115
67,816
1,107,534

Page 26


SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

14.


FIXED ASSET INVESTMENTS

Company





Investments in subsidiary companies

£



COST OR VALUATION


At 1 January 2024
186,003



At 31 December 2024
186,003





SUBSIDIARY UNDERTAKINGS


The following were subsidiary undertakings of the Company:

Name

Class of shares

Holding

Brixham Trawler Agents Limited
Ordinary
100%
Brixham and Newhaven Trawler Agents Limited
Ordinary
100%
Newlyn Trawler Agents Ltd
Ordinary
100%

South West Trawler Agents (Holdings) Limited owns 100% of the ordinary shares of each subsidiary. The address of the registered office for all of the subsidiary undertakings is New Fish Quay, Brixham, Devon, TQ5 8AW.


15.


STOCKS

Group
Group
2024
2023
£
£

Raw materials and consumables
106,235
116,468

106,235
116,468


The difference between purchase price or production cost of stocks and their replacement cost is not material.

Page 27


SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

16.


DEBTORS

Group
Group
Company
Company
2024
2023
2024
2023
£
£
£
£


Trade debtors
825,974
758,497
-
-

Amounts owed by group undertakings
-
-
500,000
500,000

Other debtors
328,801
209,418
-
-

Prepayments and accrued income
50,727
63,880
-
-

1,205,502
1,031,795
500,000
500,000



17.


CASH AND CASH EQUIVALENTS

Group
Group
2024
2023
£
£

Cash at bank and in hand
2,932,573
3,182,300

2,932,573
3,182,300



18.


CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group
Group
Company
Company
2024
2023
2024
2023
£
£
£
£

Trade creditors
479,176
536,244
-
-

Corporation tax
27,837
53,897
-
-

Other taxation and social security
90,371
133,905
-
-

Obligations under finance lease and hire purchase contracts
9,755
16,189
-
-

Other creditors
713,440
767,045
3
3

Accruals and deferred income
87,753
72,157
-
-

1,408,332
1,579,437
3
3


Secured creditors
The obligations under finance leases and hire purchase contracts are secured over the assets to which they relate.

Page 28


SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

19.


CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR

Group
Group
2024
2023
£
£

Net obligations under finance leases and hire purchase contracts
9,755
19,537

Accruals and deferred income
154,399
172,652

164,154
192,189


Secured creditors
The obligations under finance leases and hire purchase contracts are secured over the assets to which they relate.



20.


HIRE PURCHASE AND FINANCE LEASES


Minimum lease payments under hire purchase fall due as follows:

Group
Group
2024
2023
£
£

Within one year
9,755
16,189

Between 1-5 years
9,755
19,537

19,510
35,726


21.


DEFERRED TAXATION


Group



2024
2023


£

£






At beginning of year
(132,229)
(113,178)


Charged to profit or loss
(23,597)
(19,051)



AT END OF YEAR
(155,826)
(132,229)

Page 29


SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
 
21.DEFERRED TAXATION (CONTINUED)

Company


2024
2023






AT END OF YEAR
-
-
The provision for deferred taxation is made up as follows:

Group
Group
2024
2023
£
£

Accelerated capital allowances
(159,905)
(147,874)

Charged to profit or loss
4,079
15,645

(155,826)
(132,229)


22.


SHARE CAPITAL

2024
2023
£
£
ALLOTTED, CALLED UP AND FULLY PAID



186,000 (2023:186,000) Ordinary shares of £1.00 each
186,000
186,000


Page 30


SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

23.


PENSION COMMITMENTS

The group operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the company in an independently administered fund. The pension cost charge represents contributions payable by the group to the fund and amounted to £90,590 (2023: £126,481). Contributions totalling £32,128 (2023: £101,254) were payable to the fund at the balance sheet date and are included in creditors.

The Group operates a Defined benefit pension scheme.

The pension cost and provision for the year ended 31 December 2024 are based on the advice of a professionally qualified actuary. The FRS102 valuation as at 31 December 2024 was signed by the actuary on 28 February 2025.



Reconciliation of present value of plan liabilities:


2024
2023
£
£

RECONCILIATION OF PRESENT VALUE OF PLAN LIABILITIES


At the beginning of the year
575,000
528,000

Interest income
26,000
26,000

Actuarial (gains)/losses
6,000
73,000

Benefits paid
(54,000)
(52,000)

AT THE END OF THE YEAR
553,000
575,000


Composition of plan liabilities:


2024
2023
£
£


Equities
398,160
385,250

Property
49,770
57,500

Corporate bonds
60,830
80,500

Gilts
44,240
51,570

TOTAL PLAN LIABILITIES
553,000
574,820


Page 31


SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
 
23.PENSION COMMITMENTS (CONTINUED)


Reconciliation of present value of plan assets:


2024
2023
£
£


At the beginning of the year
575,000
528,000

Interest income
32,000
33,000

Actuarial (gains)/losses
35,000
48,000

Benefits paid
(54,000)
(52,000)

(Derecognition)/recognition of assets due to asset ceiling
121,000
(121,000)

Previously unrecognised surplus deducted
(156,000)
139,000

AT THE END OF THE YEAR
553,000
575,000


Composition of plan assets:


2024
2023
£
£



Equities
510,480
466,320

Property
63,810
69,600

Corporate bonds
77,990
97,440

Gilts
56,720
62,640

TOTAL PLAN ASSETS
709,000
696,000

2024
2023
£
£


Fair value of plan assets (net of asset ceiling adjustment)
553,000
575,000

Present value of plan liabilities
(553,000)
(575,000)

NET PENSION SCHEME LIABILITY
-
-


The amounts recognised in profit or loss are as follows:

2024
2023
£
£


Remeasurement of defined benefit obligations
6,000
73,000

Return on plan assets, exclusing amounts included in net interest on the recognised defined benefit liability/(asset)
(35,000)
(48,000)

Gains/(Losses) on curtailments and settlements
29,000
(25,000)

TOTAL
-
-


Page 32


SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
 
23.PENSION COMMITMENTS (CONTINUED)





Principal actuarial assumptions at the reporting date (expressed as weighted averages):

2024
2023
%
%
Discount rate


5.5

4.7
 
Future salary increases


2.4

2.3
 
Future pension increases


3.0

3.0
 
Proportion of employees opting for early retirement


2.9

2.8
 
Inflation assumption


2.4

2.3
 
Mortality rates



 
- for a male aged 65 now


20.2

19.6
 
- at 65 for a male aged 45 now


21.5

20.9
 
- for a female aged 65 now


23.4

21.8
 
- at 65 for a female member aged 45 now


24.9

23.2
 





Page 33


SOUTH WEST TRAWLER AGENTS (HOLDINGS) LIMITED

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

24.


COMMITMENTS UNDER OPERATING LEASES

At 31 December 2024 the Group had future minimum lease payments due under non-cancellable operating leases for each of the following periods:


Group
Group
2024
2023
£
£

Not later than 1 year
127,795
50,214

Later than 1 year and not later than 5 years
102,731
62,005

230,526
112,219

Group
Group
2024
2023
£
£

Not later than 1 year
85,861
85,861

Later than 1 year and not later than 5 years
343,444
343,444

Later than 5 years
55,795
141,656

485,100
570,961


25.


RELATED PARTY TRANSACTIONS

No related party transactions occured during the year.

 
Page 34