Company registration number 14619137 (England and Wales)
EUSTON HOLDCO VII LIMITED
CONSOLIDATED ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
EUSTON HOLDCO VII LIMITED
COMPANY INFORMATION
DIRECTORS
Mr M J Dominik
Mr T R E Normanton
Mr M G Silver
COMPANY NUMBER
14619137
REGISTERED OFFICE
73 Cornhill
London
EC3V 3QQ
AUDITOR
JW Hinks LLP
Chartered Accountants
19 Highfield Road
Edgbaston
Birmingham
B15 3BH
EUSTON HOLDCO VII LIMITED
CONTENTS
PAGE
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 6
Profit and loss account
7
Group statement of comprehensive income
8
Group balance sheet
9 - 10
Company balance sheet
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Notes to the financial statements
15 - 32
EUSTON HOLDCO VII LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
The directors present the strategic report for the year ended 31 December 2024.
REVIEW OF THE BUSINESS
On the 14 March 2023 the company's investment of 58.37% in Dudley Holdings Industrial Limited acquired the entire share capital of Hammond Chemicals Limited.
Hammond Chemicals Limited in it's strategic report noted that the company's revenue was lower than in the the prior year. However, despite the fall in revenue, the company remained profitable.
PRINCIPAL RISKS AND UNCERTAINTIES
The principal risks to the business are a general economic downturn and supply chain shortages. These can cause imbalances in supply, demand and value.
While the business is broad based, a multi-sector downturn could impact our end customers' business and hence lower demand or increase credit issues.
Supply chain issues can extend beyond just the main purchase of solvents. The company needs equipment, parts and other materials to continue operations. As such, the broad supply chain shortages for items like lorries could be a risk to the company.
DEVELOPMENT AND PERFORMANCE
We continue to invest in the business to add capacity, meet regulatory requirements and exploit commercial opportunities.
For the reasons stated above, we expect the business environment to remain challenging but we continue to actively manage the situation.
Mr T R E Normanton
DIRECTOR
15 August 2025
- 1 -
EUSTON HOLDCO VII LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
The directors present their annual report and financial statements for the year ended 31 December 2024.
PRINCIPAL ACTIVITIES
The principal activity of the group continued to be that of blending, packing and distribution of industrial solvents to a wide variety of industrial and commercial sectors predominantly within the UK.
RESULTS AND DIVIDENDS
The results for the year are set out on page 7.
No ordinary dividends were paid. The directors do not recommend payment of a further dividend.
DIRECTORS
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr M J Dominik
Mr T R E Normanton
Mr M G Silver
STATEMENT OF DISCLOSURE TO AUDITOR
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
On behalf of the board
Mr T R E Normanton
DIRECTOR
15 August 2025
- 2 -
EUSTON HOLDCO VII LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
- 3 -
EUSTON HOLDCO VII LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF EUSTON HOLDCO VII LIMITED
OPINION
We have audited the financial statements of Euston Holdco VII Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the group profit and loss account, the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows 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:
give a true and fair view of the state of the group's and 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 Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
CONCLUSIONS RELATING TO GOING CONCERN
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
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:
The information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
The strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
- 4 -
EUSTON HOLDCO VII LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF EUSTON HOLDCO VII LIMITED
MATTERS ON WHICH WE ARE REQUIRED TO REPORT BY EXCEPTION
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the 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
- 5 -
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the parent company or to cease operations, or have no realistic alternative but to do so.
AUDITOR'S RESPONSIBILITIES FOR THE AUDIT OF THE FINANCIAL STATEMENTS
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
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 identified areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements and discussed the policies and procedures regarding compliance.
Specific areas considered were as follows:
Enquiring with management and others to gain an understanding of the organisation itself including operations, financial reporting and known fraud or error.
Evaluating and understanding the internal control system.
Performing analytical procedures as expected or unexpected variances in account balances or classes of transactions appear.
Testing documentation supporting account balances or classes of transactions.
Observing the physical stock count.
Confirming accounts receivable and other accounts with a third party.
Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards.
This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.
EUSTON HOLDCO VII LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF EUSTON HOLDCO VII LIMITED
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
USE OF OUR REPORT
This report is made solely to the parent company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the parent company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the parent company and the parent company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
MARCUS ROSE FCA CTA (SENIOR STATUTORY AUDITOR)
FOR AND ON BEHALF OF JW HINKS LLP (CHARTERED ACCOUNTANTS)
19 Highfield Road
Edgbaston
Birmingham
B15 3BH
15 August 2025
- 6 -
EUSTON HOLDCO VII LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
Year
Period
ended
ended
31 December
31 December
2024
2023
Notes
£
£
TURNOVER
3
17,845,678
15,781,896
Cost of sales
(12,909,460)
(11,066,129)
GROSS PROFIT
4,936,218
4,715,767
Distribution costs
(858,922)
(595,649)
Administrative expenses
(2,048,530)
(1,958,909)
Other operating income
2,778
-
OPERATING PROFIT
4
2,031,544
2,161,209
Interest receivable and similar income
7
111,164
96,617
Interest payable and similar expenses
8
(1,171,641)
(956,470)
PROFIT BEFORE TAXATION
971,067
1,301,356
Tax on profit
9
(456,891)
(532,508)
PROFIT FOR THE FINANCIAL YEAR
514,176
768,848
Profit for the financial year is attributable to:
- Owners of the parent company
298,999
448,777
- Non-controlling interests
215,177
320,071
514,176
768,848
- 7 -
EUSTON HOLDCO VII LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
Year
Period
ended
ended
31 December
31 December
2024
2023
£
£
PROFIT FOR THE YEAR
514,176
768,848
OTHER COMPREHENSIVE INCOME
-
-
TOTAL COMPREHENSIVE INCOME FOR THE YEAR
514,176
768,848
Total comprehensive income for the year is attributable to:
- Owners of the parent company
298,999
448,777
- Non-controlling interests
215,177
320,071
514,176
768,848
- 8 -
EUSTON HOLDCO VII LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
31 December 2024
2024
2023
Notes
£
£
£
£
FIXED ASSETS
Goodwill
10
6,421,857
7,208,207
Other intangible assets
10
60,336
79,862
Total intangible assets
6,482,193
7,288,069
Tangible assets
11
905,558
831,139
Investments
12
1,159,324
1,717,847
8,547,075
9,837,055
CURRENT ASSETS
Stocks
14
535,071
649,712
Debtors
15
2,549,619
2,976,114
Cash at bank and in hand
822,685
1,267,379
3,907,375
4,893,205
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
16
(2,791,254)
(3,748,086)
NET CURRENT ASSETS
1,116,121
1,145,119
TOTAL ASSETS LESS CURRENT LIABILITIES
9,663,196
10,982,174
CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
17
(8,166,698)
(10,033,752)
PROVISIONS FOR LIABILITIES
Deferred tax liability
20
213,332
179,432
(213,332)
(179,432)
NET ASSETS
1,283,166
768,990
CAPITAL AND RESERVES
Called up share capital
22
100
100
Profit and loss reserves
747,776
448,777
EQUITY ATTRIBUTABLE TO OWNERS OF THE PARENT COMPANY
747,876
448,877
NON-CONTROLLING INTERESTS
535,290
320,113
TOTAL EQUITY
1,283,166
768,990
- 9 -
EUSTON HOLDCO VII LIMITED
GROUP BALANCE SHEET (CONTINUED)
AS AT
31 DECEMBER 2024
31 December 2024
The financial statements were approved by the board of directors and authorised for issue on 15 August 2025 and are signed on its behalf by:
Mr T R E Normanton
DIRECTOR
Company registration number 14619137 (England and Wales)
- 10 -
EUSTON HOLDCO VII LIMITED
COMPANY BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
2024
2023
Notes
£
£
£
£
FIXED ASSETS
Investments
12
58
58
CURRENT ASSETS
Cash at bank and in hand
40
42
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
16
(2,700)
(2,500)
NET CURRENT LIABILITIES
(2,660)
(2,458)
NET LIABILITIES
(2,602)
(2,400)
CAPITAL AND RESERVES
Called up share capital
22
100
100
Profit and loss reserves
(2,702)
(2,500)
TOTAL EQUITY
(2,602)
(2,400)
As permitted by section 408 of the Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the year was £202 (2023 - £2,500 loss).
The financial statements were approved by the board of directors and authorised for issue on
15 August 2025
15 August 2025
and are signed on its behalf by:
Mr T R E Normanton
DIRECTOR
Company registration number 14619137 (England and Wales)
- 11 -
EUSTON HOLDCO VII LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
Share capital
Profit and loss reserves
Total controlling interest
Non-controlling interest
Total
£
£
£
£
£
BALANCE AT 26 JANUARY 2023
-
-
-
PERIOD ENDED 31 DECEMBER 2023:
Profit and total comprehensive income
-
448,777
448,777
320,071
768,848
Purchase of shares in subsidiary from non-controlling interest
-
-
-
42
42
Issue of share capital
100
-
100
-
100
BALANCE AT 31 DECEMBER 2023
100
448,777
448,877
320,113
768,990
PERIOD ENDED 31 DECEMBER 2024:
Profit and total comprehensive income
-
298,999
298,999
215,177
514,176
BALANCE AT 31 DECEMBER 2024
100
747,776
747,876
535,290
1,283,166
- 12 -
EUSTON HOLDCO VII LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
Share capital
Profit and loss reserves
Total
£
£
£
BALANCE AT 26 JANUARY 2023
-
PERIOD ENDED 31 DECEMBER 2023:
Loss and total comprehensive income for the period
-
(2,500)
(2,500)
Issue of share capital
100
-
100
BALANCE AT 31 DECEMBER 2023
100
(2,500)
(2,400)
PERIOD ENDED 31 DECEMBER 2024:
Profit and total comprehensive income
-
(202)
(202)
BALANCE AT 31 DECEMBER 2024
100
(2,702)
(2,602)
- 13 -
EUSTON HOLDCO VII LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
2024
2023
Notes
£
£
£
£
CASH FLOWS FROM OPERATING ACTIVITIES
Cash generated from operations
26
3,210,267
959,064
Interest paid
(1,171,641)
(956,471)
Income taxes paid
(469,062)
(134,143)
Net cash inflow/(outflow) from operating activities
1,569,564
(131,550)
INVESTING ACTIVITIES
Purchase of intangible assets
(9,419)
(79,862)
Purchase of tangible fixed assets
(155,478)
(70,444)
Proceeds from disposal of tangible fixed assets
10,250
4,142
Goodwill on purchase of subsidiary
-
(7,863,499)
Purchase of fixed assets on acquisition
-
(619,970)
Purchase of investments
-
(1,717,847)
Net proceeds from disposal of investments
558,523
-
Interest received
111,164
96,617
Net cash generated from/(used in) investing activities
515,040
(10,250,863)
FINANCING ACTIVITIES
Proceeds from issue of shares
-
100
Proceeds from borrowings
-
3,500,000
Repayment of borrowings
(1,380,624)
(297,718)
Proceeds from new bank loans
-
9,000,000
Repayment of bank loans
(1,105,263)
(552,632)
Payment of finance leases obligations
(43,411)
-
Purchase of shares in subsidiary from non-controlling interest
-
42
Net cash (used in)/generated from financing activities
(2,529,298)
11,649,792
NET (DECREASE)/INCREASE IN CASH AND CASH EQUIVALENTS
(444,694)
1,267,379
Cash and cash equivalents at beginning of year
1,267,379
CASH AND CASH EQUIVALENTS AT END OF YEAR
822,685
1,267,379
- 14 -
EUSTON HOLDCO VII LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
1
ACCOUNTING POLICIES
COMPANY INFORMATION
Euston Holdco VII Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is 73 Cornhill, London, EC3V 3QQ.
The group consists of Euston Holdco VII Limited and all of its subsidiaries.
1.1
BASIS OF PREPARATION
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 comparative period presented is for nine months, whereas the current reporting period covers a full twelve months. Accordingly, the results for the two periods are not directly comparable.
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.
The company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 26 ‘Share based Payment’: Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted was measured, measurement and carrying amount of liabilities for cash-settled share-based payments, explanation of modifications to arrangements;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
1.2
BUSINESS COMBINATIONS
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
- 15 -
EUSTON HOLDCO VII LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
ACCOUNTING POLICIES
(Continued)
1.3
BASIS OF CONSOLIDATION
The consolidated group financial statements consist of the financial statements of the parent company Euston Holdco VII Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 December 2024. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.
Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.
Investments in joint ventures and associates are carried in the group balance sheet at cost plus post-acquisition changes in the group’s share of the net assets of the entity, less any impairment in value. The carrying values of investments in joint ventures and associates include acquired goodwill.
If the group’s share of losses in a joint venture or associate equals or exceeds its investment in the joint venture or associate, the group does not recognise further losses unless it has incurred obligations to do so or has made payments on behalf of the joint venture or associate.
Unrealised gains arising from transactions with joint ventures and associates are eliminated to the extent of the group’s interest in the entity.
1.4
GOING CONCERN
At the time of approving the financial statements, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.5
TURNOVER
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
- 16 -
EUSTON HOLDCO VII LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
ACCOUNTING POLICIES
(Continued)
1.6
INTANGIBLE FIXED ASSETS - GOODWILL
Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 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.
1.7
INTANGIBLE FIXED ASSETS OTHER THAN GOODWILL
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Software
33% straight line
1.8
TANGIBLE FIXED ASSETS
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
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
4% straight line
Plant and equipment
15% reducing balance
Computers
33% straight line
Motor vehicles
25% 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 recognised in the profit and loss account.
1.9
FIXED ASSET INVESTMENTS
Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.
In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
- 17 -
EUSTON HOLDCO VII LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
ACCOUNTING POLICIES
(Continued)
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Investments in associates are initially recognised at the transaction price (including transaction costs) and are subsequently adjusted to reflect the group’s share of the profit or loss, other comprehensive income and equity of the associate using the equity method. Any difference between the cost of acquisition and the share of the fair value of the net identifiable assets of the associate on acquisition is recognised as goodwill. Any unamortised balance of goodwill is included in the carrying value of the investment in associates.
Losses in excess of the carrying amount of an investment in an associate are recorded as a provision only when the company has incurred legal or constructive obligations or has made payments on behalf of the associate.
In the parent company financial statements, investments in associates are accounted for at cost less impairment.
Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
1.10
IMPAIRMENT OF FIXED ASSETS
At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.
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.
- 18 -
EUSTON HOLDCO VII LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
ACCOUNTING POLICIES
(Continued)
1.11
STOCKS
- 19 -
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.12
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.
1.13
FINANCIAL INSTRUMENTS
The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
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.
EUSTON HOLDCO VII LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
ACCOUNTING POLICIES
(Continued)
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.
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.
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
- 20 -
EUSTON HOLDCO VII LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
ACCOUNTING POLICIES
(Continued)
1.14
EQUITY INSTRUMENTS
Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.
1.15
TAXATION
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.16
EMPLOYEE BENEFITS
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.17
RETIREMENT BENEFITS
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.18
LEASES
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
- 21 -
EUSTON HOLDCO VII LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
ACCOUNTING POLICIES
(Continued)
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.
2
JUDGEMENTS AND KEY SOURCES OF ESTIMATION UNCERTAINTY
In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
3
TURNOVER AND OTHER REVENUE
2024
2023
£
£
TURNOVER ANALYSED BY CLASS OF BUSINESS
Sales of goods
17,845,678
15,781,896
2024
2023
£
£
TURNOVER ANALYSED BY GEOGRAPHICAL MARKET
United Kingdom
17,750,893
15,728,461
Ireland
94,785
53,435
17,845,678
15,781,896
2024
2023
£
£
OTHER REVENUE
Interest income
111,164
96,617
- 22 -
EUSTON HOLDCO VII LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
4
OPERATING PROFIT
2024
2023
£
£
Operating profit for the period is stated after charging/(crediting):
Depreciation of owned tangible fixed assets
115,988
97,595
Depreciation of tangible fixed assets held under finance leases
60,490
-
Profit on disposal of tangible fixed assets
(3,571)
(3,491)
Amortisation of intangible assets
815,295
655,292
Operating lease charges
50,000
35,120
5
AUDITOR'S REMUNERATION
2024
2023
Fees payable to the company's auditor and associates:
£
£
FOR AUDIT SERVICES
Audit of the financial statements of the group and company
2,900
2,500
Audit of the financial statements of the company's subsidiaries
11,590
11,590
14,490
14,090
FOR OTHER SERVICES
All other non-audit services
3,200
8,200
6
EMPLOYEES
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
Directors and management
3
3
-
-
Administration
5
4
-
-
Production
10
9
-
-
Selling and delivery
7
7
-
-
Total
25
23
0
0
- 23 -
EUSTON HOLDCO VII LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
6
EMPLOYEES
(Continued)
Their aggregate remuneration comprised:
Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
1,117,879
732,279
Social security costs
88,098
57,314
-
-
Pension costs
15,063
9,679
1,221,040
799,272
7
INTEREST RECEIVABLE AND SIMILAR INCOME
2024
2023
£
£
INTEREST INCOME
Interest on bank deposits
109,891
96,063
Other interest income
1,273
554
Total income
111,164
96,617
8
INTEREST PAYABLE AND SIMILAR EXPENSES
2024
2023
£
£
Interest on bank overdrafts and loans
1,151,074
950,874
Interest on finance leases and hire purchase contracts
19,423
419
Other interest
1,144
5,177
Total finance costs
1,171,641
956,470
9
TAXATION
2024
2023
£
£
CURRENT TAX
UK corporation tax on profits for the current period
422,991
482,768
DEFERRED TAX
Origination and reversal of timing differences
33,900
49,740
Total tax charge
456,891
532,508
- 24 -
EUSTON HOLDCO VII LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
9
TAXATION
(Continued)
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
Profit before taxation
971,067
1,301,356
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
242,767
306,079
Tax effect of expenses that are not deductible in determining taxable profit
196,717
164,702
Unutilised tax losses carried forward
51
Permanent capital allowances in excess of depreciation
(16,544)
11,987
Deferred tax movement
33,900
49,740
Taxation charge
456,891
532,508
10
INTANGIBLE FIXED ASSETS
GROUP
Goodwill
Software
Total
£
£
£
COST
At 1 January 2024
7,863,499
79,862
7,943,361
Additions
9,419
9,419
At 31 December 2024
7,863,499
89,281
7,952,780
AMORTISATION AND IMPAIRMENT
At 1 January 2024
655,292
655,292
Amortisation charged for the year
786,350
28,945
815,295
At 31 December 2024
1,441,642
28,945
1,470,587
CARRYING AMOUNT
At 31 December 2024
6,421,857
60,336
6,482,193
At 31 December 2023
7,208,207
79,862
7,288,069
- 25 -
EUSTON HOLDCO VII LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
11
TANGIBLE FIXED ASSETS
GROUP
Freehold land and buildings
Plant and equipment
Computers
Motor vehicles
Total
£
£
£
£
£
COST
At 1 January 2024
391,975
1,492,812
137,436
902,436
2,924,659
Additions
91,198
1,160
165,220
257,578
Disposals
(129,252)
(129,252)
At 31 December 2024
391,975
1,584,010
138,596
938,404
3,052,985
DEPRECIATION AND IMPAIRMENT
At 1 January 2024
373,040
971,956
124,767
623,759
2,093,522
Depreciation charged in the year
15,679
81,798
4,423
74,578
176,478
Eliminated in respect of disposals
(122,573)
(122,573)
At 31 December 2024
388,719
1,053,754
129,190
575,764
2,147,427
CARRYING AMOUNT
At 31 December 2024
3,256
530,256
9,406
362,640
905,558
At 31 December 2023
18,935
520,857
12,669
278,678
831,139
12
FIXED ASSET INVESTMENTS
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
13
58
58
Listed investments
1,159,324
1,717,847
1,159,324
1,717,847
58
58
- 26 -
EUSTON HOLDCO VII LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
12
FIXED ASSET INVESTMENTS
(Continued)
MOVEMENTS IN FIXED ASSET INVESTMENTS
GROUP
Investments
£
COST OR VALUATION
At 1 January 2024
1,717,847
Additions
350,000
Interest received
91,477
Withdrawals
(1,000,000)
At 31 December 2024
1,159,324
CARRYING AMOUNT
At 31 December 2024
1,159,324
At 31 December 2023
1,717,847
MOVEMENTS IN FIXED ASSET INVESTMENTS
COMPANY
Shares in subsidiaries
£
COST OR VALUATION
At 1 January 2024 and 31 December 2024
58
CARRYING AMOUNT
At 31 December 2024
58
At 31 December 2023
58
13
SUBSIDIARIES
Details of the company's subsidiaries at 31 December 2024 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Dudley Industrial Holdings Limited
England
Ordinary
58.37
14
STOCKS
Group
Company
2024
2023
2024
2023
£
£
£
£
Finished goods and goods for resale
535,071
649,712
- 27 -
EUSTON HOLDCO VII LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
15
DEBTORS
Group
Company
2024
2023
2024
2023
AMOUNTS FALLING DUE WITHIN ONE YEAR:
£
£
£
£
Trade debtors
2,499,114
2,841,084
Other debtors
-
2,380
Prepayments and accrued income
50,505
132,650
2,549,619
2,976,114
-
-
16
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans
18
1,105,263
1,105,263
Obligations under finance leases
19
68,100
47,680
Other borrowings
18
121,358
701,924
Trade creditors
947,609
1,370,322
Corporation tax payable
172,862
218,933
Other taxation and social security
225,169
192,064
-
-
Other creditors
12,142
8,507
Accruals and deferred income
138,751
103,393
2,700
2,500
2,791,254
3,748,086
2,700
2,500
17
CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans and overdrafts
18
6,236,842
7,342,105
Obligations under finance leases
19
229,558
191,289
Other borrowings
18
1,700,298
2,500,358
8,166,698
10,033,752
-
-
- 28 -
EUSTON HOLDCO VII LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
18
LOANS AND OVERDRAFTS
Group
Company
2024
2023
2024
2023
£
£
£
£
Bank loans
7,342,105
8,447,368
Other loans
1,821,656
3,202,282
9,163,761
11,649,650
-
-
Payable within one year
1,226,621
1,807,187
Payable after one year
7,937,140
9,842,463
Shawbrook Bank Limited hold a cross-company guarantee between Dudley Industrial Holdings Limited, Hammond Chemicals Limited, Merion Holdco 1 Limited and Euston Holdco VII dated 14 March 2023.
19
FINANCE LEASE OBLIGATIONS
Group
Company
2024
2023
2024
2023
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
82,078
57,814
In two to five years
275,016
230,981
357,094
288,795
-
-
Less: future finance charges
(59,436)
(49,826)
297,658
238,969
Finance lease payments represent rentals payable by the company or group for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 5 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments. Finance leases are secured against the asset purchased.
- 29 -
EUSTON HOLDCO VII LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
20
DEFERRED TAXATION
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Liabilities
Liabilities
2024
2023
GROUP
£
£
Accelerated capital allowances
213,332
179,432
The company has no deferred tax assets or liabilities.
Group
Company
2024
2024
MOVEMENTS IN THE YEAR:
£
£
Liability at 1 January 2024
179,432
-
Charge to profit or loss
33,900
-
Liability at 31 December 2024
213,332
-
21
RETIREMENT BENEFIT SCHEMES
2024
2023
DEFINED CONTRIBUTION SCHEMES
£
£
Charge to profit or loss in respect of defined contribution schemes
15,063
9,679
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.
- 30 -
EUSTON HOLDCO VII LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
22
SHARE CAPITAL
GROUP AND COMPANY
2024
2023
2024
2023
ORDINARY SHARE CAPITAL
Number
Number
£
£
ISSUED AND FULLY PAID
A shares of 1p each
7,495
7,495
75
75
B shares of 1p each
2,505
2,505
25
25
10,000
10,000
100
100
23
OPERATING LEASE COMMITMENTS
LESSEE
At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
Group
Company
2024
2023
2024
2023
£
£
£
£
Within one year
50,000
50,000
-
-
Between two and five years
-
50,000
-
-
50,000
100,000
-
-
24
RELATED PARTY TRANSACTIONS
The company has taken advantage of exemption of Section 33 of FRS 102 Related Party Disclosures not to disclose related party transactions with other group companies.
25
CONTROLLING PARTY
The company is under the control of it's directors.
- 31 -
EUSTON HOLDCO VII LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
26
CASH GENERATED FROM GROUP OPERATIONS
2024
2023
£
£
Profit after taxation
514,176
768,848
ADJUSTMENTS FOR:
Taxation charged
456,891
532,508
Finance costs
1,171,641
956,470
Investment income
(111,164)
(96,617)
Gain on disposal of tangible fixed assets
(3,571)
(3,491)
Amortisation and impairment of intangible assets
815,295
655,292
Depreciation and impairment of tangible fixed assets
176,478
97,593
MOVEMENTS IN WORKING CAPITAL:
Decrease/(increase) in stocks
114,639
(649,712)
Decrease/(increase) in debtors
426,497
(2,976,112)
(Decrease)/increase in creditors
(350,615)
1,674,286
CASH GENERATED FROM OPERATIONS
3,210,267
959,065
27
ANALYSIS OF CHANGES IN NET DEBT - GROUP
1 January 2024
Cash flows
New finance leases
31 December 2024
£
£
£
£
Cash at bank and in hand
1,267,379
(444,694)
-
822,685
Borrowings excluding overdrafts
(11,649,650)
2,485,889
-
(9,163,761)
Obligations under finance leases
(238,969)
43,411
(102,100)
(297,658)
(10,621,240)
2,084,606
(102,100)
(8,638,734)
- 32 -
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.200Mr M J DominikMr T R E NormantonMr M G Silverfalse14619137bus:Consolidated2024-01-012024-12-31146191372024-01-012024-12-3114619137bus:Director12024-01-012024-12-3114619137bus:Director22024-01-012024-12-3114619137bus:Director32024-01-012024-12-3114619137bus:RegisteredOffice2024-01-012024-12-31146191372024-12-3114619137bus:Consolidated2024-12-3114619137bus:Consolidated2023-01-262023-12-31146191372023-01-262023-12-3114619137core:Goodwillbus:Consolidated2024-12-3114619137core:Goodwillbus:Consolidated2023-12-3114619137core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3114619137core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2023-12-3114619137bus:Consolidated2023-12-3114619137core:ComputerSoftwarebus:Consolidated2024-12-3114619137core:ComputerSoftwarebus:Consolidated2023-12-3114619137core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3114619137core:PlantMachinerybus:Consolidated2024-12-3114619137core:ComputerEquipmentbus:Consolidated2024-12-3114619137core:MotorVehiclesbus:Consolidated2024-12-3114619137core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-3114619137core:PlantMachinerybus:Consolidated2023-12-3114619137core:ComputerEquipmentbus:Consolidated2023-12-3114619137core:MotorVehiclesbus:Consolidated2023-12-31146191372023-12-3114619137core:ShareCapitalbus:Consolidated2024-12-3114619137core:ShareCapitalbus:Consolidated2023-12-3114619137core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3114619137core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3114619137core:Non-controllingInterestsbus:Consolidated2024-12-3114619137core:Non-controllingInterestsbus:Consolidated2023-12-3114619137core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterestsbus:Consolidated2024-12-3114619137core:TotalEquityAttributableToOwnersParentBeforeNon-controllingInterestsbus:Consolidated2023-12-3114619137core:ShareCapital2024-12-3114619137core:ShareCapital2023-12-3114619137core:RetainedEarningsAccumulatedLosses2024-12-3114619137core:RetainedEarningsAccumulatedLosses2023-12-3114619137core:ShareCapitalbus:Consolidated2023-01-25146191372023-01-2514619137core:ShareCapital2023-01-2514619137core:RetainedEarningsAccumulatedLosses2023-01-2514619137bus:Consolidated2023-01-2514619137core:Goodwill2024-01-012024-12-3114619137core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3114619137core:ComputerSoftware2024-01-012024-12-3114619137core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3114619137core:PlantMachinery2024-01-012024-12-3114619137core:ComputerEquipment2024-01-012024-12-3114619137core:MotorVehicles2024-01-012024-12-3114619137core:UKTaxbus:Consolidated2024-01-012024-12-3114619137core:UKTaxbus:Consolidated2023-01-262023-12-3114619137bus:Consolidated12024-01-012024-12-3114619137bus:Consolidated12023-01-262023-12-3114619137core:Goodwillbus:Consolidated2023-12-3114619137core:ComputerSoftwarebus:Consolidated2023-12-3114619137bus:Consolidated2023-12-3114619137core:Goodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3114619137core:ComputerSoftwarecore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3114619137core:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3114619137core:Goodwillbus:Consolidated2024-01-012024-12-3114619137core:ComputerSoftwarebus:Consolidated2024-01-012024-12-3114619137core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-3114619137core:PlantMachinerybus:Consolidated2023-12-3114619137core:ComputerEquipmentbus:Consolidated2023-12-3114619137core:MotorVehiclesbus:Consolidated2023-12-3114619137core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-01-012024-12-3114619137core:PlantMachinerybus:Consolidated2024-01-012024-12-3114619137core:ComputerEquipmentbus:Consolidated2024-01-012024-12-3114619137core:MotorVehiclesbus:Consolidated2024-01-012024-12-3114619137core:ListedExchangeTradedbus:Consolidated2024-12-3114619137core:ListedExchangeTradedbus:Consolidated2023-12-3114619137core:ListedExchangeTraded2024-12-3114619137core:ListedExchangeTraded2023-12-3114619137core:Subsidiary12024-01-012024-12-3114619137core:Subsidiary112024-01-012024-12-3114619137core:CurrentFinancialInstruments2024-12-3114619137core:CurrentFinancialInstruments2023-12-3114619137core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3114619137core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3114619137core:WithinOneYearbus:Consolidated2024-12-3114619137core:WithinOneYearbus:Consolidated2023-12-3114619137core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3114619137core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3114619137core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3114619137core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-12-3114619137core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3114619137core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3114619137core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3114619137core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-3114619137core:Non-currentFinancialInstruments2024-12-3114619137core:Non-currentFinancialInstruments2023-12-3114619137core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3114619137core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3114619137core:WithinOneYear2024-12-3114619137core:WithinOneYear2023-12-3114619137core:BetweenTwoFiveYearsbus:Consolidated2024-12-3114619137core:BetweenTwoFiveYearsbus:Consolidated2023-12-3114619137core:BetweenTwoFiveYears2024-12-3114619137core:BetweenTwoFiveYears2023-12-3114619137bus:PrivateLimitedCompanyLtd2024-01-012024-12-3114619137bus:FRS1022024-01-012024-12-3114619137bus:Audited2024-01-012024-12-3114619137bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3114619137bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP