Company registration number 08010198 (England and Wales)
HAYLOFT HOLDINGS (WALES) LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
HAYLOFT HOLDINGS (WALES) LIMITED
COMPANY INFORMATION
Directors
Mrs Karina Ebsworth
Mr Christopher Ebsworth
Mrs Janet Williams
Company number
08010198
Registered office
Folly Farm
Begelly
Kilgetty
UK
SA68 0XA
Auditor
Redwood Wales Limited
T/a CJH
Ty Caer Wyr, Charter Court
Phoenix Way
Swansea
SA7 9FS
HAYLOFT HOLDINGS (WALES) LIMITED
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4 - 5
Independent auditor's report
6 - 8
Profit and loss account
9
Group statement of comprehensive income
10
Group balance sheet
11
Company balance sheet
12
Group statement of changes in equity
13
Company statement of changes in equity
14
Group statement of cash flows
15
Notes to the financial statements
16 - 32
HAYLOFT HOLDINGS (WALES) LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

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

Review of the business

The Group’s principal activity continued to be that of the operation of Folly Farm Leisure Limited, an adventure park and zoo situated in Pembrokeshire. Since opening our doors in 1988, we have grown into Wales’ biggest independent visitor attraction, and we remain a proud, family-run business with a reputation for excellence, innovation, and award-winning experiences.

 

The UK tourism sector has shown resilience in recent years amid shifting economic conditions. Increased interest in sustainable travel and UK-based short breaks has continued to benefit our sector, with Folly Farm’s holiday village proving a particularly successful addition. We have seen ongoing demand from families seeking memorable, good-value leisure experiences, and are pleased to report growth in both visitor numbers and average guest spend.

 

These positive trends contributed to a 5.18% increase in turnover, rising from £10,484,773 in 2023 to £11,028,227 in 2024.

 

These results are encouraging and support the Group’s commitment to further expansion, creating more opportunities and jobs for Pembrokeshire’s tourism economy and local communities.

 

Key performance indicators
2024
2023
Revenue
11,028,227
10,484,773
Gross Profit
4,683,655
4,800,822
Gross Profit %
42.47%
45.79%
Operating Profit
1,534,758
2,038,472
Operating Profit %
13.92%
19.44%
Principal risks and uncertainties

The Group remains mindful of ongoing economic uncertainty, with leisure activities sometimes viewed as discretionary spending. In the context of elevated living costs, there is a risk that households may limit or postpone visits to attractions. However, the domestic tourism market has remained robust, with many families continuing to prioritise UK holidays, particularly in regions like Wales that offer high-quality, family-friendly destinations.

 

Weather remains a factor influencing park attendance. However, we continue to invest in our facilities to ensure a strong mix of all-weather and indoor attractions, helping to mitigate this risk and maintain steady visitor engagement throughout the year.

 

While broader challenges such as inflation, interest rates, and global geopolitical tensions may affect consumer confidence, the Group remains well positioned. Our longstanding reputation, ongoing reinvestment in infrastructure, and strong local partnerships provide a solid foundation for long-term sustainability and growth.

HAYLOFT HOLDINGS (WALES) LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -

Employees and Community Impact

Our people remain at the heart of everything we do. Folly Farm’s continued success is a direct result of the dedication, professionalism, and passion of our employees across all departments — from animal care and customer service to hospitality, maintenance, and administration.

 

As one of the largest employers in the region, we are proud to support the local economy by providing year-round and seasonal jobs, offering structured training opportunities, and helping young people begin careers in tourism, hospitality, and animal welfare. We remain committed to fair employment practices, personal development, and fostering a positive workplace culture that reflects our values as a family-run business.

 

Future Developments

The company will continue to focus on long-term sustainability and growth. New attractions and park enhancements introduced in recent years have boosted visitor numbers and repeat attendance. Further developments are in the pipeline, supported by our ongoing programme of reinvestment in infrastructure, animal habitats, and guest facilities. This includes improved accessibility, enriched animal experiences, and eco-conscious innovation, all of which contribute to the park’s appeal as a top-tier destination.

 

We remain agile in our development plans, balancing expansion with quality, welfare, and sustainability.

Financial and Operational Risk Management Objectives and Policies

The Group operates a range of risk management policies to minimise exposure to financial and operational risk.

 

Liquidity and Cash Flow Risk

The Group utilises a variety of financial instruments including bank loans, overdrafts, and hire purchase arrangements to finance operations. Our main exposure arises from borrowings at variable interest rates, which introduce cash flow risk. This is closely managed through careful forecasting and prudent use of borrowing facilities.

 

At the date of this report, the Group does not actively hedge against interest rate risk.

 

Credit Risk

Given the nature of our business — predominantly based on cash and card transactions with the public — we face minimal credit risk exposure.

 

Price Risk

We actively manage pricing risk by agreeing fixed terms with suppliers and entering contracts in advance, where appropriate, to protect against inflationary pressures and supply chain disruptions.

Sector-Specific and Environmental Risks

 

Zoo and Theme Park Operational Risks

Operating a mixed attraction including a zoo and amusement park brings unique responsibilities. These include strict compliance with animal welfare legislation, ride safety and inspection standards, and public liability controls. The Group maintains comprehensive risk assessment frameworks and undergoes regular independent inspections by governing bodies to ensure best practice in all areas of operation.

 

Emergency response training, animal welfare audits, and robust health and safety procedures form a key part of our risk mitigation strategy.

HAYLOFT HOLDINGS (WALES) LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -

Environmental Risks and Sustainability

Tourism and leisure businesses have an inherent impact on the environment. We acknowledge our responsibility to minimise this and continue to invest in energy-efficient technologies and sustainable infrastructure.

 

We are committed to reducing our carbon footprint and supporting broader biodiversity and conservation goals, both locally and globally.

On behalf of the board

Mr Christopher Ebsworth
Director
17 July 2025
HAYLOFT HOLDINGS (WALES) LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -

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

Principal activities

The operation of Folly Farm, a leisure attraction and holiday park in West Wales.

Results and dividends

The results for the year are set out on page 9.

Ordinary dividends were paid amounting to £309,743 (2023: £212,500). The directors do not recommend payment of a further dividend. No preference dividends were paid.

Directors

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

Mrs Karina Ebsworth
Mr Christopher Ebsworth
Mrs Janet Williams
Auditor

The auditors, Redwood Wales Limited, will be proposed for re-appointment at the forthcoming Annual General Meeting.

Energy and carbon reporting

In the reporting period, Folly Farm Leisure Limited total purchased electricity was approximately 1,862,000 kWh.

 

Although not required to disclose under the Streamlined Energy and Carbon Reporting (SECR) framework due to our medium-sized status, the Group recognises the importance of transparency around environmental impact and is committed to minimising its carbon footprint.

 

We continue to monitor energy usage and are exploring initiatives aimed at improving energy efficiency across our operations, including:

In recent years, Folly Farm has:

- Installed LED lighting across the park and facilities to reduce energy consumption

- Introduced solar panels on suitable rooftops to generate renewable electricity

- Adopted a Biomass heating system to heat accommodation units to lower carbon emissions

- Improved recycling and waste management systems for guests and staff

- Developed conservation-led education programmes for visitors

Going concern

The financial statements have been prepared on a going concern basis which assumes that the group will continue in operational existence for the foreseeable future. In making their assessment the directors have reviewed the balance sheet, the likely future cash flows of the business and have considered the facilities that are in place at the date of signing the report.

 

The group meets its day to day working capital requirements from its cash reserves and overdraft facilities. At the date of signing the report sales to all key markets have continued to meet budgeted levels. With no indication that at the current time this position will change, the group's forecasts and

projections show that the group will be able to operate within those faculties.

 

At the time of approving the financial statements, the directors have a reasonable expectation that the has group adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

HAYLOFT HOLDINGS (WALES) LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
Redemption of shares

During the comparative year, 40,000 cumulative redeemable preference shares of £1 each were redeemed. Total consideration of £40,000 was paid to the shareholders. This transaction accounted for one sixth of the total cumulative redeemable preference shares.

Statement of director's responsibilities

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

 

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

 

 

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

Statement of disclosure to auditor

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

On behalf of the board
Mr Christopher Ebsworth
Director
17 July 2025
HAYLOFT HOLDINGS (WALES) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF HAYLOFT HOLDINGS (WALES) LIMITED
- 6 -
Opinion

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

In our opinion the financial statements:

Basis for opinion

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

Conclusions relating to going concern

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

 

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

 

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

Other information

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

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

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

HAYLOFT HOLDINGS (WALES) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF HAYLOFT HOLDINGS (WALES) LIMITED
- 7 -
Matters on which we are required to report by exception

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

 

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

Responsibilities of directors

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

Auditor's responsibilities for the audit of the financial statements

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

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

We obtain an understanding of the legal and regulatory frameworks that the company operates in, focusing on those laws and regulations that had a direct effect on the Financial Statements or that had a fundamental effect on operations of the company. The key laws and regulations we consider in this context include UK Companies Act and relevant tax legislation.

 

Audit procedures performed by the engagement team to respond to the risk of irregularities and non-compliance with laws and regulations, including fraud, include the following:

 

- discussions with management to enquire of any known instances of non-compliance with laws and regulations, including fraud;

- discussions with management in respect of any actual or potential litigation claims;

- performing analytical procedure to identify any unusual or unexpected relationships that may indicate risks of material misstatement due to fraud;

- testing the appropriateness of journal entries and other adjustments to address the risk of fraud through management override of controls;

- review of the financial statement disclosures and testing to supporting documentation to assess compliance with relevant laws and regulations; and

- evaluating the business rationale of any significant transactions that are unusual or outside the normal course of business.

 

HAYLOFT HOLDINGS (WALES) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF HAYLOFT HOLDINGS (WALES) LIMITED
- 8 -

There are inherent limitations in the audit procedures which means we are less likely to become aware of instances of non-compliance with laws and regulations that are not closely related to events and transactions reflected in the financial statements. The risk of not detecting material misstatement due to fraud is higher than the risk of non detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forger or intentional misrepresentations, or through collusion.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

 

Use of our report

This report is made solely to the 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.

 

Mark Howells FCCA (Senior Statutory Auditor)
For and on behalf of Redwood Wales Limited, Statutory Auditor
T/a CJH
Ty Caer Wyr, Charter Court
Phoenix Way
Swansea
SA7 9FS
17 July 2025
HAYLOFT HOLDINGS (WALES) LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
Notes
£
£
Turnover
3
11,028,227
10,484,773
Cost of sales
(6,344,572)
(5,683,951)
Gross profit
4,683,655
4,800,822
Administrative expenses
(3,241,764)
(2,848,510)
Other operating income
92,867
86,160
Operating profit
4
1,534,758
2,038,472
Interest receivable and similar income
8
55,159
24,934
Interest payable and similar expenses
9
(41,436)
(38,686)
Profit before taxation
1,548,481
2,024,720
Tax on profit
10
(401,402)
(419,050)
Profit for the financial year
24
1,147,079
1,605,670
Profit for the financial year is all attributable to the owners of the parent company.
HAYLOFT HOLDINGS (WALES) LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
2024
2023
£
£
Profit for the year
1,147,079
1,605,670
Other comprehensive income
-
-
Cash flow hedges gain arising in the year
-
0
-
0
Total comprehensive income for the year
1,147,079
1,605,670
Total comprehensive income for the year is all attributable to the owners of the parent company.
HAYLOFT HOLDINGS (WALES) LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 11 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
12
19,746,786
18,222,077
19,746,786
18,222,077
Current assets
Stocks
15
190,700
190,526
Debtors
16
525,510
529,707
Investments
17
3,675
3,675
Cash at bank and in hand
1,468,318
2,108,679
2,188,203
2,832,587
Creditors: amounts falling due within one year
18
(1,239,597)
(1,298,455)
Net current assets
948,606
1,534,132
Total assets less current liabilities
20,695,392
19,756,209
Creditors: amounts falling due after more than one year
19
(1,447,353)
(1,625,506)
Provisions for liabilities
Deferred tax liability
22
1,130,000
850,000
(1,130,000)
(850,000)
Net assets
18,118,039
17,280,703
Capital and reserves
Called up share capital
23
6
6
Profit and loss reserves
24
18,118,033
17,280,697
Total equity
18,118,039
17,280,703
The financial statements were approved by the board of directors and authorised for issue on 17 July 2025 and are signed on its behalf by:
17 July 2025
Mr Christopher Ebsworth
Director
Company registration number 08010198 (England and Wales)
HAYLOFT HOLDINGS (WALES) LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 12 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
12
19,591,196
18,084,802
Investments
13
6
6
19,591,202
18,084,808
Current assets
Debtors
16
145,822
199,739
Creditors: amounts falling due within one year
18
(132,068)
(17,903)
Net current assets
13,754
181,836
Total assets less current liabilities
19,604,956
18,266,644
Creditors: amounts falling due after more than one year
19
(856,307)
(994,213)
Provisions for liabilities
Deferred tax liability
22
1,130,000
850,000
(1,130,000)
(850,000)
Net assets
17,618,649
16,422,431
Capital and reserves
Called up share capital
23
6
6
Profit and loss reserves
24
17,618,643
16,422,425
Total equity
17,618,649
16,422,431

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £1,505,960 (2023 - £1,425,341 profit).

The financial statements were approved by the board of directors and authorised for issue on 17 July 2025 and are signed on its behalf by:
17 July 2025
Mr Christopher Ebsworth
Director
Company registration number 08010198 (England and Wales)
HAYLOFT HOLDINGS (WALES) LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2023
6
15,887,527
15,887,533
Year ended 31 December 2023:
Profit and total comprehensive income
-
1,605,670
1,605,670
Dividends
11
-
(212,500)
(212,500)
Balance at 31 December 2023
6
17,280,697
17,280,703
Year ended 31 December 2024:
Profit and total comprehensive income
-
1,147,079
1,147,079
Dividends
11
-
(309,743)
(309,743)
Balance at 31 December 2024
6
18,118,033
18,118,039
HAYLOFT HOLDINGS (WALES) LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2023
6
15,209,584
15,209,590
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
1,425,341
1,425,341
Dividends
11
-
(212,500)
(212,500)
Balance at 31 December 2023
6
16,422,425
16,422,431
Year ended 31 December 2024:
Profit and total comprehensive income
-
1,505,961
1,505,961
Dividends
11
-
(309,743)
(309,743)
Balance at 31 December 2024
6
17,618,643
17,618,649
HAYLOFT HOLDINGS (WALES) LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
30
2,519,075
2,688,529
Interest paid
(41,436)
(38,686)
Income taxes (paid)/refunded
(1)
220,018
Net cash inflow from operating activities
2,477,638
2,869,861
Investing activities
Purchase of tangible fixed assets
(2,654,300)
(2,131,437)
Proceeds from disposal of tangible fixed assets
94,545
235,275
Repayment of loans
(93,987)
(51,835)
Interest received
55,159
24,934
Net cash used in investing activities
(2,598,583)
(1,923,063)
Financing activities
Repayment of preference shares
(40,000)
(40,000)
Repayment of bank loans
(183,665)
(276,093)
Payment of finance leases obligations
13,992
26,887
Dividends paid to equity shareholders
(309,743)
(212,500)
Net cash used in financing activities
(519,416)
(501,706)
Net (decrease)/increase in cash and cash equivalents
(640,361)
445,092
Cash and cash equivalents at beginning of year
2,108,679
1,663,587
Cash and cash equivalents at end of year
1,468,318
2,108,679
HAYLOFT HOLDINGS (WALES) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
1
Accounting policies
Company information

Hayloft Holdings (Wales) Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Folly Farm, Begelly, Kilgetty, UK, SA68 0XA.

 

The principal activity of the company continued to be that of a holding company and provision of furnished holiday lettings.

 

The group consists of Hayloft Holdings (Wales) Limited and all of its subsidiaries.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

 

The company is a qualifying entity for the purposes of FRS 102, being a parent that prepares publicly available consolidated financial statements, which included the individual results of this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements parent company information presented within the consolidated financial statements:

- Section 7 'Statement of cash flows': Presentation of statement of cash flow and related notes and disclosures;

- Section 11 'Basic Financial Instruments' and Section 12 'Other Financial Instrument Issues'. Interest income / expense and net gains/losses for each category of financial instrument; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;

- Section 26 'Share based Payment'; Share-based payment expense charged to profit or loss, reconciliation of opening and closing number and weighted average exercise price of share options, how the fair value of options granted were measured, measurement and carrying amounts of liabilities for cash - settled share-based payments, explanation of modifications to arrangements;

- Section 33 'Related Party Disclosures';

1.2
Basis of consolidation

The consolidated financial statements incorporate those of Hayloft Holdings (Wales ) Limited and all of its

subsidiaries (ie entities that the group controls through its power to govern the financial and operating policies so as to obtain economic benefits). Subsidiaries acquired during the year are consolidated using the purchase method. Their results are incorporated from the date that control passes. All financial statements are made up to 31 December 2024.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are

eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

HAYLOFT HOLDINGS (WALES) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
1.3
Going concern

The financial statements have been prepared on a going concern basis which assumes that the will group

continue in operational existence for the foreseeable future. In making their assessment the directors have reviewed the balance sheet, the likely future cash flows of the business and have considered the facilities that are in place at the date of singing the report.

 

The group meets its day to day working capital requirements from Group cash reserves and overdraft facilities. At the date of signing the report park revenues have continued to meet budgeted levels. With no indication that at the current time this position will change, the group's forecasts and projections show that the group will be able to operate within those faculties.

 

At the time of approving the financial statements, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.4
Turnover

Revenue represents the amounts received (excluding VAT and similar taxes) in the areas set out below:

 

Gate tickets & Guest spend revenue - represents admissions tickets, retail and beverage sales and other

offerings such as photo and animal adoptions. Tickets and other services can be bought in advance online and are recognised at the point of sale. Revenue from annual passes that entitles a customer to continued visits over a period of time is deferred and then recognised over the period that the pass is valid for. Retail and food revenue is recognised at the point of sale.

 

Holiday village revenue- represents overnight stay revenue and is recognised at the time when a customer stays at the accommodation.

 

Other revenue - represents farm goods sales such as hay is recognised at the point of sale.

1.5
Tangible fixed assets

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

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

Freehold land and buildings
2% Straight Line
Plant and equipment
10% Straight Line
Fixtures and fittings
20% Straight Line
Motor vehicles
25% Straight Line

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

1.6
Fixed asset investments

Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.

 

In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

HAYLOFT HOLDINGS (WALES) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -

A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.

 

Entities in which the group has long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.7
Impairment of fixed assets

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

 

The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.8
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.9
Taxation

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

HAYLOFT HOLDINGS (WALES) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 19 -
Current tax

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

Deferred tax

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

 

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

1.10
Pension costs and other post-retirement benefits

The group operates a defined contribution pension scheme for directors and employees. The assets of the scheme are held separately from those of the group. The annual contributions payable are charged to the profit and loss account.

1.11
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

 

Rentals payable under operating leases, including and lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systemic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.

1.12

Research and development

Expenditure on research and development is written off in the year in which it is incurred.

HAYLOFT HOLDINGS (WALES) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 20 -
1.13

Hire purchase and leasing commitments

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

 

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

2
Judgements and key sources of estimation uncertainty

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

 

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

Useful economic lives of tangible assets

The annual depreciation charges for tangible assets is sensitive to changes in the estimated useful economic lives and residual values of the assets. The useful economic lives and residual values are reassessed annually.

 

They are amended when necessary to reflect current estimates, based on technological advancement, future investments, economic utilisation and the physical condition of the assets. See below for the useful economic lives for each class of assets.

3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Entry tickets
4,695,766
4,587,300
Guest spend
5,001,447
4,798,851
Holiday park
1,331,014
1,098,622
11,028,227
10,484,773
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
11,028,227
10,484,773
2024
2023
£
£
Other revenue
Interest income
55,159
24,934
Grants received
17,903
17,903
HAYLOFT HOLDINGS (WALES) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
4
Operating profit
2024
2023
£
£
Operating profit for the year is stated after charging/(crediting):
Research and development costs
-
6,167
Government grants
(17,903)
(17,903)
Depreciation of owned tangible fixed assets
1,065,841
1,018,423
Profit on disposal of tangible fixed assets
(30,795)
(83,161)
5
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
-
-
Audit of the financial statements of the company's subsidiaries
14,000
14,000
6
Employees

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

Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
Total staff
205
160
-
0
-
0

Their aggregate remuneration comprised:

Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
3,792,928
3,023,165
-
0
-
0
Social security costs
265,357
226,312
-
-
Pension costs
145,841
196,384
-
0
-
0
4,204,126
3,445,861
-
0
-
0
HAYLOFT HOLDINGS (WALES) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
7
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
29,076
19,752
Company pension contributions to money purchase schemes
67,600
123,300
96,676
143,052
The number of directors for whom retirement benefits are accruing under money purchase schemes amounted to 3 (2023 - 3).
8
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
55,159
24,934
2024
2023
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
55,159
24,934
9
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
46,884
43,209
Other interest on financial liabilities
(6,493)
(4,668)
40,391
38,541
Other finance costs:
Interest on finance leases and hire purchase contracts
1,045
145
Total finance costs
41,436
38,686
10
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
121,402
-
0
Deferred tax
Origination and reversal of timing differences
280,000
419,050
Total tax charge
401,402
419,050
HAYLOFT HOLDINGS (WALES) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
10
Taxation
(Continued)
- 23 -

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2024
2023
£
£
Profit before taxation
1,548,481
2,024,720
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 19.00%)
387,120
384,697
Tax effect of expenses that are not deductible in determining taxable profit
5,165
6,711
Tax effect of income not taxable in determining taxable profit
-
0
(12,969)
Tax effect of utilisation of tax losses not previously recognised
-
0
(179,854)
Permanent capital allowances in excess of depreciation
(172,278)
(165,362)
Profit/ Loss on disposal
(7,698)
(15,800)
Group relief
(90,086)
-
0
Balancing charge/ allowance
-
0
(17,423)
Deferred tax release
280,000
419,050
Land remediation additional deduction
(821)
-
Taxation charge
401,402
419,050
HAYLOFT HOLDINGS (WALES) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
11
Dividends
2024
2023
2024
2023
Recognised as distributions to equity holders:
Per share
Per share
Total
Total
£
£
£
£
Ordinary 'A' shares
Final paid
0.01
0.01
145,000
75,000
Ordinary 'B' shares
Final paid
0.01
0.01
17,500
17,500
Ordinary 'C' shares
Final paid
0.01
0.01
60,000
60,000
Ordinary 'D' shares
Final paid
0.01
0.01
60,000
60,000
Ordinary 'E' shares
Final paid
0.01
-
12,240
-
Ordinary 'F' shares
Final paid
0.01
-
15,003
-
Total dividends
Final dividends paid
309,743
212,500
HAYLOFT HOLDINGS (WALES) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
12
Tangible fixed assets
Group
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2024
17,662,734
4,515,254
1,452,106
273,671
23,903,765
Additions
1,716,078
647,663
210,501
80,058
2,654,300
Disposals
-
0
(108,600)
-
0
(10,500)
(119,100)
At 31 December 2024
19,378,812
5,054,317
1,662,607
343,229
26,438,965
Depreciation and impairment
At 1 January 2024
2,482,566
2,042,044
1,045,365
111,713
5,681,688
Depreciation charged in the year
387,576
434,148
208,012
36,105
1,065,841
Eliminated in respect of disposals
-
0
(55,350)
-
0
-
0
(55,350)
At 31 December 2024
2,870,142
2,420,842
1,253,377
147,818
6,692,179
Carrying amount
At 31 December 2024
16,508,670
2,633,475
409,230
195,411
19,746,786
At 31 December 2023
15,180,168
2,473,210
406,741
161,958
18,222,077
Company
Freehold land and buildings
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2024
17,662,734
4,312,904
1,452,106
273,671
23,701,415
Additions
1,716,078
562,163
210,501
80,058
2,568,800
Disposals
-
0
(44,600)
-
0
(10,500)
(55,100)
At 31 December 2024
19,378,812
4,830,467
1,662,607
343,229
26,215,115
Depreciation and impairment
At 1 January 2024
2,482,566
1,976,969
1,045,365
111,713
5,616,613
Depreciation charged in the year
387,576
411,763
208,012
36,105
1,043,456
Eliminated in respect of disposals
-
0
(36,150)
-
0
-
0
(36,150)
At 31 December 2024
2,870,142
2,352,582
1,253,377
147,818
6,623,919
Carrying amount
At 31 December 2024
16,508,670
2,477,885
409,230
195,411
19,591,196
At 31 December 2023
15,180,168
2,335,935
406,741
161,958
18,084,802
HAYLOFT HOLDINGS (WALES) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 26 -
13
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
14
-
0
-
0
6
6
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024 and 31 December 2024
6
Carrying amount
At 31 December 2024
6
At 31 December 2023
6
14
Subsidiaries

Details of the company's subsidiaries at 31 December 2024 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Folly Farm Holiday Park Limited
C/o Oystermonth House, Charter Court, Phoenix Way, Swansea Enterprise Park, SA7 9FS
Ordinary
100.00
Folly Farm Holiday Village Limited
Folly Farm, Begelly, Kilgetty, Pembrokeshire, SA68 0XA
Ordinary
100.00
Folly Farm Holidays Limited
C/o Oystermonth House, Charter Court, Phoenix Way, Swansea Enterprise Park, SA7 9FS
Ordinary
100.00
Folly Farm Leisure Limited
Folly Farm, Begelly, Kilgetty, Pembrokeshire, SA68 0XA
Ordinary
100.00
Folly Farm Limited
C/o Oystermonth House, Charter Court, Phoenix Way, Swansea Enterprise Park, SA7 9FS
Ordinary
100.00
Penguin Coast Limited
Folly Farm, Begelly, Kilgetty, Pembrokeshire, SA68 0XA
Ordinary
100.00
Pride of Pembrokeshire Limited
C/o Oystermonth House, Charter Court, Phoenix Way, Swansea Enterprise Park, SA7 9FS
Ordinary
100.00
15
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Finished goods and goods for resale
190,700
190,526
-
0
-
0
HAYLOFT HOLDINGS (WALES) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 27 -
16
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
123,480
186,015
-
0
-
0
Amounts owed by group undertakings
-
-
-
147,904
Other debtors
149,641
95,651
145,822
51,835
Prepayments and accrued income
252,389
248,041
-
0
-
0
525,510
529,707
145,822
199,739
17
Current asset investments
Group
Company
2024
2023
2024
2023
£
£
£
£
Unlisted investments
3,675
3,675
-
-
18
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans
20
50,984
181,995
-
0
-
0
Obligations under finance leases
21
28,503
26,918
-
0
-
0
Other borrowings
20
80,000
-
0
80,000
-
0
Trade creditors
342,149
509,422
-
0
-
0
Amounts owed to group undertakings
-
0
-
0
34,165
-
0
Corporation tax payable
121,419
18
-
0
-
0
Other taxation and social security
164,247
97,743
-
-
Government grants
17,903
17,903
17,903
17,903
Other creditors
434,392
464,456
-
0
-
0
1,239,597
1,298,455
132,068
17,903

Obligations under hire purchase agreements are secured by charges on individual assets to which the liabilities relate.

 

Other borrowings relate to redeemable preference shares.

 

Bank loans and overdrafts are secured by a fixed and floating charge over the assets of the group.

HAYLOFT HOLDINGS (WALES) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 28 -
19
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans and overdrafts
20
551,814
604,468
-
0
-
0
Obligations under finance leases
21
39,232
26,825
-
0
-
0
Other borrowings
20
120,000
240,000
120,000
240,000
Government grants
736,307
754,213
736,307
754,213
1,447,353
1,625,506
856,307
994,213
Amounts included above which fall due after five years are as follows:
Payable by instalments
776,654
861,740
-
-
20
Loans and overdrafts
Group
Company
2024
2023
2024
2023
£
£
£
£
Bank loans
602,798
786,463
-
0
-
0
Preference shares
200,000
240,000
200,000
240,000
802,798
1,026,463
200,000
240,000
Payable within one year
130,984
181,995
80,000
-
0
Payable after one year
671,814
844,468
120,000
240,000

Bank loans are interest bearing and are secured by a fixed and floating charge over the assets of the group.

21
Finance lease obligations
Group
Company
2024
2023
2024
2023
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
28,503
26,918
-
0
-
0
In two to five years
39,232
26,825
-
0
-
0
67,735
53,743
-
-

Obligations under hire purchase agreements are secured by charges on individual assets to which the liabilities relate.

HAYLOFT HOLDINGS (WALES) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 29 -
22
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:

Liabilities
Liabilities
2024
2023
Group
£
£
Accelerated capital allowances
1,130,000
850,000
Liabilities
Liabilities
2024
2023
Company
£
£
Accelerated capital allowances
1,130,000
850,000
Group
Company
2024
2024
Movements in the year:
£
£
Liability at 1 January 2024
850,000
850,000
Charge to profit or loss
280,000
280,000
Liability at 31 December 2024
1,130,000
1,130,000
23
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 1p each
150
150
2
2
Ordinary 'A' shares of 1p each
3
3
-
-
Ordinary 'B' shares of 1p each
150
150
2
2
Ordinary 'C' shares of 1p each
147
147
1
1
Ordinary 'D' shares of 1p each
147
147
1
1
Ordinary 'E' shares of 1p each
2
-
-
-
Ordinary 'F' shares of 1p each
2
-
-
-
601
597
6
6
Redeemable preference shares of £1 each
200,000
240,000
-
-
HAYLOFT HOLDINGS (WALES) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 30 -
24
Profit and loss reserves
Group
Company
2024
2023
2024
2023
£
£
£
£
At the beginning of the year
17,280,697
15,887,527
16,422,425
15,209,584
Profit for the year
1,147,079
1,605,670
1,505,961
1,425,341
Dividends
(309,743)
(212,500)
(309,743)
(212,500)
At the end of the year
18,118,033
17,280,697
17,618,643
16,422,425
25
Pension commitments

The Group operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund. The charge to the profit and loss account during the year in respect of such schemes was £67,600 (2023: £123,300).

26
Financial commitments, guarantees and contingent liabilities

Under the provisions of the group registrations for Value Added Tax, Hayloft Holdings (Wales) Limited and its trading subsidiary are jointly liable for the indebtedness of each other.

27
Capital commitments

Amounts contracted for but not provided in the financial statements:

Group
Company
2024
2023
2024
2023
£
£
£
£
Acquisition of tangible fixed assets
2,500,000
2,500,000
-
-
28
Directors' transactions

During the year, the directors were paid a dividend of £137,500 (2023: £137,500).

 

At the period end, the directors owed the Group £145,823 (2023: £51,835) in relation to advances provided during the period.

29
Controlling party

There is no ultimate controlling party.

HAYLOFT HOLDINGS (WALES) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 31 -
30
Cash generated from group operations
2024
2023
£
£
Profit after taxation
1,147,079
1,605,670
Adjustments for:
Taxation charged
401,402
419,050
Finance costs
41,436
38,686
Investment income
(55,159)
(24,934)
Gain on disposal of tangible fixed assets
(30,795)
(83,161)
Depreciation and impairment of tangible fixed assets
1,065,841
1,018,423
Movements in working capital:
(Increase)/decrease in stocks
(174)
44,151
Decrease/(increase) in debtors
98,184
(301,814)
Decrease in creditors
(130,833)
(781,755)
(Decrease)/increase in deferred income
(17,906)
754,213
Cash generated from operations
2,519,075
2,688,529
31
Cash generated from operations - company
2024
2023
£
£
Profit after taxation
1,505,961
1,425,341
Adjustments for:
Taxation charged
280,000
419,050
Finance costs
(6,493)
(4,668)
Investment income
(1,500,000)
(1,500,000)
Gain on disposal of tangible fixed assets
(38,095)
(83,161)
Depreciation and impairment of tangible fixed assets
1,043,456
998,188
Movements in working capital:
Decrease/(increase) in debtors
147,904
(147,903)
Increase/(decrease) in creditors
34,165
(672,728)
(Decrease)/increase in deferred income
(17,906)
754,213
Cash generated from operations
1,448,992
1,188,332
HAYLOFT HOLDINGS (WALES) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 32 -
32
Analysis of changes in net funds - group
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
2,108,679
(640,361)
1,468,318
Borrowings excluding overdrafts
(1,026,463)
223,665
(802,798)
Obligations under finance leases
(53,743)
(13,992)
(67,735)
1,028,473
(430,688)
597,785
33
Analysis of changes in net debt - company
1 January 2024
Cash flows
31 December 2024
£
£
£
Borrowings excluding overdrafts
(240,000)
40,000
(200,000)
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.100Mrs Karina EbsworthMr Christopher EbsworthMrs Janet Williamsfalse08010198bus:Consolidated2024-01-012024-12-31080101982024-01-012024-12-3108010198bus:Director12024-01-012024-12-3108010198bus:Director22024-01-012024-12-3108010198bus:Director32024-01-012024-12-3108010198bus:RegisteredOffice2024-01-012024-12-31080101982024-12-3108010198bus:Consolidated2024-12-3108010198bus:Consolidated2023-01-012023-12-31080101982023-01-012023-12-3108010198bus:Consolidated2023-12-31080101982023-12-3108010198core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3108010198core:PlantMachinerybus:Consolidated2024-12-3108010198core:FurnitureFittingsbus:Consolidated2024-12-3108010198core:MotorVehiclesbus:Consolidated2024-12-3108010198core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-3108010198core:PlantMachinerybus:Consolidated2023-12-3108010198core:FurnitureFittingsbus:Consolidated2023-12-3108010198core:MotorVehiclesbus:Consolidated2023-12-3108010198core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3108010198core:PlantMachinery2024-12-3108010198core:FurnitureFittings2024-12-3108010198core:MotorVehicles2024-12-3108010198core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3108010198core:PlantMachinery2023-12-3108010198core:FurnitureFittings2023-12-3108010198core:MotorVehicles2023-12-3108010198core:ShareCapitalbus:Consolidated2024-12-3108010198core:ShareCapitalbus:Consolidated2023-12-3108010198core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3108010198core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3108010198core:ShareCapital2024-12-3108010198core:ShareCapital2023-12-3108010198core:RetainedEarningsAccumulatedLosses2024-12-3108010198core:RetainedEarningsAccumulatedLosses2023-12-3108010198core:ShareCapitalbus:Consolidated2022-12-31080101982022-12-3108010198core:ShareCapital2022-12-3108010198core:RetainedEarningsAccumulatedLosses2022-12-3108010198bus:Consolidated2022-12-3108010198core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3108010198core:PlantMachinery2024-01-012024-12-3108010198core:FurnitureFittings2024-01-012024-12-3108010198core:MotorVehicles2024-01-012024-12-3108010198core:UKTaxbus:Consolidated2024-01-012024-12-3108010198core:UKTaxbus:Consolidated2023-01-012023-12-3108010198bus:Consolidated12024-01-012024-12-3108010198bus:Consolidated12023-01-012023-12-3108010198bus:Consolidated22024-01-012024-12-3108010198bus:Consolidated22023-01-012023-12-3108010198bus:Consolidated32024-01-012024-12-3108010198bus:Consolidated32023-01-012023-12-3108010198core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-3108010198core:PlantMachinerybus:Consolidated2023-12-3108010198core:FurnitureFittingsbus:Consolidated2023-12-3108010198core:MotorVehiclesbus:Consolidated2023-12-3108010198bus:Consolidated2023-12-3108010198core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3108010198core:PlantMachinery2023-12-3108010198core:FurnitureFittings2023-12-3108010198core:MotorVehicles2023-12-31080101982023-12-3108010198core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-01-012024-12-3108010198core:PlantMachinerybus:Consolidated2024-01-012024-12-3108010198core:FurnitureFittingsbus:Consolidated2024-01-012024-12-3108010198core:MotorVehiclesbus:Consolidated2024-01-012024-12-3108010198core:Subsidiary12024-01-012024-12-3108010198core:Subsidiary22024-01-012024-12-3108010198core:Subsidiary32024-01-012024-12-3108010198core:Subsidiary42024-01-012024-12-3108010198core:Subsidiary52024-01-012024-12-3108010198core:Subsidiary62024-01-012024-12-3108010198core:Subsidiary72024-01-012024-12-3108010198core:Subsidiary112024-01-012024-12-3108010198core:Subsidiary222024-01-012024-12-3108010198core:Subsidiary332024-01-012024-12-3108010198core:Subsidiary442024-01-012024-12-3108010198core:Subsidiary552024-01-012024-12-3108010198core:Subsidiary662024-01-012024-12-3108010198core:Subsidiary772024-01-012024-12-3108010198core:CurrentFinancialInstruments2024-12-3108010198core:CurrentFinancialInstruments2023-12-3108010198core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3108010198core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3108010198core:WithinOneYearbus:Consolidated2024-12-3108010198core:WithinOneYearbus:Consolidated2023-12-3108010198core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3108010198core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3108010198core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3108010198core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-12-3108010198core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3108010198core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3108010198core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3108010198core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-3108010198core:Non-currentFinancialInstruments2024-12-3108010198core:Non-currentFinancialInstruments2023-12-3108010198core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3108010198core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3108010198core:WithinOneYear2024-12-3108010198core:WithinOneYear2023-12-3108010198core:BetweenTwoFiveYearsbus:Consolidated2024-12-3108010198core:BetweenTwoFiveYearsbus:Consolidated2023-12-3108010198core:BetweenTwoFiveYears2024-12-3108010198core:BetweenTwoFiveYears2023-12-3108010198bus:PrivateLimitedCompanyLtd2024-01-012024-12-3108010198bus:FRS1022024-01-012024-12-3108010198bus:Audited2024-01-012024-12-3108010198bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3108010198bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP