Company registration number 03226147 (England and Wales)
WOODPECKER TRADING CO LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
WOODPECKER TRADING CO LIMITED
COMPANY INFORMATION
Directors
N B Ker
E J Ker
D B Ker
Secretary
E J Ker
Company number
03226147
Registered office
Woodpecker House
26 Pant Glas Industrial Estate
Bedwas
CAERPHILLY
Mid Glamorgan
CF83 8DR
Auditor
Old Mill Audit Limited
Maltravers House
Petters Way
YEOVIL
Somerset
BA20 1SH
WOODPECKER TRADING CO LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Statement of cash flows
11
Notes to the financial statements
12 - 28
WOODPECKER TRADING CO LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

The directors present the strategic report for the year ended 31 December 2024.

Fair review of the business

Despite a modest drop in turnover to £20.2m, the company delivered strong profitability through margin improvement and disciplined operational execution. Gross profit was £6.24m with a margin of 30.9%, up from 28.9% the prior year. Operating profit reached £325,513, reflecting process efficiencies and improved cost control. Foreign exchange management gains of £43,800 provided a further boost to profitability.

Operational costs were well managed, and the business successfully reduced net debt from £3.33m to £1.88m, a significant improvement in financial health.

Stock Movements and Execution of Channel Strategy

The execution of the Retail and Trade channel strategy required the development of channel-specific products and point-of-sale support. This strategic shift resulted in a controlled increase in SKUs, aligned to new launches tailored for each channel. Pre-launch production of new products ahead of the delisting of slower-selling lines led to a strategic increase in stock levels to £4.32m (from £3.87m in 2023).

Supply Chain

The business has successfully derisked its supply chain by adopting a thorough quality management approach with its production partners whilst reducing its reliance on any one country or partner factory. This increase resilience is a strategic move to facilitate the growth expected over the next 4-5 years

Exceptionals: Responsible Management and Brand Investment

Woodpecker Trading Co Ltd took decisive and responsible action in response to the specific product collection noted in 2023. While internal analysis confirmed that over 97.2% of the reported failures were the result of incorrect subfloor preparation, the company chose not to take a defensive stance. Instead, it approached the matter as an opportunity to reinforce its commitment to customer care, product integrity, and long-term brand reputation.

The full value of the original £850,000 provision has now been utilised plus a further £385,000 - this will be reflected accurately in the final version of the accounts. the costs incurred relate to site visits, diagnostics, technical support, and other remedial actions across the company's retail and trade partner network. These activities have been treated not merely as rectification, but as a strategic investment in partner relationships and future brand equity.

While some residual costs are expected to continue into 2025, they are projected to decline steadily over the next 12–18 months as improved training, technical guidance, and subfloor preparation practices take hold across the installer network and wider industry.

The directors are confident that the costs have now been recognised within the financial statements.

Sustainability Leadership and Accreditation

Woodpecker’s commitment to sustainability remains a core strategic priority, underpinned by continued action across Scope 1, 2, and 3 emissions. The company is proud to hold an industry-first, third-party sustainability accreditation from Achilles—a widely respected certification that rigorously assesses performance across areas such as environmental stewardship, social responsibility, health and safety, and quality management. (ISO14064)

While schemes such as FSC, PEFC, EUTR, and the soon-to-be-implemented EUDR form the minimum acceptable compliance for responsible forestry and materials sourcing, Woodpecker sees these as basic entry requirements rather than markers of leadership. The business is committed to going beyond regulatory compliance to lead credibly and responsibly across the industry, promoting full supply chain accountability and measurable progress toward its net-zero ambitions.

WOODPECKER TRADING CO LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Principal risks and uncertainties

The risks faced by the business come in the form of market competition; changes in customer demand; fluctuating purchase prices which are impacted by foreign exchange rates and the global shipping prices, which thankfully started to reduce back to normal levels in 2024. 

The company manages these risks through brand investment; continual investment in sales and brand analysis along with customer engagement initiatives; long term strategic investment with suppliers with options on foreign currency; close freight forwarding management and some alternative factory partnerships to aid mitigation of costs.

Development and performance

2024 marked a turning point for Woodpecker Trading Co Ltd. The resolution of exceptional legacy issues, investing in channel-specific strategies, embedding sustainability into the core of the business, and maintaining operational discipline, the company has returned to profitable growth. The stage is now set to build on this into 2025 and beyond.

Analysis based on key performance indicators

The Directors monitor the performance of the business through comparison of annual budgets, key performance indicators and ongoing investment in Business Information (BI).  The KPIs include sales turnover, gross profit margins, operating profit analysis, On Time in Full (OTIF), inventory, creditor and debtor days, with a regular review of any corrective actions required. A monthly management meeting is held specifically related to the execution of the company's strategy.

Forward looking
Woodpecker has formally restructured into two distinct trading channels—Retail and Trade—to better serve the unique demands of each. This sharper commercial focus is expected to unlock growth through tailored product development for each channel, bespoke point-of-sale solutions to improve the customer journey, continued ERP and data system enhancements enabling daily metrics, weekly scorecards, and longer-term strategy execution, and improved alignment of sales roles and structures with channel-specific needs.

This focused approach positions the business to deliver its 5 year revenue and margin growth aspirations, with strong foundations in place to support execution. This includes analysis based on key performance indicators such as sales turnover, gross profit margins, operating profit analysis, On Time in Full (OTIF), inventory stock days, creditor and debtor days, with a monthly review of any corrective actions required. A series of monthly management meetings are held specifically related to the execution of the company's strategy.

The first six months of FY2025 has seen the business restructure the management team and bring family members back into the day-to-day operations. Recognising the need to build an additional level of product knowledge and quality into the team to continue to lead in this area and facilitate scaling.

The business has fully embraced the EOS operating model to deliver the 5 year modelled strategy through a cadence of daily, weekly, monthly meetings driving business critical metrics, 90day sprints and culture of strong execution.

On behalf of the board

D B Ker
Director
4 September 2025
WOODPECKER TRADING CO LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -

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

Principal activities

The principal activity of the company continued to be that of wholesale and manufacturing of wood flooring.

Directors

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

N B Ker
E J Ker
D B Ker
Results and dividends

The results for the year are set out on page 8.

Ordinary dividends were paid amounting to £323,482. The directors do not recommend payment of a final dividend.

Auditor

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

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

On behalf of the board
D B Ker
Director
4 September 2025
WOODPECKER TRADING CO LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.

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

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

WOODPECKER TRADING CO LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF WOODPECKER TRADING CO LIMITED
- 5 -
Opinion

We have audited the financial statements of Woodpecker Trading Co Limited (the 'company') for the year ended 31 December 2024 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

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

Conclusions relating to going concern

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

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

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

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

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

WOODPECKER TRADING CO LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF WOODPECKER TRADING CO LIMITED (CONTINUED)
- 6 -
Matters on which we are required to report by exception

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

 

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

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

We gained an understanding of the legal and regulatory framework applicable to the company and the industry in which it operates, and considered the risk of acts by the company that were contrary to applicable laws and regulations, including fraud. We designed audit procedures to respond to the risk, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusion.

We focussed on laws and regulations which could give rise to a material misstatement in the financial statements, including, but not limited to, the Companies Act 2006 and UK tax legislation. Our tests included agreeing the financial statement disclosures to underlying supporting documentation and enquiries with management. There are inherent limitations in the audit procedures described above and, the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it. We did not identify any key audit matters relating to irregularities, including fraud. As in all our audits, we also addressed the risk of management override of internal controls, including testing journals and evaluating whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud.

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.

WOODPECKER TRADING CO LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF WOODPECKER TRADING CO LIMITED (CONTINUED)
- 7 -

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.

