IRIS Accounts Production v25.2.0.378 01259550 Board of Directors 31.12.24 1.1.24 31.12.24 31.12.24 Medium entities These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. true true true false true true false false false false false true false Ordinary 0 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh012595502023-12-31012595502024-12-31012595502024-01-012024-12-31012595502022-12-31012595502023-01-012023-12-31012595502023-12-3101259550ns15:EnglandWales2024-01-012024-12-3101259550ns14:PoundSterling2024-01-012024-12-3101259550ns10:Director12024-01-012024-12-3101259550ns10:Director22024-01-012024-12-3101259550ns10:Consolidated2024-12-3101259550ns10:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3101259550ns10:PrivateLimitedCompanyLtd2024-01-012024-12-3101259550ns10:Consolidatedns10:MediumEntities2024-01-012024-12-3101259550ns10:Consolidatedns10:Audited2024-01-012024-12-3101259550ns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-01-012024-12-3101259550ns10:Medium-sizedCompaniesRegimeForAccounts2024-01-012024-12-3101259550ns10:Consolidated2024-01-012024-12-3101259550ns10:Consolidatedns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-01-012024-12-3101259550ns10:Consolidatedns10:Medium-sizedCompaniesRegimeForAccounts2024-01-012024-12-3101259550ns10:FullAccounts2024-01-012024-12-3101259550ns5:Subsidiary12024-01-012024-12-3101259550ns5:Subsidiary22024-01-012024-12-310125955012024-01-012024-12-3101259550ns10:OrdinaryShareClass12024-01-012024-12-3101259550ns10:Director52024-01-012024-12-3101259550ns10:Director32024-01-012024-12-3101259550ns10:Director42024-01-012024-12-3101259550ns10:Consolidated2023-01-012023-12-3101259550ns5:CurrentFinancialInstruments2024-12-3101259550ns5:CurrentFinancialInstruments2023-12-3101259550ns5:ShareCapital2024-12-3101259550ns5:ShareCapital2023-12-3101259550ns5:RetainedEarningsAccumulatedLosses2024-12-3101259550ns5:RetainedEarningsAccumulatedLosses2023-12-3101259550ns5:ShareCapital2022-12-3101259550ns5:RetainedEarningsAccumulatedLosses2022-12-3101259550ns5:RetainedEarningsAccumulatedLosses2023-01-012023-12-3101259550ns5:RetainedEarningsAccumulatedLosses2024-01-012024-12-3101259550ns10:RegisteredOffice2024-01-012024-12-3101259550ns5:NetGoodwill2024-01-012024-12-3101259550ns5:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3101259550ns5:LandBuildingsns5:OwnedOrFreeholdAssets2024-01-012024-12-3101259550ns5:LeaseholdImprovements2024-01-012024-12-3101259550ns5:PlantMachinery2024-01-012024-12-3101259550ns5:FurnitureFittings2024-01-012024-12-3101259550ns5:MotorVehicles2024-01-012024-12-3101259550ns5:ComputerEquipment2024-01-012024-12-3101259550ns5:LandBuildings2023-12-3101259550ns5:LeaseholdImprovements2023-12-3101259550ns5:PlantMachinery2023-12-3101259550ns5:LandBuildings2024-01-012024-12-3101259550ns5:LandBuildings2024-12-3101259550ns5:LeaseholdImprovements2024-12-3101259550ns5:PlantMachinery2024-12-3101259550ns5:LandBuildings2023-12-3101259550ns5:LeaseholdImprovements2023-12-3101259550ns5:PlantMachinery2023-12-3101259550ns5:MotorVehicles2023-12-3101259550ns5:ComputerEquipment2023-12-3101259550ns5:MotorVehicles2024-12-3101259550ns5:ComputerEquipment2024-12-3101259550ns5:MotorVehicles2023-12-3101259550ns5:ComputerEquipment2023-12-3101259550ns5:CostValuation2023-12-3101259550ns5:UnlistedNon-exchangeTradedns5:CostValuation2023-12-3101259550ns5:UnlistedNon-exchangeTraded2024-12-3101259550ns5:UnlistedNon-exchangeTraded2023-12-31012595501ns5:Subsidiary12024-01-012024-12-3101259550ns5:Subsidiary12024-12-3101259550ns5:Subsidiary12023-12-3101259550ns5:Subsidiary12023-01-012023-12-3101259550ns5:Subsidiary232024-01-012024-12-3101259550ns5:Subsidiary22024-12-3101259550ns5:Subsidiary22023-12-3101259550ns5:Subsidiary22023-01-012023-12-3101259550ns5:WithinOneYearns5:CurrentFinancialInstruments2024-12-3101259550ns5:WithinOneYearns5:CurrentFinancialInstruments2023-12-3101259550ns5:Secured2024-12-3101259550ns5:Secured2023-12-3101259550ns5:DeferredTaxation2023-12-3101259550ns5:DeferredTaxation2024-01-012024-12-3101259550ns5:DeferredTaxation2024-12-3101259550ns10:OrdinaryShareClass12024-12-3101259550ns5:RetainedEarningsAccumulatedLosses2023-12-31
REGISTERED NUMBER: 01259550 (England and Wales)















Group Strategic Report, Report of the Directors and

Consolidated Financial Statements for the Year Ended 31 December 2024

for

Gablesea Limited

Gablesea Limited (Registered number: 01259550)






Contents of the Consolidated Financial Statements
for the Year Ended 31 December 2024




Page

Group Strategic Report 1

Report of the Directors 3

Report of the Independent Auditors 5

Consolidated Income Statement 9

Consolidated Other Comprehensive Income 10

Consolidated Balance Sheet 11

Company Balance Sheet 12

Consolidated Statement of Changes in Equity 13

Company Statement of Changes in Equity 14

Consolidated Cash Flow Statement 15

Notes to the Consolidated Cash Flow Statement 16

Notes to the Consolidated Financial Statements 17


Gablesea Limited (Registered number: 01259550)

Group Strategic Report
for the Year Ended 31 December 2024

The directors present their strategic report of the company and the group for the year ended 31 December 2024.

REVIEW OF BUSINESS
The principal strategic objective of the group is to maintain (and increase where possible) its market share, and to therefore sustain its turnover at a consistent level, or indeed increase where possible through organic growth within the business.

Hand in hand with the groups strategic objective is its key financial objective of constantly monitoring the prices in the metal commodities market, adapting swiftly to significant changes in price, and reacting appropriately in order to achieve a consistent gross profit percentage.

The group has met its financial objectives and this can be illustrated by the key performance indicator data set out below:

31 December 2024 31 December 2023
Turnover £17,911,183 £20,349,245
Gross profit percentage 32.4% 30.7%



Development and future outlook
The group does not have a specified development plan to achieve its strategic objective, and so will focus on continuing to deliver good quality products to its customer accompanied by good service levels, in pursuance of maintaining its market share.

In terms of monitoring its financial position, the company is also keenly aware of the relevance of at least maintaining its net asset position year on year, due to its impact on credit ratings. Each and every year the group achieves this objective.


Gablesea Limited (Registered number: 01259550)

Group Strategic Report
for the Year Ended 31 December 2024

PRINCIPAL RISKS AND UNCERTAINTIES
The management continually monitor the key risks facing the group. The principal risks facing the company are as follows;

Metal Markets price fluctuation
The metals market has always been fluid and the price of metal can change both upwards and downwards for a variety of reasons. This uncertainty requires the company to be adaptable to market conditions and to react quickly to price changes.

The group has recognised additional financial and operational risks which are directly related to end of the EU Withdrawal Transitional Period, and has worked very hard to formulate and implement appropriate responses to these risks.

Reliance on key customers

The group acknowledges the importance of maintaining close relationships with its key customers and management use their considerable experience to ensure our products fulfil customer needs and aspirations completely.

Reliance on key suppliers

The management continue to monitor the performance of key suppliers to ensure the highest quality products are manufactured to the standards which we and our customers expect.

Retention of key personnel

Our management team enables the group to ensure the high quality of service is maintained. We seek to ensure our personnel are appropriately remunerated to ensure good performance is recognised.

Currency risk

The group's principal foreign exposures arrive from trading with overseas companies. The group policy permits but does not demand that these exposure may be hedged in order to fix the cost of sterling. This hedging activity involves the use of foreign exchange forward contracts.

ON BEHALF OF THE BOARD:





Miss C J Barrick F.C.C.A. - Director


4 September 2025

Gablesea Limited (Registered number: 01259550)

Report of the Directors
for the Year Ended 31 December 2024

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

PRINCIPAL ACTIVITY
The principal activity of the group in the year under review was that of the distribution of aluminium products.

DIVIDENDS
No dividends will be distributed for the year ended 31 December 2024.

DIRECTORS
The directors shown below have held office during the whole of the period from 1 January 2024 to the date of this report.

J M Winn
Miss C J Barrick F.C.C.A.
P S Tempest

Other changes in directors holding office are as follows:

G P Wilson - deceased 13 December 2024
P A Snowden - resigned 30 April 2024

DISCLOSURE IN THE STRATEGIC REPORT
The company has chosen in accordance with s.414C(11) Companies Act 2006 to set out in the company's strategic report information required by Schedule 7 of the Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008 to be contained in the directors' report. It has done so in respect of future developments.

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Group Strategic Report, the Report of the Directors 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), including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and the group and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

- select suitable accounting policies and then apply them consistently;
- make judgements and accounting estimates that are reasonable and prudent;
- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

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

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the group's auditors are aware of that information.

Gablesea Limited (Registered number: 01259550)

Report of the Directors
for the Year Ended 31 December 2024


AUDITORS
The auditors, Milnes & Co, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





Miss C J Barrick F.C.C.A. - Director


4 September 2025

Report of the Independent Auditors to the Members of
Gablesea Limited

Opinion
We have audited the financial statements of Gablesea Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the Consolidated Income Statement, Consolidated Other Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, Notes to the Financial Statements, including a summary of 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 of the parent company affairs as at 31 December 2024 and of the group's profit for the year then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the 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 the parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

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

Other information
The directors are responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

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.

In connection with our audit of the financial statements, 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 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 the audit:
- the information given in the Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Report of the Independent Auditors to the Members of
Gablesea 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 its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
- the parent company financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page three, 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 necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the directors are responsible for assessing the group's and the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or the parent company or to cease operations, or have no realistic alternative but to do so.

Report of the Independent Auditors to the Members of
Gablesea Limited


Auditors' responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors 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. Based on our understanding of the Group and its industry, we identified that the principal risks of non-compliance with laws and regulations related to the UK tax legislation and we considered the extent to which non-compliance might have a material effect on the financial statements. We also considered those laws and regulations that have a direct impact on the preparation of the financial statements, such as the Companies Act 2006.

We evaluated the directors' and management's incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls) and determined that the principal risks were related to posting manual journal to manipulate financial performance, management bias through judgements and assumptions in significant accounting estimates, revenue cut off and significant one off or unusual transactions.
Our audit procedures were designed to respond to the identified risks, including non-compliance with laws and regulations and fraud that are material to the financial statements. Our audit procedures included but were not limited to:

- Discussing with the directors and management their policies and procedures regarding compliance with laws and regulations;
- Communicating identified laws and regulations throughout of engagement team and remaining alert to any indications of non-compliance throughout our audit; and
- Considering the risk of acts by the Group which were contrary to applicable laws and regulations, including fraud.

Our audit procedures in relation to fraud included but were not limited to:

- Making enquiries of the directors and management on whether they had knowledge of any actual, suspected or alleged fraud;
- Gaining an understanding of the internal controls established to mitigate risks related to fraud;
- Discussing amongst the engagement team the risks of fraud; and
- Addressing the risks of fraud through management override of controls by performing journal entry testing.

There are inherent limitations in the audit procedures described above and the primary responsibility for the prevention and detection of irregularities including fraud rests with management. As with any audit, there remained a risk of non-detection of irregularities, as there may involve collusion, forgery, intentional omissions, misrepresentations or the override of internal controls.

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

Report of the Independent Auditors to the Members of
Gablesea Limited


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




Sharon Westbury FCA (Senior Statutory Auditor)
for and on behalf of Milnes & Co
Statutory auditors
Premier House
Bradford Road
Cleckheaton
West Yorkshire
BD19 3TT

4 September 2025

Gablesea Limited (Registered number: 01259550)

Consolidated
Income Statement
for the Year Ended 31 December 2024

31.12.24 31.12.23
Notes £    £    £    £   

TURNOVER 3 17,911,183 20,349,245

Cost of sales 12,096,516 14,098,137
GROSS PROFIT 5,814,667 6,251,108

Distribution costs 2,787,394 2,728,352
Administrative expenses 2,357,347 2,973,468
5,144,741 5,701,820
669,926 549,288

Other operating income 224,000 224,360
OPERATING PROFIT 5 893,926 773,648

Interest receivable and similar income 5 5,834
893,931 779,482

Interest payable and similar expenses 7 (200 ) -
PROFIT BEFORE TAXATION 894,131 779,482

Tax on profit 8 246,797 217,781
PROFIT FOR THE FINANCIAL YEAR 647,334 561,701
Profit attributable to:
Owners of the parent 647,334 561,701

Gablesea Limited (Registered number: 01259550)

Consolidated
Other Comprehensive Income
for the Year Ended 31 December 2024

31.12.24 31.12.23
Notes £    £   

PROFIT FOR THE YEAR 647,334 561,701


OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME
FOR THE YEAR

647,334

561,701

Total comprehensive income attributable to:
Owners of the parent 647,334 561,701

Gablesea Limited (Registered number: 01259550)

Consolidated Balance Sheet
31 December 2024

31.12.24 31.12.23
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 10 79,039 98,548
Tangible assets 11 2,415,363 2,339,383
Investments 12 53,304 53,304
2,547,706 2,491,235

CURRENT ASSETS
Stocks 13 3,565,976 3,191,225
Debtors 14 3,561,286 3,714,953
Cash at bank and in hand 780,850 1,842,586
7,908,112 8,748,764
CREDITORS
Amounts falling due within one year 15 4,368,758 5,806,561
NET CURRENT ASSETS 3,539,354 2,942,203
TOTAL ASSETS LESS CURRENT
LIABILITIES

6,087,060

5,433,438

PROVISIONS FOR LIABILITIES 20 114,785 108,497
NET ASSETS 5,972,275 5,324,941

CAPITAL AND RESERVES
Called up share capital 21 9,951 9,951
Retained earnings 22 5,962,324 5,314,990
SHAREHOLDERS' FUNDS 5,972,275 5,324,941

The financial statements were approved by the Board of Directors and authorised for issue on 4 September 2025 and were signed on its behalf by:





J M Winn - Director


Gablesea Limited (Registered number: 01259550)

Company Balance Sheet
31 December 2024

31.12.24 31.12.23
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 10 - -
Tangible assets 11 2,021,956 2,020,678
Investments 12 319,695 319,695
2,341,651 2,340,373

CURRENT ASSETS
Stocks 13 2,527,613 2,133,050
Debtors 14 1,994,249 2,180,364
Cash at bank and in hand 224,942 464,460
4,746,804 4,777,874
CREDITORS
Amounts falling due within one year 15 2,918,280 3,565,641
NET CURRENT ASSETS 1,828,524 1,212,233
TOTAL ASSETS LESS CURRENT
LIABILITIES

4,170,175

3,552,606

PROVISIONS FOR LIABILITIES 20 48,548 56,009
NET ASSETS 4,121,627 3,496,597

CAPITAL AND RESERVES
Called up share capital 21 9,951 9,951
Retained earnings 22 4,111,676 3,486,646
SHAREHOLDERS' FUNDS 4,121,627 3,496,597

Company's profit for the financial year 625,030 453,979

The financial statements were approved by the Board of Directors and authorised for issue on 4 September 2025 and were signed on its behalf by:





J M Winn - Director


Gablesea Limited (Registered number: 01259550)

Consolidated Statement of Changes in Equity
for the Year Ended 31 December 2024

Called up
share Retained Total
capital earnings equity
£    £    £   
Balance at 1 January 2023 9,951 4,753,289 4,763,240

Changes in equity
Total comprehensive income - 561,701 561,701
Balance at 31 December 2023 9,951 5,314,990 5,324,941

Changes in equity
Total comprehensive income - 647,334 647,334
Balance at 31 December 2024 9,951 5,962,324 5,972,275

Gablesea Limited (Registered number: 01259550)

Company Statement of Changes in Equity
for the Year Ended 31 December 2024

Called up
share Retained Total
capital earnings equity
£    £    £   
Balance at 1 January 2023 9,951 3,032,667 3,042,618

Changes in equity
Total comprehensive income - 453,979 453,979
Balance at 31 December 2023 9,951 3,486,646 3,496,597

Changes in equity
Total comprehensive income - 625,030 625,030
Balance at 31 December 2024 9,951 4,111,676 4,121,627

Gablesea Limited (Registered number: 01259550)

Consolidated Cash Flow Statement
for the Year Ended 31 December 2024

31.12.24 31.12.23
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 (297,241 ) 1,389,749
Interest paid 200 -
Tax paid (203,343 ) (89,005 )
Net cash from operating activities (500,384 ) 1,300,744

Cash flows from investing activities
Purchase of tangible fixed assets (562,657 ) (673,029 )
Sale of tangible fixed assets 130,499 35,602
Interest received 5 5,834
Net cash from investing activities (432,153 ) (631,593 )

Cash flows from financing activities
Amount introduced by directors 209,000 407,587
Amount withdrawn by directors (339,988 ) (582,597 )
Net cash from financing activities (130,988 ) (175,010 )

(Decrease)/increase in cash and cash equivalents (1,063,525 ) 494,141
Cash and cash equivalents at beginning of
year

2

1,842,586

1,348,445

Cash and cash equivalents at end of year 2 779,061 1,842,586

Gablesea Limited (Registered number: 01259550)

Notes to the Consolidated Cash Flow Statement
for the Year Ended 31 December 2024

1. RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM
OPERATIONS

31.12.24 31.12.23
£    £   
Profit before taxation 894,131 779,482
Depreciation charges 393,140 352,094
Profit on disposal of fixed assets (17,454 ) (12,812 )
Finance costs (200 ) -
Finance income (5 ) (5,834 )
1,269,612 1,112,930
(Increase)/decrease in stocks (374,751 ) 553,094
Decrease/(increase) in trade and other debtors 153,667 (559,912 )
(Decrease)/increase in trade and other creditors (1,345,769 ) 283,637
Cash generated from operations (297,241 ) 1,389,749

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 31 December 2024
31.12.24 1.1.24
£    £   
Cash and cash equivalents 780,850 1,842,586
Bank overdrafts (1,789 ) -
779,061 1,842,586
Year ended 31 December 2023
31.12.23 1.1.23
£    £   
Cash and cash equivalents 1,842,586 1,348,445


3. ANALYSIS OF CHANGES IN NET FUNDS

At 1.1.24 Cash flow At 31.12.24
£    £    £   
Net cash
Cash at bank and in hand 1,842,586 (1,061,736 ) 780,850
Bank overdrafts - (1,789 ) (1,789 )
1,842,586 (1,063,525 ) 779,061
Total 1,842,586 (1,063,525 ) 779,061

Gablesea Limited (Registered number: 01259550)

Notes to the Consolidated Financial Statements
for the Year Ended 31 December 2024

1. STATUTORY INFORMATION

Gablesea Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address are as below:

Registered number: 01259550

Registered office: Howley Park Industrial Estate
Howley Park Road East
Morley
Leeds
West Yorkshire
LS27 0BN

The presentation currency of the financial statements is the Pound Sterling (£).


2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Business combinations and investment in subsidiaries
Acquisitions of subsidiaries and businesses are accounted for using the purchase method. The cost of the business combination is measured at the aggregate of the fair values of the assets given, liabilities incurred or assumed.

Any excess of the cost of the business combination over the acquirer's interest in the net fair value of the identified assets and liabilities is recognised as goodwill. If the net fair value of the identifiable assets and liabilities exceeds the cost of the business combination, the excess is recognised separately on the face of the consolidated statement of position immediately below goodwill.

The consolidated financial statements incorporate the financial statements of the company and entities controlled by the group. Control is achieved where the group has the power to govern the financial and operating policies of an entity so as to obtain benefits from its activities.

Investments in subsidiaries are accounted for at cost less impairment in the individual financial statements.

Unlisted investments
Investments in unlisted investments are accounted for at cost less impairment in the group financial statements.

Significant judgements and estimates
The group has not applied any significant judgements or estimates which could have a significant effect on the amounts recognised in its financial statements.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Revenue from the sale of goods is recognised when goods are delivered and legal title passes.

Gablesea Limited (Registered number: 01259550)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

2. ACCOUNTING POLICIES - continued

Goodwill
Goodwill on consolidation, being the amount paid in excess of the value of net assets in connection with the acquisition of Service Metals (East Anglia) Limited is regarded as having a useful economic life of 10 years, this being due to the company carrying out the exact same trading activity as it's parent company.

This was a change in accounting policy which has been implemented following transition to FRS 102 with effect from 1 January 2015..

Intangible assets
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Freehold property - 2% on cost
Improvements to property - 33% on cost and 10% on cost
Plant and machinery - 25% on reducing balance and 15% on reducing balance
Fixtures and fittings - 25% on reducing balance and 15% on reducing balance
Motor vehicles - 25% on reducing balance
Computer equipment - 25% on reducing balance

Tangible fixed assets held for the company's own use are stated at cost less accumulated depreciation and accumulated impairment losses.

At each balance sheet date the company reviews the carrying amount of its tangible fixed assets to determine whether there is any indication that any items have suffered an impairment loss. If any such indication exists, the recoverable amount of an asset is estimated in order to determine the extent of the impairment loss.

Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

When stocks are sold, the carrying amount of those stocks is recognised as an expense in the period in which the related revenue is recognised. The amount of any write down of stocks to net realisable value and all losses of stocks are recognised as an expense in the period in which the write down or loss occurs. The amount of any reversal of any write down of stocks is recognised as a reduction in the amount of stocks recognised as an expense in the period in which the reversal occurs.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Income Statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


Gablesea Limited (Registered number: 01259550)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

2. ACCOUNTING POLICIES - continued
Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Foreign currencies
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

Pension costs and other post-retirement benefits
The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate.

Debtors
Short term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at transaction costs, including transaction costs, and are measured subsequently at amortised cost using the effective interest rate method, less any impairment.

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

3. TURNOVER

The turnover and profit before taxation are attributable to the one principal activity of the group.

An analysis of turnover by geographical market is given below:

31.12.24 31.12.23
£    £   
United Kingdom 17,876,843 20,314,386
Europe 34,340 33,925
Rest of the World - 934
17,911,183 20,349,245

4. EMPLOYEES AND DIRECTORS
31.12.24 31.12.23
£    £   
Wages and salaries 3,088,310 3,711,164
Social security costs 352,884 441,211
Other pension costs 137,685 112,560
3,578,879 4,264,935

Gablesea Limited (Registered number: 01259550)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

4. EMPLOYEES AND DIRECTORS - continued

The average number of employees during the year was as follows:
31.12.24 31.12.23

Administration 32 30
Distribution 45 43
77 73

31.12.24 31.12.23
£    £   
Directors' remuneration 688,123 1,375,275
Directors' pension contributions to money purchase schemes 27,409 17,970

The number of directors to whom retirement benefits were accruing was as follows:

Money purchase schemes 2 2

Information regarding the highest paid director is as follows:
31.12.24 31.12.23
£    £   
Emoluments etc 297,072 530,508

5. OPERATING PROFIT

The operating profit is stated after charging/(crediting):

31.12.24 31.12.23
£    £   
Depreciation - owned assets 373,632 332,591
Profit on disposal of fixed assets (17,454 ) (12,812 )
Goodwill amortisation 19,509 19,504
Foreign exchange differences - (360 )

6. AUDITORS' REMUNERATION
31.12.24 31.12.23
£    £   
Fees payable to the company's auditors for the audit of the company's
financial statements

5,000

5,140
Fees payable to the company's auditors for other services to the group:
The auditing of accounts of any associate of the company 10,000 9,900

7. INTEREST PAYABLE AND SIMILAR EXPENSES
31.12.24 31.12.23
£    £   
Exchange losses (gains) (200 ) -

Gablesea Limited (Registered number: 01259550)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

8. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
31.12.24 31.12.23
£    £   
Current tax:
UK corporation tax 240,509 153,343
Tax under / (over) provided - (219 )
Total current tax 240,509 153,124

Deferred tax 6,288 64,657
Tax on profit 246,797 217,781

Reconciliation of total tax charge included in profit and loss
The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below:

31.12.24 31.12.23
£    £   
Profit before tax 894,131 779,482
Profit multiplied by the standard rate of corporation tax in the UK of 25 %
(2023 - 23.520 %)

223,533

183,334

Effects of:
Expenses not deductible for tax purposes 4,402 4,083
Depreciation in excess of capital allowances 12,437 25,994
Utilisation of tax losses 1,549 -
Prior period adjustment - (218 )
Goodwill 4,876 4,588
Total tax charge 246,797 217,781

9. INDIVIDUAL INCOME STATEMENT

As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements.


Gablesea Limited (Registered number: 01259550)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

10. INTANGIBLE FIXED ASSETS

Group
Goodwill
£   
COST
At 1 January 2024
and 31 December 2024 195,040
AMORTISATION
At 1 January 2024 96,492
Amortisation for year 19,509
At 31 December 2024 116,001
NET BOOK VALUE
At 31 December 2024 79,039
At 31 December 2023 98,548

11. TANGIBLE FIXED ASSETS

Group
Improvements
Freehold to Plant and
property property machinery
£    £    £   
COST
At 1 January 2024 2,489,081 78,240 756,530
Additions - - 20,441
Disposals - - -
At 31 December 2024 2,489,081 78,240 776,971
DEPRECIATION
At 1 January 2024 1,020,210 78,240 697,135
Charge for year 49,744 - 13,837
Eliminated on disposal - - -
At 31 December 2024 1,069,954 78,240 710,972
NET BOOK VALUE
At 31 December 2024 1,419,127 - 65,999
At 31 December 2023 1,468,871 - 59,395

Gablesea Limited (Registered number: 01259550)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

11. TANGIBLE FIXED ASSETS - continued

Group

Fixtures
and Motor Computer
fittings vehicles equipment Totals
£    £    £    £   
COST
At 1 January 2024 19,577 1,803,699 163,207 5,310,334
Additions - 540,346 1,870 562,657
Disposals - (444,583 ) - (444,583 )
At 31 December 2024 19,577 1,899,462 165,077 5,428,408
DEPRECIATION
At 1 January 2024 19,158 1,012,577 143,631 2,970,951
Charge for year 105 304,585 5,361 373,632
Eliminated on disposal - (331,538 ) - (331,538 )
At 31 December 2024 19,263 985,624 148,992 3,013,045
NET BOOK VALUE
At 31 December 2024 314 913,838 16,085 2,415,363
At 31 December 2023 419 791,122 19,576 2,339,383

Company
Improvements
Freehold to Plant and
property property machinery
£    £    £   
COST
At 1 January 2024 2,489,081 64,897 396,945
Additions - - 3,880
Disposals - - -
At 31 December 2024 2,489,081 64,897 400,825
DEPRECIATION
At 1 January 2024 1,020,210 64,897 363,775
Charge for year 49,744 - 5,557
Eliminated on disposal - - -
At 31 December 2024 1,069,954 64,897 369,332
NET BOOK VALUE
At 31 December 2024 1,419,127 - 31,493
At 31 December 2023 1,468,871 - 33,170

Gablesea Limited (Registered number: 01259550)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

11. TANGIBLE FIXED ASSETS - continued

Company

Motor Computer
vehicles equipment Totals
£    £    £   
COST
At 1 January 2024 1,052,478 163,207 4,166,608
Additions 344,465 1,870 350,215
Disposals (332,427 ) - (332,427 )
At 31 December 2024 1,064,516 165,077 4,184,396
DEPRECIATION
At 1 January 2024 553,417 143,631 2,145,930
Charge for year 185,055 5,361 245,717
Eliminated on disposal (229,207 ) - (229,207 )
At 31 December 2024 509,265 148,992 2,162,440
NET BOOK VALUE
At 31 December 2024 555,251 16,085 2,021,956
At 31 December 2023 499,061 19,576 2,020,678

12. FIXED ASSET INVESTMENTS

Group
Unlisted
investments
£   
COST
At 1 January 2024
and 31 December 2024 53,304
NET BOOK VALUE
At 31 December 2024 53,304
At 31 December 2023 53,304
Company
Shares in
group Unlisted
undertakings investments Totals
£    £    £   
COST
At 1 January 2024
and 31 December 2024 266,391 53,304 319,695
NET BOOK VALUE
At 31 December 2024 266,391 53,304 319,695
At 31 December 2023 266,391 53,304 319,695

Gablesea Limited (Registered number: 01259550)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

12. FIXED ASSET INVESTMENTS - continued

The group or the company's investments at the Balance Sheet date in the share capital of companies include the following:

Subsidiaries

Gablesea Glassfibre Limited
Registered office: Howley Park Industrial Estate, Howley Park Road East, Morley, Leeds, West Yorkshire, LS27 0BN
Nature of business: Manufacture of Aluminium and Fibreglass Products
%
Class of shares: holding
Ordinary 100.00
31.12.24 31.12.23
£    £   
Aggregate capital and reserves 1,123,511 1,067,911
Profit for the year 355,600 465,901

Service Metals(East Anglia)Limited
Registered office: Howley Park Industrial Estate, Howley Park Road East, Morley, Leeds, West Yorkshire, LS27 0BN
Nature of business: Distributor of Aluminium Products
%
Class of shares: holding
Ordinary 100.00
31.12.24 31.12.23
£    £   
Aggregate capital and reserves 914,490 928,276
(Loss)/profit for the year (13,786 ) 61,325


13. STOCKS

Group Company
31.12.24 31.12.23 31.12.24 31.12.23
£    £    £    £   
Goods for resale 3,565,976 3,191,225 2,527,613 2,133,050

14. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
31.12.24 31.12.23 31.12.24 31.12.23
£    £    £    £   
Trade debtors 2,104,699 2,730,199 1,329,957 1,502,453
Amounts owed by group undertakings - - 300,000 400,000
Owed by related companies 1,000,000 500,000 - -
Prepayments 456,587 484,754 364,292 277,911
3,561,286 3,714,953 1,994,249 2,180,364

Gablesea Limited (Registered number: 01259550)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

15. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
31.12.24 31.12.23 31.12.24 31.12.23
£    £    £    £   
Bank loans and overdrafts (see note 16) 1,789 - 2,157 -
Trade creditors 2,517,393 2,906,793 1,637,930 1,591,692
Tax 190,509 153,343 137,508 20,317
Social security and other taxes 86,171 96,774 46,456 52,919
Inland Revenue settlement - 110,514 - 110,514
VAT 371,831 428,213 278,447 326,317
Owed to related companies 61,312 61,312 61,312 61,312
Directors' current accounts 343,558 474,546 299,558 364,546
Accrued expenses 796,195 1,575,066 454,912 1,038,024
4,368,758 5,806,561 2,918,280 3,565,641

16. LOANS

An analysis of the maturity of loans is given below:

Group Company
31.12.24 31.12.23 31.12.24 31.12.23
£    £    £    £   
Amounts falling due within one year or on demand:
Bank overdrafts 1,789 - 2,157 -

17. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Group
Non-cancellable
operating leases
31.12.24 31.12.23
£    £   
Within one year - 55,000

Gablesea Limited (Registered number: 01259550)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

18. SECURED DEBTS

The following secured debts are included within creditors:

Group Company
31.12.24 31.12.23 31.12.24 31.12.23
£    £    £    £   
Bank overdraft 1,789 - 2,157 -

There is a cross guarantee in connection with the banking facilities of all related and group companies as follows:- Gablesea Limited, Gablesea Glassfibre Limited, Servemet (NW) Limited, Service Metals (Midlands) Limited, Service Metals (South) Limited, Service Metals (North) Limited, Service Metals (East Anglia) Limited, Service Metals Painting & Fabrications Limited, Switchblade Metals Limited, JB Components Limited, Service Metals (Ireland) Limited. The amount of overdraft guaranteed in respect of all related and group companies is £3,000,000 at the date of producing these financial accounts..

Hire purchase balances are secured against the assets to which they relate.

19. FINANCIAL INSTRUMENTS

2024 2023

Financial assets that are debt instruments measured at transaction price:


Trade debtors 2,104,199 2,730,199
Other debtors 1,000,000 500,000
Cash at bank and in hand 780,850 1,842,586
3,885,549 5,072,785
Financial liabilities measured at transaction price:

Bank loans and overdrafts 1,789 -
Trade creditors and accruals 3,311,526 4,481,859
Finance lease - -
Other creditors 404,870 535,858
3,718,185 5,017,717


20. PROVISIONS FOR LIABILITIES

Group Company
31.12.24 31.12.23 31.12.24 31.12.23
£    £    £    £   
Deferred tax
Accelerated capital allowances 114,785 108,497 48,548 56,009

Gablesea Limited (Registered number: 01259550)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

20. PROVISIONS FOR LIABILITIES - continued

Group
Deferred
tax
£   
Balance at 1 January 2024 108,497
Provided during year 6,288
Balance at 31 December 2024 114,785

Company
Deferred
tax
£   
Balance at 1 January 2024 56,009
Provided during year (7,461 )
Balance at 31 December 2024 48,548

The deferred tax balance for the group includes a deferred tax asset in the sum of £9,821 in relation to a subsidiary's unrelieved trading loss which is being carried forward. The remainder of the group deferred taxation balances arises as a result of short term timing differences between the writing off of fixed asset balances in the company's financial statements and the tax allowances being claimed thereon.

21. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 31.12.24 31.12.23
value: £    £   
9,951 Ordinary £1 9,951 9,951

22. RESERVES

Group
Retained
earnings
£   

At 1 January 2024 5,314,990
Profit for the year 647,334
At 31 December 2024 5,962,324

Company
Retained
earnings
£   

At 1 January 2024 3,486,646
Profit for the year 625,030
At 31 December 2024 4,111,676

Gablesea Limited (Registered number: 01259550)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

22. RESERVES - continued


23. RELATED PARTY DISCLOSURES

Other related parties

During the year Gablesea Group Limited had the following transactions with related companies. The related companies are under the common control of the directors J.M. Winn, and G.P. Wilson.

Related Party Debtors/(Creditors) 31.12.24 31.12.23

Amounts falling due within one year
Servemet (NW) Limited - Debtor 1,000,000 500,000
Morley Hotels and Leisure Limited - Creditor - 61,312 -61,312
Totals 938,688 438,688

All other inter company loan account balances will be discharged in full and no provisions are required.

In addition to the inter company loans there is also direct trading between the related parties and the group on a commercial basis which is included in Trade Debtors and Trade Creditors as follows:-

Trade Debtors £   
Amounts owed by related parties (included in trade debtors) at the beginning of the year 320,141
Goods sold to related parties (included in turnover) 1,770,401
Amounts owed by related parties (included in trade debtors) at the end of the year 147,033



Trade Creditors £   
Amounts owed by related parties (included in trade creditors) at the beginning of the year 421,244
Goods purchased from related parties (included in cost of sales) 2,587,717
Amounts owed by related parties (included in trade creditors) at the beginning of the year 171,562


These balances are discharged in the normal course of business and no provisions are required.

The directors provided an interest free loan to the company.

Amount due to related party as at 31st December 2024 - £343,558 and in 2023 the balance was £474,546.

24. ULTIMATE CONTROLLING PARTY

The company is ultimately controlled by the director / shareholders J M Winn, and Executors of G P Wilson Estate.