Caseware UK (AP4) 2024.0.164 2024.0.164 2024-12-312024-12-312024-12-312023-08-21falsefalseManufacture of other milk products0falsefalse 15085905 2023-08-20 15085905 2023-08-21 2024-12-31 15085905 2023-01-01 2023-08-20 15085905 2024-12-31 15085905 c:CompanySecretary1 2023-08-21 2024-12-31 15085905 c:Director1 2023-08-21 2024-12-31 15085905 c:Director1 2024-12-31 15085905 c:Director2 2023-08-21 2024-12-31 15085905 c:Director2 2024-12-31 15085905 c:Director3 2023-08-21 2024-12-31 15085905 c:Director3 2024-12-31 15085905 c:Director4 2023-08-21 2024-12-31 15085905 c:Director4 2024-12-31 15085905 c:RegisteredOffice 2023-08-21 2024-12-31 15085905 d:FurnitureFittings 2023-08-21 2024-12-31 15085905 d:CurrentFinancialInstruments 2024-12-31 15085905 d:CurrentFinancialInstruments d:WithinOneYear 2024-12-31 15085905 d:ShareCapital 2023-08-21 2024-12-31 15085905 d:ShareCapital 2024-12-31 15085905 d:SharePremium 2023-08-21 2024-12-31 15085905 d:SharePremium 2024-12-31 15085905 d:ForeignCurrencyTranslationReserve 2023-08-21 2024-12-31 15085905 d:RetainedEarningsAccumulatedLosses 2023-08-21 2024-12-31 15085905 d:RetainedEarningsAccumulatedLosses 2024-12-31 15085905 c:OrdinaryShareClass1 2023-08-21 2024-12-31 15085905 c:OrdinaryShareClass1 2024-12-31 15085905 c:FRS102 2023-08-21 2024-12-31 15085905 c:Audited 2023-08-21 2024-12-31 15085905 c:FullAccounts 2023-08-21 2024-12-31 15085905 c:PrivateLimitedCompanyLtd 2023-08-21 2024-12-31 15085905 d:Subsidiary1 2024-12-31 15085905 d:Subsidiary1 2023-08-21 2024-12-31 15085905 d:Subsidiary1 1 2023-08-21 2024-12-31 15085905 d:WithinOneYear 2024-12-31 15085905 d:BetweenOneFiveYears 2024-12-31 15085905 c:Consolidated 2024-12-31 15085905 c:ConsolidatedGroupCompanyAccounts 2023-08-21 2024-12-31 15085905 2 2023-08-21 2024-12-31 15085905 6 2023-08-21 2024-12-31 15085905 d:SpecificBusinessCombination1 2023-08-21 2024-12-31 15085905 d:SpecificBusinessCombination1 2024-12-31 15085905 d:SpecificBusinessCombination1 d:CurrentFinancialInstruments 2024-12-31 15085905 e:PoundSterling 2023-08-21 2024-12-31 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 15085905










VOLAC MILK REPLACERS LIMITED










ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE PERIOD ENDED 31 DECEMBER 2024

 
VOLAC MILK REPLACERS LIMITED
 

COMPANY INFORMATION


Directors
M Belgers (appointed 22 December 2023)
E A Buijs (appointed 22 December 2023)
P Frampton (appointed 21 August 2023, resigned 22 December 2023)
D C Neville (appointed 22 November 2023, resigned 22 December 2023)




Company secretary
Vistra Cosec Limited



Registered number
15085905



Registered office
Suite 1, 7th Floor 50 Broadway

London

SW1H 0BL




Independent auditors
Price Bailey LLP
Chartered Accountants & Statutory Auditors

Tennyson House

Cambridge Business Park

Cambridge

CB4 0WZ





 
VOLAC MILK REPLACERS LIMITED
 

CONTENTS



Page
Group Strategic Report
 
1 - 7
Directors' Report
 
8 - 9
Independent Auditors' Report
 
10 - 13
Consolidated Statement of Comprehensive Income
 
14
Consolidated Balance Sheet
 
15
Company Balance Sheet
 
16
Consolidated Statement of Changes in Equity
 
17
Company Statement of Changes in Equity
 
18
Notes to the Financial Statements
 
19 - 34


 
VOLAC MILK REPLACERS LIMITED
 

GROUP STRATEGIC REPORT
FOR THE PERIOD ENDED 31 DECEMBER 2024

Introduction
 
Volac Milk Replacers Limited (read: VMRL) is a customer-oriented young animal nutrition specialist with a focus on nutrition for calves, lambs and piglets. We want to contribute to the success of our customers and partners in the food chain and offer our own employees the space to develop optimally.
VMRL is a 100% member of the Denkavit Group, with Denkavit Internationaal BV (Voorthuizen, the Netherlands) as ultimate holding company. Its group and sister companies are thus primarily active in the compound feed industry and its activities mainly consist of the production of and trade in (compound) feed for young animals as well as contract production of veal calves.
VMRL was founded in August 2023 as a separate company for the sale of Young Animal Nutrition milk replacer products by Volac International Ltd. The milk replacer business within VMRL had existed for more than 50 years and had established itself as a leading company in the manufacture and sale of the products.
VMRL owns established brands in the market sectors that we compete. These brands have a high level of awareness and loyalty with the farmers who use the product to feed their youngstock and with the merchants that supply them.
VMRL has an experienced team of Business Managers who work in partnership with our customers to grow the business. The Business Managers are supported by a strong team of marketing and technical colleagues to provide both direction and customer support. Our product sales strategy is underpinned by our “Feed for Growth” educational and communications platform.
Mission
Growing sustainably together: A starting point that we still fully support. This is also reflected in our mission as part of the Denkavit group:
“To be the most attractive partner globally in young animal nutrition”.
Due to the growing world population and increasing prosperity, the demand for food is increasing. As a sustainable family business, care for the next generation is in our genes. With our high quality, innovative products and concepts we want to make a positive contribution to animal health, animal welfare, the environment and food safety. The emphasis is on circular economy and the creation of partnerships. That is why we always look ahead and invest in innovation and strong, transparent partnerships.
This mission also includes a number of core values. Core values are a series of statements that explain the organization's beliefs about people, work and non-negotiable behavior. Core values can be seen as the 'moral compass' that guides employees in carrying out their daily activities, allowing the organization to move in the desired direction. The core values that we as Denkavit Group stand for are:
- Quality and food safety
- Innovation
- Integrity
- Care for people and animals
These core values will continue to be reflected in the various activities of our group in the coming years. Examples from the past by the Denkavit Group include the projects “Veal the difference” and “Colostrum-fed calves” in project “Program Calf”. Focus on sustainability is integrated in the business development by the establishment of the “Green team”. This Green team focuses specifically on developing sustainability programs and CSRD reporting requirements. With the help of these projects, we try to raise the quality of our products, increase the connection with dairy farming and raise animal care to a higher level. We closely follow all developments in the field of sustainability, such as those that play extra strong with regard to emissions and welfare in livestock farming in Northwest Europe and respond to this in a market-oriented way.
As part of the company's pursuit of continuity, the focus has been further tightened on making protein production in the food chain more sustainable using circular raw material flows and reducing emissions.
Page 1

 
VOLAC MILK REPLACERS LIMITED
 

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


Business review
 
As a newly incorporated company in August 2023, we have as a company no historic figures to directly compare to. With our first year group revenue of GBP 79.7m and a net profit group result of GBP 5m, we are pleased with the first full year of trading. 
Looking at our business we can conclude that the business has performed very well in 2024 with good sales growth in both the calf and lamb milk replacers sectors. Volumes were on budget delivering growth through increased market share  with the  merchant customer base remaining  stable. We expect to be able continue the growth in the business through 2025 and beyond.
At the end of the financial year, the group solvency ratio was 73%. Volac Milk Replacers Limited ratio (liquidity ratio) was 70% and stable.
Research and development
The nutritional needs of animals are continuously evolving. But the raw materials markets are also changing: existing materials are becoming scarcer and new products are emerging for use in animal feed. In addition, social developments and new insights play an ongoing role in the development of optimal compositions. On this basis, it goes without saying that Volac Milk Replacers Limited needs to keep coming up with new products, concepts and applications to allow the young animals to grow and perform optimally.
We invest in research and development, both through our own group laboratories (in France, in Italy and in the Netherlands) and at our group research centers (in France and in the Netherlands) and in addition by working on specific research projects with Universities and external research centres in UK and Ireland. Both plans for expanding our research centers in the Netherlands (new research center for breeding calves) and France (new research center for veal calves) are reassessed and adapted to the latest societal, environmental and business demands in 2024, after both investments had been delayed from earlier schedules due to delays in permit licensing.
Employees
On average, in 2024 there were 24 employees at the Volac Milk Replacers Limited group (converted to full-time equivalent FTE). We expect a stable workforce in 2025.
Information about codes of conduct
In order to be able to do business successfully, correct behavior in our dealings with our relations and colleagues is of great importance. Therefore, the Denkavit group uses a Business Code of Conduct which has been fully adopted by VMRL. This is a general starting point, not only to the outside but within our organization as well. Various personnel-related matters, which were already common practice, are formally recorded in our personnel manual.
Cashflow and financing
Volac Milk Replacers Limited is completely financed by the holding company Denkavit Internationaal B.V (Voorthuizen, Netherlands). Currently there is no third party financing existing at Volac Milk Replacers Limited and this is also not expected.  As Volac Milk Replacers Limited is expecting a similar result as in 2024, with no other investments for 2025 planned, we foresee no cashflow needs for 2025 within the group.

Page 2

 
VOLAC MILK REPLACERS LIMITED
 

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

Principal risks and uncertainties
 
Possible existing risks for continuity:
-  Unpredictable development of raw material prices and energy prices
Energy price impact is not material for Volac Milk Replacers Limited. Production of the milk replacer products is not energy-intensive, with a minor impact on the total price of the product. If applicable, sales prices will be adjusted accordingly. Commodity price risks are present. The purchasing department continuously monitors various raw material markets for trends and purchasing is aligned accordingly. With high price levels of commodities, we stay close to current positions as far as possible.
We are also able to move sales prices in case of fluctuations.
-  The availability of sufficient (talented and motivated) personnel
We monitor the outflow and inflow of personnel. The current picture shows that staff is more stable again and less open to opportunities on the labor market than in the period directly after Covid (2021/2022). We are lucky that we have a very low employment churn rate in our company and we are confident that we are able to fill any vacancies created.
-  The development of Covid
Covid consequences are not there at the moment and are not expected for the coming year. In recent years, we have proved capable of coping with the consequences – even in the event of strict government measures. For this reason, we expect to be able to assess risks in good times and to be able to take measures accordingly. (e.g. by scaling down calve numbers).
-  Supply chain challenges
No problems are expected in 2025. Existing agreements and contacts with suppliers already negotiated by the group procurement team provide a high degree of certainty about the supply of raw materials.
Risks are monitored on a daily basis by the planning and purchasing departments who make estimates of needs using existing systems.
- (Im)possibilities to pass on cost increases
Our sales markets are familiar with fluctuations in selling prices as a result of the volatility of purchasing raw material prices. We are highly capable of passing on fluctuations to the market and in this way our purchasing positions are also aligned. No additional measures to be provided.
-  The war in Ukraine
War in Ukraine has no direct influence on our purchase or sale of our business. Indirectly, war affects volatility of energy and commodity prices. We estimate that those risks are limited for us.
-  Unpredictability in the market
VMRL supply all  products into the Agricultural sector.   Demand (positive or negative) in the sector can be impacted by market prices, the weather and trade tariffs. The VMRL team have considerable experience in monitoring and reacting to changes in demand and adjusting our offer as required.
Strategic risks
These risks may have consequences for the achievement of our strategic objectives. As long as the (strategic) long-term objectives are not jeopardized by this, the company is in principle prepared to accept a moderate level of risk.
Supply Chain
Through the first 6 months of 2025  production of milk replacer products has moved from the contract manufacturing facility in the UK to the Denkavit group factories in the Netherlands. A significant amount of testing has already taken place in the project to ensure that the physical and nutritional quality of the final milk replacer product is not impacted by the production move.
Following product testing in the market prior to the move and extensive customer collaboration we anticipate no
Page 3

 
VOLAC MILK REPLACERS LIMITED
 

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

problems in 2025 and no impact on sales growth. 
CSR/Impact of climate change
The risk that the vision and program for major Corporate Social Responsibility (CSR) initiatives do not provide sufficient long-term support for the successful achievement of the company's sustainability goals. By not achieving, complying with or reporting correctly on CSR objectives, regulations or agreements, the company can be exposed to reputational damage and/or financial damage.
Talent and employee management
The risk that the limited ability to attract and retain talent and build critical capabilities for the future impacts has the ability to guarantee sustainable business performance and continuity.
Developments in 2024 and prospects for 2025 measures
The ability to compete successfully in today's job market (both in terms of retaining and attracting talent) was a key risk factor in 2024 and is likely to remain so in the medium term. The risk with regard to retaining our talent has therefore increased and will remain high in 2025. This importance is underlined in one of our objectives “Enable people” of our DenkaGreen program within the Denkavit Group.
Globally, wage inflation reached high levels in 2024. This made it more difficult for employers to attract and retain skilled staff. In the future, changing skill requirements (e.g. more digital/data-driven) will also impact the need to further develop the (ageing) workforce in the company in certain areas. Managers are in frequent dialogue with their teams and through targeted programs (including Learning & Development programs and Sustainable Employability initiatives) we continue to improve the development and retention of our talent, as well as the development of the right skills and capabilities for the company.
In 2024, the global geopolitical situation led to numerous correlated risk developments related to the economic and financial situation, supply chain, availability and prices of certain commodities (leading, for example, to fluctuations in energy commodity prices, and trading conditions, which are likely to continue). Increasing protectionism and import restrictions are affecting our supply chain and distribution in certain countries (particularly in Asia). In some cases, long lead times for (re)registration of products have an impact on the  timeliness of responding to trends in customer needs.
It remains to be seen what the effects of monetary and fiscal policy measures by governments and central authorities will be over the medium term (to fight inflation but avoid a recession). The associated risk profile will probably deteriorate.
Our local management and our financial experts are monitoring developments daily. The risk of exchange rate fluctuations, in general and within our portfolios, is controlled by our finance department. This is monitored daily.
(Geo)politics
The risk of geopolitical events affecting the company's ability to operate in certain countries and significantly impacting local demand, credit risk and currency volatility. Examples include political and social unrest, uncertainty related to approaching elections, terrorism, protectionism and import/trade restrictions. Fluid laws and regulations lead to additional challenges.
The combined effects may affect Volac Milk Replacers Limited's financial position, including exposure to interest rates, currency fluctuations, and risks related to commodity prices and credit risks, as well as failure to efficiently manage cash flows.



 
Page 4

 
VOLAC MILK REPLACERS LIMITED
 

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


Financial risk management and financial instruments
Capital management
Volac Milk Replacers Limited strives for a balance between a prudent financing and investment policy. Potential risks are also taken into account if these lie outside the sphere of influence of Volac Milk Replacers Limited. The management (strategic board) is responsible for and determines the policy for Volac Milk Replacers Limited's risk management and internal control measures. This policy is regularly reviewed to reflect changes in market conditions or operations.
Active risk management
Increased volatility of currency markets and issues in the Eurozone could materially affect Volac Milk Replacers Limited's future results in several ways. Volac Milk Replacers Limited conducts active risk management. Create scenario planning and measures for any problems here part of. Based on a continuous business process, based on monitoring and risk analysis in all Volac Milk Replacers Limited operating companies, business plans are adjusted where necessary and maintained with a targeted package of risk-mitigating measures.
Credit risk
Volac Milk Replacers Limited is exposed to credit risk in relation to its trade receivables, cash, financial assets and derivatives. Credit risk is managed by systematically monitoring the creditworthiness of customers at a decentralised level. The credit risk is controlled by means of constant attention to creditworthiness and possible payment problems of customers. Volac Milk Replacers Limited's customers generally consist of respected parties with whom a long-term relationship is maintained. In accordance with Volac Milk Replacers Limited's credit management policy, customers are categorised and, depending on their credit profile, the following risk-mitigating measures have been taken:
- advance payment, cash payment upon receipt of goods or provision of collateral;
- credit insurance.
Due to the spread across geographical areas and product groups, there is no significant concentration of credit risk in Volac Milk Replacers Limited's trade receivables.
Liquid assets are held as much as possible with first-class international banks.
Price development and availability of raw materials
Volac Milk Replacers Limited uses dairy raw materials and other raw materials of agricultural origin for its core activities. Prices on the market for these raw materials are highly volatile and are influenced by factors such as the quality and size of the harvests realized. In addition, demand from the market and speculative trade by financial investors play a role. Volac Milk Replacers Limited closely follows developments in this field of prices and availability of raw materials. A raw material purchasing policy has been defined on this basis, in which it is established how certain risks must be covered and which positions may be taken per raw material group. Where necessary, risks are hedged through financial instruments and commodity contracts.
Market risks
Volac Milk Replacers Limited closely monitors the developments in the market and adjusts its policy if necessary. There are several market risks to be identified.
Size of livestock and animal diseases
Due to changes in the size of the herd (nitrogen legislation and government intervention in the size of the herd) and the outbreak of animal diseases, the demand for raw materials and / or compound feed / calf milk can fluctuate, which can affect the results from Volac Milk Replacers Limited. Livestock size is affected by a number of factors, including the prices of agricultural products and the costs of complying with laws and regulations. Animal diseases can have a negative effect on the number of animals. Moreover, animal diseases can result in
Page 5

 
VOLAC MILK REPLACERS LIMITED
 

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

transport restrictions imposed by the government.
Changes in and Compliance with Laws
Changes in legislation and regulations at European, national and local level may affect the activities of Volac Milk Replacers Limited or its contract partners. This includes legislation in the field of the environment, food safety and production processes. Volac Milk Replacers Limited closely follows these developments in the field of legislation and regulations that are relevant to it and its contract partners and, if necessary, adjustments are made as a result of the amended legislation.
Fraud and Compliance
Our cybersecurity programs and fraud awareness measures remain massive important to strengthen compliance with our code of conduct and digital security. During 2024 there were no major cyber incidents. We have not received any fraud reports in 2024. With continued global digitisation, data security and privacy remain key concerns for 2025. As part of our fraud prevention measures, from 2025 we will conduct an annual fraud risk assessment to monitor developments and focus areas, and where necessary, initiate mitigating actions. In general we see that the risk of fraud is increasing due to deteriorating economic and financial conditions circumstances, while more opportunities arise due to digitization and complexity of systems. In particular, there is an increasing fraud trend with regard to third parties parties in the field of destruction of goods and supplier fraud.
At Volac Milk Replacers Limited we have not received any reports in this area. Raising awareness among our employees about these trends will be important points for attention in 2025.
Cyber security
Risk description: The risk that technologies, processes and practices that serve to protect networks (computers, programs and data) may not be sufficient to protect Volac Milk Replacers Limited against attacks, damage or unauthorised access, resulting in disruption of business processes, loss of confidential information , financial loss and/or reputational damage.
Developments in 2024 and prospects for 2025 measures
In recent years, cyber activity in the world has continued to increase due to further digitisation, which was recently exacerbated by more people working remotely due to Covid. Organised crime also continues to increase the frequency of phishing/malware and fraud attempts, and the potential consequences are exacerbated by increasingly smart, advanced technologies. Combined with continued geopolitical instability (and digital warfare), this has led to a further increase in the risk profile in 2024.
Although no cyber incidents have occurred within Volac Milk Replacers Limited in 2024, we see an increasing trend of (attempted) cyber attacks and threats worldwide. As a result, we expect an increase in the risk profile.
Our ICT department continuously implements improvements to prevent, detect and respond to cyber threats. As part of the cybersecurity function within Volac Milk Replacers Limited, effectiveness is periodically verified through internal and external assessments. This external benchmarks are used to define future actions related to our cybersecurity program. Since the success of cyber-attacks largely depends on human (inter)action, our cybersecurity program aims to continuously improve awareness within our network of security ambassadors and among our employees worldwide. Clear communication about the importance of cyber alertness across the enterprise across all disciplines and embedding cybersecurity as a key cornerstone of our strategy should further contribute to this. Finally, cyber awareness simulations and training are conducted within the company to improve our response to cyber attacks.
Compliance
With regard to compliance risks, the company accepts a 'moderate' risk level, provided that this does not have a negative impact on customers, business continuity or reputation, and/or does not lead to a violation of the applicable rules.
Product quality and food safety
With regard to risks that have a negative impact on food quality and food safety standards, and therefore endanger the health of consumers, we have a zero tolerance policy. Risk of poor quality or contamination of products that pose a health hazard to consumers or a violation of regulations, can lead to a change in the quality
Page 6

 
VOLAC MILK REPLACERS LIMITED
 

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

perception of consumers or governments and can have serious consequences for the company's reputation and market position. Despite all quality measures taken, this is an important inherent risk for which the company applies a zero tolerance policy; a serious food safety incident can have major consequences for our customers and can lead to significant material and reputational damage for the company.
Developments in 2024 and prospects for 2025 measures
In recent years, it has been noticeable that local food authorities are increasingly focused on quality aspects of products and food safety, which leads to (more) frequent changes in regulations. In addition, authorities in Europe have a tendency towards 'zero tolerance', which can lead to (an excess of) additional measures.
Food safety regulations and their interpretation differ from authority to authority in the various countries in which Volac Milk Replacers Limited is active. In the future, this could lead to inconsistency in required compliance with food safety regulations and ambiguity in quality and recall decisions between countries.
Impact of risks in the current financial year
In 2024 the above risks did not materialise.
Expected turn of events
Starting in the fourth quarter of 2023, the market conditions have become more favorable. Markets are getting used to higher prices and sales margins are going up where (dairy) markets are more stable.  The positive effect of these trends are expected to continue in 2025. How long this will be lasting is not visible yet and is also depending on developments on the raw material markets as our usage of already purchased materials. As markets are stable it is expected that demand of  the products will raise again and the practice of delaying orders to gain from possible price adjustment will stop.

Financial key performance indicators
 
The Group has disclosed the financial key performance indicators above. 

Other key performance indicators
 
The Group does not consider that there are any other key performance indicators to disclose. 

Directors' statement of compliance with duty to promote the success of the Group
 
Section 172 of the Companies Act 2006 requires directors to take into consideration the interests of stakeholders and other matters in their decision making. 
The directors confirm that during the year they had regard to the interests of the Group's employees, suppliers, customers, shareholders, and other stakeholders; the impact of its activities on the community and the environment; and the Group's reputation for good business conduct, when making decisions. 
Further details on how the directors have fulfilled their duties regarding s172 are set out in the Strategic Report. 


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



................................................
M Belgers
Director

Date: 19 September 2025

Page 7

 
VOLAC MILK REPLACERS LIMITED
 

 
DIRECTORS' REPORT
FOR THE PERIOD ENDED 31 DECEMBER 2024

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

Directors

The directors who served during the period were:

M Belgers (appointed 22 December 2023)
E A Buijs (appointed 22 December 2023)
P Frampton (appointed 21 August 2023, resigned 22 December 2023)
D C Neville (appointed 22 November 2023, resigned 22 December 2023)

Results and dividends

The profit for the period, after taxation, amounted to £5,075,154.

During the period, the Group did not pay or propose any dividends. 

Directors' responsibilities statement

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

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


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

make judgments and accounting estimates that are reasonable and prudent;

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 will continue in business.

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

Future developments

The Group had disclosed future developments within the Strategic Report. 

Engagement with suppliers, customers and others

The Group has disclosed this information within the Strategic Report. 

Page 8

 
VOLAC MILK REPLACERS LIMITED
 

 
DIRECTORS' REPORT (CONTINUED)
FOR THE PERIOD ENDED 31 DECEMBER 2024

Disclosure of information to auditors

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

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

Post balance sheet events

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

Auditors

Under section 487(2) of the Companies Act 2006Price Bailey LLP will be deemed to have been reappointed as auditors 28 days after these financial statements were sent to members or 28 days after the latest date prescribed for filing the accounts with the registrar, whichever is earlier.

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





................................................
M Belgers
Director

Date: 19 September 2025

Page 9

 
VOLAC MILK REPLACERS LIMITED
 

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF VOLAC MILK REPLACERS LIMITED
 

Opinion


We have audited the financial statements of Volac Milk Replacers Limited (the 'parent Company') and its subsidiaries (the 'Group') for the period ended 31 December 2024, which comprise the Consolidated Statement of Comprehensive Income, the Consolidated Balance Sheet, the Company Balance Sheet, the Consolidated Statement of Changes in Equity, the Company Statement of Changes in Equity and the related notes, including a summary of significant accounting policiesThe financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).


In our opinion the financial statements:


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


Basis for opinion


We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the Group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council's Ethical Standard and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.




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


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


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


Page 10

 
VOLAC MILK REPLACERS LIMITED
 

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF VOLAC MILK REPLACERS LIMITED (CONTINUED)


Other information


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


We have nothing to report in this regard.


Opinion on other matters prescribed by the Companies Act 2006
 

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


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


Matters on which we are required to report by exception
 

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


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


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


Responsibilities of directors
 

As explained more fully in the Directors' Responsibilities Statement set out on page 8, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.


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


Page 11

 
VOLAC MILK REPLACERS LIMITED
 

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF VOLAC MILK REPLACERS LIMITED (CONTINUED)


Auditors' responsibilities for the audit of the financial statements
 

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


Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:
We considered the nature of the company’s industry and its control environment, and reviewed the Group's and Company’s documentation of their policies and procedures relating to fraud and compliance with laws and regulations. We also enquired of management about their own identification and assessment of the risks of irregularities. 
 We obtained an understanding of the legal and regulatory framework that the Group and Company operate in, and identified the key laws and regulations that:
• had a direct effect on the determination of material amounts and disclosures in the financial statements. These included UK Companies Act, accounting standards, tax legislation; and
• do not have a direct effect on the financial statements but compliance with which may be fundamental to the Group's and Company’s ability to operate or to avoid material penalty. These included: health and safety regulations, employments laws, agricultural laws relating to animal nutrition and laws surrounding human nutrition. 
We discussed among the audit engagement team regarding the opportunities and incentives that may exist within the organisation for fraud and how and where fraud might occur in the financial statements. As a result, we identified potential for fraud in the following areas, and our specific procedures performed to address these:
• revenue recognition, we assessed management’s calculations and performed testing over the underlying data used.  We have performed substantive testing around manual adjustments posted to revenue to confirm appropriateness of such entries. We have also performed procedures to identify outliers in revenue transactions.
• management override, we carried out testing of journal entries and other adjustments for appropriateness, and evaluating the business rationale of significant transactions outside the normal course of business.  We also assessed management bias in relation to the accounting policies adopted and in determining significant accounting estimates. 
In addition to the above, our procedures to respond to the risks identified included the following:
• performing analytical procedures to identify any unusual or unexpected relationships that may indicate risks of material misstatement due to fraud;
• reading meeting minutes provided;
• gathering an understanding of transactions included within designated legal and professional account codes; and
• enquiring with management, those charged with governance, including in-house legal counsel concerning actual and potential litigation and claims, and instances of non compliance with laws and regulations
Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation.  This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.
 


Page 12

 
VOLAC MILK REPLACERS LIMITED
 

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF VOLAC MILK REPLACERS LIMITED (CONTINUED)


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


Use of our report
 

This report is made solely to the Company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006Our audit work has been undertaken so that we might state to the Company's members those matters we are required to state to them in an Auditors' Report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company and the Company's members, as a body, for our audit work, for this report, or for the opinions we have formed.





Adam Norman (FCCA) (Senior Statutory Auditor)
  
for and on behalf of
Price Bailey LLP
 
Chartered Accountants
Statutory Auditors
  
Tennyson House
Cambridge Business Park
Cambridge
CB4 0WZ

19 September 2025
Page 13

 
VOLAC MILK REPLACERS LIMITED
 

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

31 December
2024
Note
£

  

Turnover
 4 
79,706,194

Cost of sales
  
(67,648,631)

Gross profit
  
12,057,563

Administrative expenses
  
(5,672,398)

Operating profit
 5 
6,385,165

Interest receivable and similar income
 9 
11,984

Interest payable and similar expenses
 10 
(62,770)

Profit before tax
  
6,334,379

Tax on profit
 11 
(1,259,225)

Profit for the financial period
  
5,075,154

Other comprehensive income for the period
  

Currency translation differences
  
126,690

Other comprehensive income for the period
  
126,690

Total comprehensive income for the period
  
5,201,844

Profit for the year attributable to:
  

Owners of the parent company
  
(5,075,154)

  
(5,075,154)

Total comprehensive income attributable to:
  

The notes on pages 19 to 34 form part of these financial statements.

Page 14

 
VOLAC MILK REPLACERS LIMITED
REGISTERED NUMBER: 15085905

CONSOLIDATED BALANCE SHEET
AS AT 31 DECEMBER 2024

2024
Note
£

Fixed assets
  

Tangible assets
 12 
14,635

  
14,635

Current assets
  

Stocks
  
21,995,222

Debtors: amounts falling due within one year
 15 
12,463,176

Cash at bank and in hand
 16 
2,207,993

  
36,666,391

Creditors: amounts falling due within one year
  
(10,063,210)

Net current assets
  
 
 
26,603,181

Total assets less current liabilities
  
26,617,816

  

Net assets
  
26,617,816


Capital and reserves
  

Called up share capital 
 18 
201

Share premium account
 19 
21,415,771

Foreign exchange reserve
 19 
126,690

Profit and loss account
 19 
5,075,154

  
26,617,816


The financial statements were approved and authorised for issue by the board and were signed on its behalf on 19 September 2025.




................................................
M Belgers
Director

The notes on pages 19 to 34 form part of these financial statements.

Page 15

 
VOLAC MILK REPLACERS LIMITED
REGISTERED NUMBER: 15085905

COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024

2024
Note
£

Fixed assets
  

Tangible assets
 12 
14,635

Investments
 13 
4,085,506

  
4,100,141

Current assets
  

Stocks
  
14,460,421

Debtors: amounts falling due within one year
 15 
12,032,661

Cash at bank and in hand
 16 
2,038,076

  
28,531,158

Creditors: amounts falling due within one year
  
(8,585,550)

Net current assets
  
 
 
19,945,608

Total assets less current liabilities
  
24,045,749

  

  

Net assets excluding pension asset
  
24,045,749

Net assets
  
24,045,749


Capital and reserves
  

Called up share capital 
 18 
201

Share premium account
 19 
21,415,771

Profit for the period
  
2,629,777

Profit and loss account carried forward
  
2,629,777

  
24,045,749


The financial statements were approved and authorised for issue by the board and were signed on its behalf on 19 September 2025.


................................................
M Belgers
Director

The notes on pages 19 to 34 form part of these financial statements.

Page 16
 

 
VOLAC MILK REPLACERS LIMITED


 

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



Called up share capital
Share premium account
Foreign exchange reserve
Profit and loss account
Equity attributable to owners of parent Company
Total equity


£
£
£
£
£
£





Profit for the period
-
-
-
5,075,154
5,075,154
5,075,154


Currency translation differences
-
-
126,690
-
126,690
126,690

Total comprehensive income for the period
-
-
126,690
5,075,154
5,201,844
5,201,844


Shares issued during the period
201
21,415,771
-
-
21,415,972
21,415,972



Total transactions with owners
201
21,415,771
-
-
21,415,972
21,415,972



At 31 December 2024
201
21,415,771
126,690
5,075,154
26,617,816
26,617,816

The notes on pages 19 to 34 form part of these financial statements.

Page 17
 
VOLAC MILK REPLACERS LIMITED
 

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


Called up share capital
Share premium account
Profit and loss account
Total equity

£
£
£
£



Profit for the period
-
-
2,629,777
2,629,777
Total comprehensive income for the period
-
-
2,629,777
2,629,777

Shares issued during the period
201
21,415,771
-
21,415,972


Total transactions with owners
201
21,415,771
-
21,415,972


At 31 December 2024
201
21,415,771
2,629,777
24,045,749

The notes on pages 19 to 34 form part of these financial statements.

Page 18

 
VOLAC MILK REPLACERS LIMITED
 

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

1.


General information

Volac Milk Replacers Limited is a private company, limited by shares, incorporated in England and Wales within the United Kingdom. The registered office and principal place of business is Suite 1, 7th Floor 50 Broadway, London, United Kingdom, SW1H 0BL. The nature of the company's principal activity is set out in the Strategic Report. 
The financial statements have been prepared in GBP and rounded to the nearest £. 
The Company was incorporated on 21 August 2023 and commenced trading on the same day. As such, these financial statements cover a longer accounting period being the date from incorporation to 31 December 2024 and there are no comparatives. 

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

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

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

The Company is considered a qualifying entity and has applied the exemptions available under FRS 102 in respect of the following disclosures:
- from preparing a Cash Flow Statement in accordance with Section 7 "Cash Flow Statements"
- from providing the financial instrument disclosures, required under paragraphs 11.42, 11.44, 11.45, 11.48(a)(iii), 11.48(a)(iv), 11.48(b) and 11.48(c) and the requirements of section 12.26, 12.27, 12.29(a), 12.29(b) and 12.29A of FRS102, as this information is provided in the consolidated financial statements of the ultimate parent undertaking and
-from disclosing the company's key management personnel compensation, as required by paragraph 7 of Section 33 "Related Party Disclosures". 

The following principal accounting policies have been applied:

Page 19

 
VOLAC MILK REPLACERS LIMITED
 

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

2.Accounting policies (continued)

 
2.2

Basis of consolidation

The consolidated financial statements present the results of the Company and its own subsidiaries ("the Group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.
The consolidated financial statements incorporate the results of business combinations using the purchase method. In the Balance Sheet, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the Consolidated Statement of Comprehensive Income from the date on which control is obtained. They are deconsolidated from the date control ceases.
In accordance with the transitional exemption available in FRS 102, the Group has chosen not to retrospectively apply the standard to business combinations that occurred before the date of transition to FRS 102, being 21 August 2023.

 
2.3

Going concern

The Group's business activities together with the factors likely to affect its future development, its financial position and principal risks and uncertainties are set out in the Strategic Report. 
The directors have prepared forecasts and projections that show that the business will have sufficient financial resources to continue in operational existence for the foreseeable future, being at least 12 months from the date of approval of these financial statements. 
Accordingly, the directors have concluded that there is no reasonable doubt about the going concern of the Group. Therefore, the directors consider it appropriate to adopt the going concern basis of accounting in preparing the financial statements.  

Page 20

 
VOLAC MILK REPLACERS LIMITED
 

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

2.Accounting policies (continued)

 
2.4

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges.

Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Consolidated Statement of Comprehensive Income within 'finance income or costs'. All other foreign exchange gains and losses are presented in profit or loss within 'other operating income'.

On consolidation, the results of overseas operations are translated into Sterling at rates approximating to those ruling when the transactions took place. All assets and liabilities of overseas operations are translated at the rate ruling at the reporting date. Exchange differences arising on translating the opening net assets at opening rate and the results of overseas operations at actual rate are recognised in other comprehensive income.

 
2.5

Turnover

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

Sale of goods

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

 
2.6

Operating leases: the Group as lessee

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

Page 21

 
VOLAC MILK REPLACERS LIMITED
 

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

2.Accounting policies (continued)

 
2.7

Interest income

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

 
2.8

Finance costs

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

 
2.9

Pensions

Defined contribution pension plan

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

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

 
2.10

Taxation

Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

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


 
2.11

Tangible fixed assets

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

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

Depreciation is provided on the following basis:

Fixtures and fittings
-
50%

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

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

Page 22

 
VOLAC MILK REPLACERS LIMITED
 

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

2.Accounting policies (continued)

 
2.12

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

 
2.13

Stocks

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

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

 
2.14

Debtors

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

 
2.15

Cash and cash equivalents

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

 
2.16

Creditors

Short-term creditors are measured at the transaction price.

 
2.17

Financial instruments

The Group has elected to apply the provisions of Section 11 “Basic Financial Instruments” 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, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include trade and other debtors, cash and bank balances, are initially measured at their transaction price (adjusted for transaction costs except in the initial measurement of financial assets that are subsequently measured at fair value through profit and loss) and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, 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.

Discounting is omitted where the effect of discounting is immaterial. The Group's cash and cash equivalents, trade and most other debtors due with the operating cycle fall into this category of financial instruments.

Impairment of financial assets

Page 23

 
VOLAC MILK REPLACERS LIMITED
 

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

2.Accounting policies (continued)


2.17
Financial instruments (continued)

At the end of each reporting period financial assets measured at amortised cost are assessed for objective evidence of impairment. 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. 

Financial assets are impaired when events, subsequent to their initial recognition, indicate the estimated future cash flows derived from the financial asset(s) have been adversely impacted. The impairment loss will be the difference between the current carrying amount and the present value of the future cash flows at the asset(s) original effective interest rate.

If there is a favourable change in relation to the events surrounding the impairment loss then the impairment can be reviewed for possible reversal. The reversal will not cause the current carrying amount to exceed the original carrying amount had the impairment not been recognised. The impairment reversal is recognised in the profit or loss.

Basic 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 the deduction of all its liabilities.

Basic financial liabilities, which include trade and other creditors, bank loans, other loans and loans due to fellow group companies are initially measured at their transaction price (adjusting for transaction costs except in the initial measurement of financial liabilities that are subsequently measured at fair value through profit and loss). When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future payments discounted at a market rate of interest, discounting is omitted where the effect of discounting is immaterial.

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

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


3.


Judgments in applying accounting policies and key sources of estimation uncertainty

In the application of the group's accounting policies, which are described in note 2, the directors are required to make judgments, estimates and assumptions about the carrying amounts 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 if the revision affects only that period, or in the period of the revision and future periods if the revision affects both the current and future periods. 
The key sources of estimation uncertainty that have a significant effect on the amounts recognised in the financial statements mainly relate to the stock provision for obsolete and slow moving stock. 

Page 24

 
VOLAC MILK REPLACERS LIMITED
 

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

4.


Turnover

The whole of the turnover is attributable to the Group's principal activity. 

Analysis of turnover by country of destination:

31 December
2024
£

United Kingdom
35,611,639

Rest of Europe
40,084,585

Rest of the world
4,009,970

79,706,194



5.


Operating profit

The operating profit is stated after charging:

31 December
2024
£

Exchange differences
193,573

Other operating lease rentals
111,201


6.


Auditors' remuneration

During the period, the Group obtained the following services from the Company's auditors and their associates:


31 December
2024
£

Fees payable to the Company's auditors and their associates for the audit of the consolidated and parent Company's financial statements
50,750

Fees payable to the Company's auditors and their associates in respect of:

The auditing of accounts of associates of the Company
22,000

Page 25

 
VOLAC MILK REPLACERS LIMITED
 

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

7.


Employees

Staff costs were as follows:


Group
Company
2024
2024
£
£

Wages and salaries
2,992,331
2,419,556

Social security costs
259,522
203,110

Cost of defined contribution scheme
270,031
217,980

3,521,884
2,840,646


The average monthly number of employees, including the directors, during the period was as follows:


     31 December
        2024
            No.






Average number of employees
24


8.


Directors' remuneration

Directors are considered to be key management personnel. 
During the period, no director received any emoluments in respect of the services provided to the Group and Company. The directors' remuneration is borne by other companies within the Denkavit group. 
During the period, there were not any retirement benefits accruing to any director in respect of any defined contribution pension schemes. 





9.


Interest receivable

31 December
2024
£


Interest receivable from group companies
10,926

Other interest receivable
1,058

11,984

Page 26

 
VOLAC MILK REPLACERS LIMITED
 

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

10.


Interest payable and similar expenses

31 December
2024
£


Bank interest payable
4,998

Loans from group undertakings
57,772

62,770


11.


Taxation


31 December
2024
£

Corporation tax


Current tax on profits for the year
1,259,225


1,259,225


Total current tax
1,259,225

Deferred tax

Total deferred tax
-


1,259,225
Page 27

 
VOLAC MILK REPLACERS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE PERIOD ENDED 31 DECEMBER 2024
 
11.Taxation (continued)


Factors affecting tax charge for the period

The tax assessed for the period is lower than the standard rate of corporation tax in the UK of 25%. The differences are explained below:

31 December
2024
£


Profit on ordinary activities before tax
6,334,379


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25%
1,583,595

Effects of:


Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
24,821

Lower rate taxes on overseas earnings
(349,191)

Total tax charge for the period
1,259,225


Factors that may affect future tax charges

There were no factors that may affect future tax charges.

Page 28

 
VOLAC MILK REPLACERS LIMITED
 

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

12.


Tangible fixed assets

Group and Company






Fixtures and fittings

£



Cost


Additions
23,448



At 31 December 2024

23,448



Depreciation


Charge for the period on owned assets
8,813



At 31 December 2024

8,813



Net book value



At 31 December 2024
14,635

Page 29

 
VOLAC MILK REPLACERS LIMITED
 

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

13.


Fixed asset investments

Company





Investments in subsidiary companies

£



Cost


Additions
4,085,506



At 31 December 2024
4,085,506





Subsidiary undertaking


The following was a subsidiary undertaking of the Company:

Name

Registered office

Class of shares

Holding

Volac Milk Replacers Ireland Limited
25 North Wall Quay, Dublin 1, Ireland
Ordinary
100%

The aggregate of the share capital and reserves as at 31 December 2024 and the profit or loss for the period ended on that date for the subsidiary undertaking were as follows:

Name
Aggregate of share capital and reserves
Profit/(Loss)

Volac Milk Replacers Ireland Limited
6,714,352
2,445,376


14.


Stocks

Group
Company
2024
2024
£
£

Raw materials and consumables
3,807,690
3,807,690

Work in progress (goods to be sold)
5,381
5,381

Finished goods and goods for resale
18,182,151
10,647,350

21,995,222
14,460,421


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

Page 30

 
VOLAC MILK REPLACERS LIMITED
 

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

15.


Debtors

Group
Company
2024
2024
£
£


Trade debtors
10,691,671
6,080,536

Amounts owed by group undertakings
769,596
5,023,884

Other debtors
951,386
897,713

Prepayments and accrued income
50,523
30,528

12,463,176
12,032,661



16.


Cash and cash equivalents

Group
Company
2024
2024
£
£

Cash at bank and in hand
2,207,993
2,038,076

2,207,993
2,038,076



17.


Creditors: Amounts falling due within one year

Group
Company
2024
2024
£
£

Trade creditors
5,655,799
5,670,215

Amounts owed to group undertakings
289,586
221,157

Corporation tax
1,316,432
911,073

Other taxation and social security
43,180
43,180

Other creditors
1,418,049
662,259

Accruals and deferred income
1,340,164
1,077,666

10,063,210
8,585,550



18.


Share capital

2024
£
Allotted, called up and fully paid


201 Ordinary shares of £1.00 each
201


Page 31

 
VOLAC MILK REPLACERS LIMITED
 

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

18.Share capital (continued)

During the period, the Company issued 201 ordinary shares with nominal value of £1 each,  for a total consideration of £1 per share.
The holders of ordinary shares are entitled to receive dividends as declared from time to time and have voting rights.


19.


Reserves

Share premium account

The share premium account represents the difference between the book value of the net assets above the aggregate nominal value of shares issued arising on the transfer of the UK business and the difference between the book value of the investment and the aggregate nominal value of shares issued arising on the transfer of Volac Milk Replacers Ireland Limited. 

Foreign exchange reserve

Represents accumulated foreign exchange differences arising from the consolidation of wholly owned foreign subsidiaries during the period. 

Profit and loss account

The profit and loss account represents cumulative profits and losses net of dividends paid. 

Page 32

 
VOLAC MILK REPLACERS LIMITED
 

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

20.
 

Business combinations

On 15 December 2023, Volac International Limited transferred the investment in Volac Milk Replacers Ireland Limited to the Company. 
The Company has applied section 611 and 615 Companies Act 2006 and has recognised the investment at the aggregate nominal value of shares issued plus any minimum premium amount. The minimum premium amount refers to the difference between the aggregate nominal value of shares issued and the previous book value of the investment. 
By applying section 611 Group Reconstruction Relief as a wholly owned subsidiary, the Company has not recognised any excess over the aggregate nominal value of the shares plus the minimum premium value in a share premium account. 

Acquisition of Volac Milk Replacers Ireland Limited

Recognised amounts of identifiable assets acquired and liabilities assumed

Book value
Fair value adjustments
Fair value
£
£
£

Current Assets

Stocks
3,318,996
(310,788)
3,008,208

Debtors
2,499,141
-
2,499,141

Cash at bank and in hand
90,153
-
90,153

Total Assets
5,908,290
(310,788)
5,597,502

Creditors

Due within one year
(1,606,860)
-
(1,606,860)

Total Identifiable net assets
4,301,430
(310,788)
3,990,642


Total purchase consideration
3,990,642

Consideration

£


Cash
3,990,642

Total purchase consideration
3,990,642



The results of Volac Milk Replacers Ireland Limited since acquisition are as follows:

Current period since acquisition
£

Profit for the period since acquisition
2,445,377

Page 33

 
VOLAC MILK REPLACERS LIMITED
 

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

21.


Pension commitments

The Group operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the Group in an independently administered fund. At the year end contributions of £66,925 were payable to the Group's pension fund and were included in creditors. The pension cost charge for the period represents contributions payable by the Group to the scheme and amounted to £270,031.


22.


Commitments under operating leases

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


Group
Company
2024
2024
£
£

Not later than 1 year
33,713
33,713

Later than 1 year and not later than 5 years
49,420
49,420

83,133
83,133


23.


Related party transactions

The Company has taken advantage of the exemption permitted by FRS 102 Section 33 "Related party disclosures" not to provide disclosures of transactions entered into with other wholly owned members of the Group. 


24.


Controlling party

The Company's immediate and ultimate parent company is Denkavit Internationaal B.V. registered in Netherlands. 
The largest group in which the Company's results are consolidated is that of its ultimate parent company. Denkavit Internationaal B.V.
Copies of the consolidated accounts are available from Denkavit Nederland BV, Tolnegenweg 65, 3781 PV Voorthuizen, P.O. Box 5 3780 BA Voorthuizen, The Netherlands.


Page 34