David Jones MSc FCA (Senior Statutory Auditor)
For and on behalf of Old Mill Audit Limited, Statutory Auditor
Maltravers House
Petters Way
YEOVIL
Somerset
BA20 1SH
8 September 2025
WOODPECKER TRADING CO LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
20,201,353
21,786,724
Cost of sales
(13,961,301)
(15,486,390)
Gross profit
6,240,052
6,300,334
Administrative expenses
(5,616,753)
(5,836,979)
Other operating income
57,199
3,347
Exceptional customer support costs
4
-
0
(150,000)
Exceptional customer remediation work
4
(354,985)
(1,034,297)
Operating profit/(loss)
8
325,513
(717,595)
Interest receivable and similar income
9
31,740
31,406
Interest payable and similar expenses
10
(81,891)
(107,366)
Profit/(loss) before taxation
275,362
(793,555)
Tax on profit/(loss)
11
(51,619)
138,681
Profit/(loss) for the financial year
223,743
(654,874)

The profit and loss account has been prepared on the basis that all operations are continuing operations.

WOODPECKER TRADING CO LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£
£
£
£
Fixed assets
Intangible assets
13
122,843
126,400
Tangible assets
14
1,854,925
1,902,536
1,977,768
2,028,936
Current assets
Stocks
16
4,324,587
3,870,025
Debtors
17
3,223,501
3,206,265
Cash at bank and in hand
550,162
569,584
8,098,250
7,645,874
Creditors: amounts falling due within one year
18
(5,839,311)
(4,639,559)
Net current assets
2,258,939
3,006,315
Total assets less current liabilities
4,236,707
5,035,251
Creditors: amounts falling due after more than one year
19
(449,725)
(735,129)
Provisions for liabilities
Provisions
21
385,000
850,000
Deferred tax liability
23
51,619
-
0
(436,619)
(850,000)
Net assets
3,350,363
3,450,122
Capital and reserves
Called up share capital
24
256,705
256,725
Capital redemption reserve
20
-
0
Profit and loss reserves
3,093,638
3,193,397
Total equity
3,350,363
3,450,122

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

The financial statements were approved by the board of directors and authorised for issue on 4 September 2025 and are signed on its behalf by:
D B Ker
Director
Company registration number 03226147 (England and Wales)
WOODPECKER TRADING CO LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
Share capital
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2023
256,725
-
0
4,167,142
4,423,867
Year ended 31 December 2023:
Loss and total comprehensive income
-
-
(654,874)
(654,874)
Dividends
12
-
-
(318,871)
(318,871)
Balance at 31 December 2023
256,725
-
0
3,193,397
3,450,122
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
223,743
223,743
Dividends
12
-
-
(323,482)
(323,482)
Redemption of shares
24
-
0
20
(20)
-
0
Reduction of shares
24
(20)
-
-
0
(20)
Balance at 31 December 2024
256,705
20
3,093,638
3,350,363
WOODPECKER TRADING CO LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
29
4,236
2,556,925
Interest paid
(81,891)
(107,366)
Income taxes paid
-
0
(328,168)
Net cash (outflow)/inflow from operating activities
(77,655)
2,121,391
Investing activities
Purchase of intangible assets
(16,300)
(34,850)
Purchase of tangible fixed assets
(62,076)
(81,292)
Proceeds from disposal of tangible fixed assets
680
31,301
Interest received
31,740
31,406
Net cash used in investing activities
(45,956)
(53,435)
Financing activities
Repayment of bank loans
(293,104)
(293,103)
Repayment of derivatives
(57,199)
(3,347)
Dividends paid
(323,482)
(318,871)
Net cash used in financing activities
(673,785)
(615,321)
Net (decrease)/increase in cash and cash equivalents
(797,396)
1,452,635
Cash and cash equivalents at beginning of year
(1,879,521)
(3,332,156)
Cash and cash equivalents at end of year
(2,676,917)
(1,879,521)
Relating to:
Cash at bank and in hand
550,162
569,584
Bank overdrafts included in creditors payable within one year
(3,227,079)
(2,449,105)
WOODPECKER TRADING CO LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
1
Accounting policies
Company information

Woodpecker Trading Co Limited is a private company limited by shares incorporated in England and Wales. The registered office is Woodpecker House, 26 Pant Glas Industrial Estate, Bedwas, CAERPHILLY, Mid Glamorgan, CF83 8DR.

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
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. While the company relies on bank facilities to fund working capital, it has continued strong net assets, despite the material provisions made during the previous financial year. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover represents amounts receivable for goods and services net of VAT and trade discounts.

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.

1.4
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of unincorporated businesses over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

1.5
Intangible fixed assets other than goodwill

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.

WOODPECKER TRADING CO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -

Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Website development costs
15% reducing balance
Computer software
12.5% straight line
1.6
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Freehold land and buildings
2% straight line
Plant and machinery
15% reducing balance
Fixtures, fittings & equipment
15% reducing balance
Motor vehicles
15% reducing balance

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.7
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

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.

WOODPECKER TRADING CO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
1.8
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.

The company has elected to recognise the costs incurred in bringing the inventories to the company premises within the stock valuation, as permitted in Section 13 'Inventories' of FRS 102, using a landing cost model.

1.9
Cash and cash equivalents

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

1.10
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

WOODPECKER TRADING CO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities

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

 

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

 

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

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

WOODPECKER TRADING CO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.11
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.12
Derivatives

Derivatives are initially recognised at fair value at the date a derivative contract is entered into and are subsequently remeasured to fair value at each reporting end date. The resulting gain or loss is recognised in profit or loss immediately unless the derivative is designated and effective as a hedging instrument, in which event the timing of the recognition in profit or loss depends on the nature of the hedge relationship.

 

A derivative with a positive fair value is recognised as a financial asset, whereas a derivative with a negative fair value is recognised as a financial liability.

1.13
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

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

 

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

1.14
Provisions

Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company 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.

WOODPECKER TRADING CO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
1.15
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.

1.16
Retirement benefits

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

1.17
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 leases asset are consumed.

1.18
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.

WOODPECKER TRADING CO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Estimated useful lives

In determining the estimated useful life the company considers the expected usage (capacity or physical output) of the asset, expected physical wear and tear of the asset and expected technical advancements in the industry that could lead to obsolescence of the asset. Each year the company reviews the above to establish if there is any change in expected useful life of tangible assets.

Calculation of residual values of tangible assets

Estimated residual value of tangible assets is reviewed annually with consideration given to any changes in market prices and improvements in technology that would alter demand for such tangible assets.

Stock write off

Where estimated selling price less costs to complete and sell is lower than cost, a stock write off will be recorded. The estimated selling price is determined with reference to market values. In the previous year there was a stock write down denoted in note 4. At 31 December 2024, the stock provision totalled £55,267 (2023: £41,094).

3
Turnover and other revenue

An analysis of the company's turnover is as follows:

2024
2023
£
£
Turnover analysed by class of business
Sales
20,201,353
21,786,724
2024
2023
£
£
Turnover analysed by geographical market
UK
20,126,999
21,786,724
Rest of World
74,354
-
20,201,353
21,786,724
WOODPECKER TRADING CO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
3
Turnover and other revenue
(Continued)
- 19 -
2024
2023
£
£
Other revenue
Interest income
31,740
31,406
4
Exceptional items
2024
2023
£
£
Expenditure
Customer support
-
150,000
Customer remediation provision and remaining stock write down
354,985
1,034,297
354,985
1,184,297

In the 2023 financial year, the company had accrued £150,000 of costs incurred in relation to a customer support matter reached with a specific customer.

 

At the previous balance sheet date, the company made a specific provision of £850,000 in relation to costs that the company was expected to incur in relation to further restoration work on the product range. Furthermore a specific write down to the carrying value of stock had been made through the same exceptional item expense code totalling £184,297 in 2023. This was in relation to stock that had been subsequently sold within the 2024 financial year, in relation to this range, at a price below cost.

 

Throughout the 2024 financial year, the specific provision reduced to a balance of £385,000 as at the balance sheet date. Further details regarding movements on provisions can be seen in note 21.

5
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the company
18,320
19,000
6
Employees

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

2024
2023
Number
Number
Sales
28
26
Operations
43
32
Total
71
58
WOODPECKER TRADING CO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
6
Employees
(Continued)
- 20 -

Their aggregate remuneration comprised:

2024
2023
£
£
Wages and salaries
3,097,572
2,663,671
Pension costs
52,417
215,526
3,149,989
2,879,197
7
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
42,003
37,368
Company pension contributions to defined contribution schemes
-
120,000
42,003
157,368

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 0 (2023 - 3).

8
Operating profit/(loss)
2024
2023
Operating profit/(loss) for the year is stated after charging/(crediting):
£
£
Exchange gains
(57,199)
(3,347)
Exchange differences apart from those arising on financial instruments measured at fair value through profit or loss
(241,785)
(197,995)
Depreciation of owned tangible fixed assets
109,007
114,192
(Profit)/loss on disposal of tangible fixed assets
-
3,010
Amortisation of intangible assets
19,857
9,932
Operating lease charges
326,726
228,500
9
Interest receivable and similar income
2024
2023
£
£
Interest income
Other interest income
31,740
31,406
WOODPECKER TRADING CO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
10
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
81,891
107,366
11
Taxation
2024
2023
£
£
Deferred tax
Origination and reversal of timing differences
51,619
(138,681)

The actual charge/(credit) 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
275,362
(793,555)
Expected tax charge/(credit) based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
68,841
(186,644)
Tax effect of expenses that are not deductible in determining taxable profit
5,729
7,744
Change in unrecognised deferred tax assets
(30,303)
30,303
Depreciation on assets not qualifying for tax allowances
7,352
6,989
Other permanent differences
-
0
13,083
Deferred tax adjustments in respect of prior years
-
0
(10,000)
130% enhanced allowance on qualifying assets
-
0
(156)
Taxation charge/(credit) for the year
51,619
(138,681)
12
Dividends
2024
2023
£
£
Interim paid
323,482
318,871
WOODPECKER TRADING CO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
13
Intangible fixed assets
Goodwill
Website development costs
Computer software
Total
£
£
£
£
Cost
At 1 January 2024
246,175
22,000
116,950
385,125
Additions
-
0
-
0
16,300
16,300
At 31 December 2024
246,175
22,000
133,250
401,425
Amortisation and impairment
At 1 January 2024
246,175
5,353
7,197
258,725
Amortisation charged for the year
-
0
2,352
17,505
19,857
At 31 December 2024
246,175
7,705
24,702
278,582
Carrying amount
At 31 December 2024
-
0
14,295
108,548
122,843
At 31 December 2023
-
0
16,647
109,753
126,400
14
Tangible fixed assets
Freehold land and buildings
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2024
1,663,969
249,709
787,821
67,995
2,769,494
Additions
20,000
2,292
39,784
-
0
62,076
Disposals
-
0
-
0
(680)
-
0
(680)
At 31 December 2024
1,683,969
252,001
826,925
67,995
2,830,890
Depreciation and impairment
At 1 January 2024
277,467
198,121
371,630
19,740
866,958
Depreciation charged in the year
33,479
7,294
61,473
6,761
109,007
At 31 December 2024
310,946
205,415
433,103
26,501
975,965
Carrying amount
At 31 December 2024
1,373,023
46,586
393,822
41,494
1,854,925
At 31 December 2023
1,386,502
51,588
416,191
48,255
1,902,536
WOODPECKER TRADING CO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
15
Financial instruments
2024
2023
£
£
Carrying amount of financial assets include:
Instruments measured at fair value through profit or loss
50,820
-
Carrying amount of financial liabilities include:
Measured at fair value through profit or loss
- Other financial liabilities
-
6,379

Financial instruments measured at fair value of £50,820 (2023: -£6,379) relate to forward contracts. The fair value has been calculated based on values of the relevant contracts at the year end, using market price.

 

 

16
Stocks
2024
2023
£
£
Finished goods and goods for resale
4,324,587
3,870,025
17
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
1,658,012
1,862,528
Unpaid share capital
15
15
Derivative financial instruments
50,820
-
Other debtors
1,240,650
1,146,953
Prepayments and accrued income
274,004
196,769
3,223,501
3,206,265
18
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Bank loans and overdrafts
20
3,520,182
2,739,808
Trade creditors
1,219,139
738,704
Taxation and social security
629,388
535,016
Derivative financial instruments
-
0
6,379
Other creditors
49,820
82,132
Accruals and deferred income
420,782
537,520
5,839,311
4,639,559
WOODPECKER TRADING CO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
18
Creditors: amounts falling due within one year
(Continued)
- 24 -

Information regarding securities held over bank loans and overdrafts can be found in note 20.

 

19
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Bank loans and overdrafts
20
439,625
735,129
Other creditors
10,100
-
0
449,725
735,129

Information regarding securities held over bank loans and overdrafts can be found in note 20.

20
Loans and overdrafts
2024
2023
£
£
Bank loans
732,728
1,025,832
Bank overdrafts
3,227,079
2,449,105
3,959,807
3,474,937
Payable within one year
3,520,182
2,739,808
Payable after one year
439,625
735,129

The bank loans and overdrafts are secured by a legal charge over freehold property. A General Letter of Pledge dated 8 December 2011 is also in place.

The company's debt is in the form of a CBILS Loan and a Clean Import Line facility, which are subject to market rates of interest. This loan is secured by fixed and floating charges over the company's assets and a partial guarantee has been provided by the secretary of state as part of the Business Interruption Payment relief provided to companies during the pandemic.

21
Provisions for liabilities
2024
2023
£
£
Customer remediation
385,000
850,000
WOODPECKER TRADING CO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
21
Provisions for liabilities
(Continued)
- 25 -
Movements on provisions:
Customer remediation
£
At 1 January 2024
850,000
Utilisation of provision
(465,000)
At 31 December 2024
385,000
22
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
52,417
215,526

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

23
Deferred taxation

Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Liabilities
Liabilities
2024
2023
Balances:
£
£
Accellerated capital allowances
150,030
-
Tax losses
(95,899)
-
Other timing differences
(2,512)
-
51,619
-
2024
Movements in the year:
£
Liability at 1 January 2024
-
Charge to profit or loss
51,619
Liability at 31 December 2024
51,619
WOODPECKER TRADING CO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 26 -
24
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Ordinary of 50p each
256,659
256,659
128,328
128,328
Ordinary A of 50p each
230,989
230,989
115,495
115,495
Ordinary B of £1 each
1
1
1
1
Ordinary D of £1 each
0
20
-
0
20
Ordinary E of £1 each
20
20
20
20
Ordinary K of £1 each
10
10
10
10
S1 of 50p each
12,835
12,835
6,418
6,418
S2 of 50p each
12,835
12,835
6,418
6,418
W of £1 each
15
15
15
15
513,364
513,384
256,705
256,725

Ordinary 50p shares carry full voting and equity rights, and rank in higher priority than other share classes with respect to dividend rights. Ordinary A and Ordinary B shares carry full voting, equity and dividend rights. The remaining Ordinary D, Ordinary E, Ordinary K, S1, S2, and W shares carry no rights. Ordinary D and Ordinary E shares are redeemable in accordance with the Articles of Association of the company.

During the year, 20 £1 Ordinary D shares were repurchased by the company for their nominal values and subsequently cancelled.

25
Operating lease commitments
Lessee

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

2024
2023
£
£
Within one year
211,162
237,563
Between two and five years
261,075
379,697
472,237
617,260
26
Directors' transactions

Dividends totalling £183,290 (2023 - £176,426) were paid in the year in respect of shares held by the company's directors.

WOODPECKER TRADING CO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 27 -
27
Related party transactions
Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2024
2023
£
£
Aggregate compensation
256,852
310,134
Transactions with related parties

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

Sales
Sales
2024
2023
£
£
Other related parties
108,981
304,723
Rent
2024
2023
£
£
Other related parties
120,049
66,000

 

2024
2023
Amounts due to related parties
£
£
Other related parties
3,737
-

The following amounts were outstanding at the reporting end date:

2024
2023
Amounts due from related parties
£
£
Other related parties
1,240,650
1,136,628

 

28
Ultimate controlling party

The ultimate controlling party is the board of directors by virtue of their combined shareholding in the company.

WOODPECKER TRADING CO LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 28 -
29
Cash generated from operations
2024
2023
£
£
Profit/(loss) after taxation
223,743
(654,874)
Adjustments for:
Taxation charged/(credited)
51,619
(138,681)
Finance costs
81,891
107,366
Investment income
(31,740)
(31,406)
(Gain)/loss on disposal of tangible fixed assets
-
3,010
Amortisation and impairment of intangible assets
19,857
9,932
Depreciation and impairment of tangible fixed assets
109,007
114,192
(Decrease)/increase in provisions
(465,000)
850,000
Movements in working capital:
(Increase)/decrease in stocks
(454,562)
2,995,368
Decrease in debtors
33,584
115,048
Increase/(decrease) in creditors
435,837
(813,030)
Cash generated from operations
4,236
2,556,925
30
Analysis of changes in net debt
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
569,584
(19,422)
550,162
Bank overdrafts
(2,449,105)
(777,974)
(3,227,079)
(1,879,521)
(797,396)
(2,676,917)
Borrowings excluding overdrafts
(1,025,832)
293,104
(732,728)
(2,905,353)
(504,292)
(3,409,645)
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200N B KerD B KerD B KerE J Ker032261472024-01-012024-12-3103226147bus:Director12024-01-012024-12-3103226147bus:CompanySecretaryDirector12024-01-012024-12-3103226147bus:Director22024-01-012024-12-3103226147bus:CompanySecretary12024-01-012024-12-3103226147bus:Director32024-01-012024-12-3103226147bus:RegisteredOffice2024-01-012024-12-31032261472024-12-31032261472023-01-012023-12-3103226147core:ContinuingOperationscore:Exceptional12024-01-012024-12-3103226147core:Exceptional12023-01-012023-12-3103226147core:Exceptional22024-01-012024-12-3103226147core:Exceptional22023-01-012023-12-3103226147core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3103226147core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3103226147core:OtherResidualIntangibleAssets2024-12-3103226147core:OtherResidualIntangibleAssets2023-12-3103226147core:Goodwill2024-12-3103226147core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-12-3103226147core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2024-12-3103226147core:Goodwill2023-12-3103226147core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-3103226147core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2023-12-31032261472023-12-3103226147core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3103226147core:PlantMachinery2024-12-3103226147core:FurnitureFittings2024-12-3103226147core:MotorVehicles2024-12-3103226147core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3103226147core:PlantMachinery2023-12-3103226147core:FurnitureFittings2023-12-3103226147core:MotorVehicles2023-12-3103226147core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3103226147core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3103226147core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3103226147core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3103226147core:CurrentFinancialInstruments2024-12-3103226147core:CurrentFinancialInstruments2023-12-3103226147core:Non-currentFinancialInstruments2024-12-3103226147core:Non-currentFinancialInstruments2023-12-3103226147core:ShareCapital2024-12-3103226147core:ShareCapital2023-12-3103226147core:CapitalRedemptionReserve2024-12-3103226147core:CapitalRedemptionReserve2023-12-3103226147core:RetainedEarningsAccumulatedLosses2024-12-3103226147core:RetainedEarningsAccumulatedLosses2023-12-3103226147core:ShareCapital2022-12-3103226147core:CapitalRedemptionReserve2022-12-3103226147core:RetainedEarningsAccumulatedLosses2022-12-3103226147core:ShareCapitalOrdinaryShareClass12024-12-3103226147core:ShareCapitalOrdinaryShareClass12023-12-3103226147core:ShareCapitalOrdinaryShareClass22024-12-3103226147core:ShareCapitalOrdinaryShareClass22023-12-3103226147core:ShareCapitalOrdinaryShareClass32024-12-3103226147core:ShareCapitalOrdinaryShareClass32023-12-3103226147core:ShareCapitalOrdinaryShareClass52024-12-3103226147core:ShareCapitalOrdinaryShareClass52023-12-3103226147core:ShareCapital2024-01-012024-12-310322614712024-01-012024-12-310322614712023-01-012023-12-310322614722024-01-012024-12-310322614722023-01-012023-12-31032261472023-12-31032261472022-12-3103226147core:WithinOneYear2024-12-3103226147core:WithinOneYear2023-12-3103226147core:Goodwill2024-01-012024-12-3103226147core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3103226147core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2024-01-012024-12-3103226147core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2024-01-012024-12-3103226147core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3103226147core:PlantMachinery2024-01-012024-12-3103226147core:FurnitureFittings2024-01-012024-12-3103226147core:MotorVehicles2024-01-012024-12-3103226147core:UKTax2024-01-012024-12-3103226147core:UKTax2023-01-012023-12-310322614732024-01-012024-12-310322614732023-01-012023-12-3103226147core:Goodwill2023-12-3103226147core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwill2023-12-3103226147core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwill2023-12-3103226147core:Goodwillcore:ExternallyAcquiredIntangibleAssets2024-01-012024-12-3103226147core:Non-standardIntangibleAssetClass1ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssets2024-01-012024-12-3103226147core:Non-standardIntangibleAssetClass2ComponentIntangibleAssetsOtherThanGoodwillcore:ExternallyAcquiredIntangibleAssets2024-01-012024-12-3103226147core:ExternallyAcquiredIntangibleAssets2024-01-012024-12-3103226147core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3103226147core:PlantMachinery2023-12-3103226147core:FurnitureFittings2023-12-3103226147core:MotorVehicles2023-12-3103226147core:Non-currentFinancialInstruments12024-12-3103226147core:Non-currentFinancialInstruments12023-12-3103226147bus:OrdinaryShareClass12024-01-012024-12-3103226147bus:OrdinaryShareClass22024-01-012024-12-3103226147bus:OrdinaryShareClass32024-01-012024-12-3103226147bus:OrdinaryShareClass52024-01-012024-12-3103226147bus:PreferenceShareClass22024-01-012024-12-3103226147bus:PreferenceShareClass32024-01-012024-12-3103226147bus:PreferenceShareClass42024-01-012024-12-3103226147bus:PreferenceShareClass52024-01-012024-12-3103226147bus:OrdinaryShareClass12024-12-3103226147bus:OrdinaryShareClass12023-12-3103226147bus:OrdinaryShareClass22024-12-3103226147bus:OrdinaryShareClass22023-12-3103226147bus:OrdinaryShareClass32024-12-3103226147bus:OrdinaryShareClass32023-12-3103226147bus:OrdinaryShareClass52024-12-3103226147bus:OrdinaryShareClass52023-12-3103226147bus:PreferenceShareClass22024-12-3103226147bus:PreferenceShareClass32024-12-3103226147bus:PreferenceShareClass42024-12-3103226147bus:PreferenceShareClass52024-12-3103226147core:BetweenTwoFiveYears2024-12-3103226147core:OtherRelatedPartiescore:SaleOrPurchaseGoods2024-01-012024-12-3103226147core:OtherRelatedPartiescore:SaleOrPurchaseGoods2023-01-012023-12-3103226147bus:PrivateLimitedCompanyLtd2024-01-012024-12-3103226147bus:FRS1022024-01-012024-12-3103226147bus:Audited2024-01-012024-12-3103226147bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP