Company registration number 10930310 (England and Wales)
AGRI-LINC HOLDINGS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
AGRI-LINC HOLDINGS LIMITED
COMPANY INFORMATION
Directors
Mr R A Martin
Mr B Whyles
Mr J Whyles
Mrs R Martin
(Appointed 1 July 2025)
Mr B H Whyles
(Appointed 1 July 2025)
Mr D G Whyles
(Appointed 1 July 2025)
Mrs M Whyles
(Appointed 1 July 2025)
Mrs N L Whyles
(Appointed 1 July 2025)
Company number
10930310
Registered office
Randalls Farm Scottlethorpe Road
Edenham
Bourne
PE10 OLN
Auditor
Benee Consulting Limited
48 Durrell Drive
Rugby
Warwickshire
CV22 7GW
Accountants
Oldfield Advisory LLP
1120 Elliott Court
Herald Avenue
Coventry Business Park
Coventry
England
CV5 6UB
AGRI-LINC HOLDINGS LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Directors' responsibilities statement
5
Independent auditor's report
6 - 8
Profit and loss account
9
Group statement of comprehensive income
10
Group balance sheet
11 - 12
Company balance sheet
13
Group statement of changes in equity
14
Company statement of changes in equity
15
Group statement of cash flows
16
Notes to the financial statements
17 - 37
AGRI-LINC HOLDINGS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Principal activities
The principal activity of the group continued to be that of a supplier of new and used agricultural machinery and associated parts and equipment.
Strategy, business model and future developments
Agri-Linc Holdings Limited continues to operate as the holdings company for the trading company, Agri-Linc Ltd a globally recognised supplier of new and used agricultural machinery and associated wearing parts. The company remains headquartered at Randalls Farm, near Bourne, Lincolnshire—a site with longstanding ties to the Whyles family since 1924. In 2019, the company expanded through the acquisition of the agricultural parts division of J Brock & Sons, with operations continuing at the Thaxted site in Essex.
At the end of 2019, the acquisition of Moore Unidrill Manufacturing Ltd was also completed. Moore Unidrill being a complementary addition to the Agri-Linc Holdings group, with it’s origins based in another strong agriculture back family, the Moore family, Agri-Linc Holdings are pleased to continue the tradition that Sam Moore Senior began back in 1974.
The company’s strategic focus remains on supporting the agricultural sector through sustainable growth and innovation. Progress continued in 2024 on the development of a new, purpose-built head office in Carlby, with exploratory works completed during the year.
In 2024, Agri-Linc acquired the UK branch of Hustler Equipment, securing exclusive distribution rights for the Hustler Livestock range across the UK. This acquisition has broadened the company’s market reach and strengthened its product portfolio.
Additionally, the group acquired the former Jewson warehouse and trade counter in Bourne town centre. This facility will support future expansion in both storage and office capacity. The workforce grew by six during the year, with all new hires sourced locally, reflecting the company’s commitment to supporting the regional economy.
The year also marked a generational milestone, with the fifth generation of the Whyles family joining the shareholder group. While Agri-Linc maintains a global outlook, it continues to uphold its family-oriented culture and core values of trust, a growth mindset, and community support.
Recognising the importance of inventory management, the company invested in a new inventory management system to enhance forecasting accuracy and support seasonal demand planning.
Leadership development remains a strategic priority. Directors and senior management continue to engage in coaching and leadership programmes to strengthen organisational capability.
In 2023, the company engaged sales and growth strategist Roy Newey, whose guidance supported the launch of the “20 x 28” strategic plan, introduced at the inaugural team day in early 2024.
In December 2024, Agri-Linc hosted a successful customer and supplier event at Randalls Farm, showcasing its product range and reinforcing key relationships.
Review of the business
AGRI-LINC HOLDINGS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Principal risks and uncertainties
Agri-Linc faces several operational risks:
Key performance indicators
The company monitors performance through the following KPIs:
Sales Targets: Tracked daily, weekly, and monthly.
Customer Interactions: Measured through engagement frequency.
Service Accuracy: Target error rate below 0.5% in order fulfilment.
Product Innovation: 20 new or improved products weekly.
Productivity: Targeting a fourfold productivity factor.
Inventory Turns: Aiming to reduce inventory days to 92.
These KPIs are regularly reviewed to ensure alignment with strategic objectives.
Closing statement
Despite ongoing sector challenges, the UK agricultural industry remains a vital contributor to the national economy, generating £127 billion and employing approximately 4.25 million people. Agri-Linc is well-positioned to grow its market share through a robust business model, strategic investments, and a steadfast commitment to its customers and community.
Mr B Whyles
Director
23 September 2025
AGRI-LINC HOLDINGS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Results and dividends
The results for the year are set out on page 9.
Ordinary dividends were paid amounting to £712,000. The directors do not recommend payment of a further dividend.
Principal activities
Details of the group's principal activities are provided in the Strategic Report.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mr R A Martin
Mr B Whyles
Mr J Whyles
Mr M G Whyles
(Resigned 1 July 2025)
Mrs R Martin
(Appointed 1 July 2025)
Mr B H Whyles
(Appointed 1 July 2025)
Mr D G Whyles
(Appointed 1 July 2025)
Mrs M Whyles
(Appointed 1 July 2025)
Mrs N L Whyles
(Appointed 1 July 2025)
Financial instruments
The group manages its cash and borrowing requirements in order to maximise interest income and minimise interest expense, whilst ensuring the group has sufficient liquid resources to meet the operating needs of the business.
Investments of cash surpluses, borrowings and derivative instruments are made through banks and companies which must fulfil credit rating criteria approved by the Board.
All customers who wish to trade on credit terms are subject to credit verification procedures. Trade debtors are monitored on an ongoing basis and provision is made for doubtful debts where necessary.
Post reporting date events
On the 30 June 2025, the company made a distribution in specie of its shareholding in its subsidiary Moore Unidrill Manufacturing Ltd to Moore Unidrill Holdings Ltd. The shareholders of Agri-Linc Holdings Limited, at the date of the distribution, were issued with shares in Moore Unidrill Holdings Ltd in proportion to their shareholding in Agri-Linc Holdings Limited. Moore Unidrill Manufacturing Ltd had net assets of £1,122,872 at 31 Decembers 2024, and its profit for the year ended 31 December 2024 was £408,912.
Future developments
Details of future developments are given in the Strategic Report.
Auditor
The auditor, Benee Consulting Limited, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
AGRI-LINC HOLDINGS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
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.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
On behalf of the board
Mr B Whyles
Director
23 September 2025
AGRI-LINC HOLDINGS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
AGRI-LINC HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF AGRI-LINC HOLDINGS LIMITED
- 6 -
Opinion
We have audited the financial statements of Agri-Linc Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the group profit and loss account, the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the group's and the parent company's affairs as at 31 December 2024 and of the group's profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
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.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
The information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
The strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
AGRI-LINC HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF AGRI-LINC HOLDINGS 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:
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, 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.
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.
Extent to which the audit was considered capable of detecting irregularities, including fraud
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.
We obtain and update our understanding of the entity, its activities, its control environment, and likely future developments, including in relation to the legal and regulatory framework applicable and how the entity is complying with that framework. Based on this understanding, we identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. This includes consideration of the risk of acts by the entity that were contrary to applicable laws and regulations, including fraud.
AGRI-LINC HOLDINGS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF AGRI-LINC HOLDINGS LIMITED
- 8 -
In response to the risk of irregularities and non-compliance with laws and regulations, including fraud, we designed procedures which included:
Enquiry of management and those charged with governance around actual and potential litigation and claims as well as actual, suspected and alleged fraud;
Reviewing minutes of meetings of those charged with governance;
Assessing the extent of compliance with the laws and regulations considered to have a direct material effect on the financial statements or the operations of the company through enquiry and inspection;
Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations;
Performing audit work over the risk of management bias and override of controls, including testing of
journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for indicators of potential bias.
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 of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
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 an auditor’s report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Sarah Flint BSc FCA (Senior Statutory Auditor)
For and on behalf of Benee Consulting Limited, Statutory Auditor
48 Durrell Drive
Rugby
Warwickshire
CV22 7GW
23 September 2025
AGRI-LINC HOLDINGS LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
as restated
Notes
£
£
Turnover
3
22,874,836
20,301,361
Cost of sales
(17,858,974)
(16,294,453)
Gross profit
5,015,862
4,006,908
Distribution costs
(769,117)
(648,574)
Administrative expenses
(2,733,312)
(2,587,036)
Other operating income
-
11,814
Operating profit
4
1,513,433
783,112
Interest receivable and similar income
8
8,276
2,122
Interest payable and similar expenses
9
(81,876)
(31,414)
Profit before taxation
1,439,833
753,820
Tax on profit
10
(378,719)
(224,182)
Profit for the financial year
25
1,061,114
529,638
Profit for the financial year is all attributable to the owners of the parent company.
AGRI-LINC HOLDINGS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
2024
2023
as restated
£
£
Profit for the year
1,061,114
529,638
Other comprehensive income
-
-
Cash flow hedges gain arising in the year
Total comprehensive income for the year
1,061,114
529,638
Total comprehensive income for the year is all attributable to the owners of the parent company.
AGRI-LINC HOLDINGS LIMITED
GROUP BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 11 -
2024
2023
Notes
£
£
£
£
Fixed assets
Goodwill
12
64,167
77,167
Other intangible assets
12
94,008
50,719
Total intangible assets
158,175
127,886
Tangible assets
13
2,600,293
1,536,193
2,758,468
1,664,079
Current assets
Stocks
16
5,304,697
5,184,602
Debtors
17
2,105,694
945,925
Cash at bank and in hand
126,743
428,876
7,537,134
6,559,403
Creditors: amounts falling due within one year
18
(5,405,666)
(3,858,415)
Net current assets
2,131,468
2,700,988
Total assets less current liabilities
4,889,936
4,365,067
Creditors: amounts falling due after more than one year
19
(226,948)
(63,091)
Provisions for liabilities
Deferred tax liability
22
102,189
90,291
(102,189)
(90,291)
Net assets
4,560,799
4,211,685
Capital and reserves
Called up share capital
24
2,100
2,100
Profit and loss reserves
25
3,458,699
3,109,585
Equity attributable to owners of the parent company
3,460,799
3,111,685
Non-controlling interests
1,100,000
1,100,000
Total equity
4,560,799
4,211,685
AGRI-LINC HOLDINGS LIMITED
GROUP BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2024
31 December 2024
- 12 -
These financial statements have been prepared in accordance with the provisions relating to medium-sized groups.
The financial statements were approved by the board of directors and authorised for issue on 23 September 2025 and are signed on its behalf by:
23 September 2025
Mr B Whyles
Director
Company registration number 10930310 (England and Wales)
AGRI-LINC HOLDINGS LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 13 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
13
2,016,893
1,003,201
Investments
14
1,300
1,300
2,018,193
1,004,501
Current assets
Debtors
17
72,306
50,201
Cash at bank and in hand
33,508
279,096
105,814
329,297
Creditors: amounts falling due within one year
18
(1,962,452)
(968,094)
Net current liabilities
(1,856,638)
(638,797)
Net assets
161,555
365,704
Capital and reserves
Called up share capital
24
2,100
2,100
Profit and loss reserves
25
159,455
363,604
Total equity
161,555
365,704
As permitted by section 408 of the Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £507,851 (2023 - £506,975 profit).
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved by the board of directors and authorised for issue on 23 September 2025 and are signed on its behalf by:
23 September 2025
Mr B Whyles
Director
Company registration number 10930310 (England and Wales)
AGRI-LINC HOLDINGS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
Share capital
Profit and loss reserves
Total controlling interest
Non-controlling interest
Total
Notes
£
£
£
£
£
Balance at 1 January 2023
2,100
3,160,747
3,162,847
1,100,000
4,262,847
Year ended 31 December 2023:
Profit and total comprehensive income
-
529,638
529,638
-
529,638
Dividends
11
-
(580,800)
(580,800)
-
(580,800)
Balance at 31 December 2023
2,100
3,109,585
3,111,685
1,100,000
4,211,685
Year ended 31 December 2024:
Profit and total comprehensive income
-
1,061,114
1,061,114
-
1,061,114
Dividends
11
-
(712,000)
(712,000)
-
(712,000)
Balance at 31 December 2024
2,100
3,458,699
3,460,799
1,100,000
4,560,799
AGRI-LINC HOLDINGS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2023
2,100
437,129
439,229
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
506,975
506,975
Dividends
11
-
(580,500)
(580,500)
Balance at 31 December 2023
2,100
363,604
365,704
Year ended 31 December 2024:
Profit and total comprehensive income
-
507,851
507,851
Dividends
11
-
(712,000)
(712,000)
Balance at 31 December 2024
2,100
159,455
161,555
AGRI-LINC HOLDINGS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
31
1,521,578
1,568,860
Income taxes paid
(209,759)
(430,906)
Net cash inflow from operating activities
1,311,819
1,137,954
Investing activities
Purchase of intangible assets
(50,702)
(52,468)
Purchase of tangible fixed assets
(1,137,000)
(159,202)
Proceeds from disposal of tangible fixed assets
40,842
21,950
Interest received
8,276
2,122
Net cash used in investing activities
(1,138,584)
(187,598)
Financing activities
Proceeds from borrowings
1,020,000
-
Repayment of borrowings
(646,062)
(667,586)
Payment of finance leases obligations
(55,430)
30,349
Interest paid
(81,876)
(31,414)
Dividends paid to equity shareholders
(712,000)
(580,800)
Net cash used in financing activities
(475,368)
(1,249,451)
Net decrease in cash and cash equivalents
(302,133)
(299,095)
Cash and cash equivalents at beginning of year
428,876
727,971
Cash and cash equivalents at end of year
126,743
428,876
AGRI-LINC HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
1
Accounting policies
Company information
Agri-Linc Holdings Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is .
The group consists of Agri-Linc Holdings Limited and all of its subsidiaries.
The principal activity of the group continued to be that of a supplier of new and used agricultural machinery and associated parts and equipment.
1.1
Basis of preparation
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
The company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements:
the requirements of Section 7 Statement of Cash Flows;
the requirements of Section 3 Financial Statement Presentation paragraph 3.17 (d);
the requirements of Section 33 Related Party Disclosures paragraph 33.7.
1.2
Business combinations
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
AGRI-LINC HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Agri-Linc Holdings Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.
All financial statements are made up to 31 December 2024. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.
Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.
Investments in joint ventures and associates are carried in the group balance sheet at cost plus post-acquisition changes in the group’s share of the net assets of the entity, less any impairment in value. The carrying values of investments in joint ventures and associates include acquired goodwill.
If the group’s share of losses in a joint venture or associate equals or exceeds its investment in the joint venture or associate, the group does not recognise further losses unless it has incurred obligations to do so or has made payments on behalf of the joint venture or associate.
Unrealised gains arising from transactions with joint ventures and associates are eliminated to the extent of the group’s interest in the entity.
Subsidiary guarantee
The company, Agri-Linc Holdings Limited, with registered office Randalls Farm Scottlethorpe Road, Edenham, Bourne, England, PE10 0LN, United Kingdom shall fully guarantee for all the liabilities of one subsidiary company:
Moore Unidrill Manufacturing Limited with registered office Randalls Farm, Scottlethorpe Road, Edenham, Bourne, England, PE10 0LN, United Kingdom, company number 12311695.
The subsidiary Moore Unidrill Manufacturing Limited is therefore exempt from audit obligations in accordance with section 479A of the Companies Act.
1.4
Going concern
At the time of approving the financial statements, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
AGRI-LINC HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 19 -
1.5
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.
Other income
Interest income is recognised in profit or loss using the effective interest method.
1.6
Research and development expenditure
Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.
1.7
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
1.8
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
AGRI-LINC HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 20 -
Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Software
10% straight line
Patents & licences
10% straight line
1.9
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
Property improvements
15% on reducing balance
Plant and equipment
15% on reducing balance
Motor vehicles
25% on reducing balance
Freehold land is not depreciated.
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.
1.10
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.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Investments in associates are initially recognised at the transaction price (including transaction costs) and are subsequently adjusted to reflect the group’s share of the profit or loss, other comprehensive income and equity of the associate using the equity method. Any difference between the cost of acquisition and the share of the fair value of the net identifiable assets of the associate on acquisition is recognised as goodwill. Any unamortised balance of goodwill is included in the carrying value of the investment in associates.
Losses in excess of the carrying amount of an investment in an associate are recorded as a provision only when the company has incurred legal or constructive obligations or has made payments on behalf of the associate.
In the parent company financial statements, investments in associates are accounted for at cost less impairment.
AGRI-LINC HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 21 -
Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
1.11
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.12
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.
1.13
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
AGRI-LINC HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 22 -
1.14
Financial instruments
The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Impairment of financial assets
Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.
AGRI-LINC HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 23 -
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1.15
Equity instruments
Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.
1.16
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
AGRI-LINC HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 24 -
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.
1.17
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.18
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.19
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.
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.
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.
1.20
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
AGRI-LINC HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 25 -
1.21
No provision is recognised in the financial statements in relation to the warranty provided to its customers. This is due to the warranty cost being immaterial to the group as the majority of new machines and parts are supplied with Original Equipment Manufacturer (OEM) warranty and no warranty is provided on used machines and parts. The sale of used machinery is sold as seen with no contractual warranty.
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.
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
The group depreciates tangible assets over their estimated useful lives. The estimation of the useful lives of the assets is based on historical performance as well as expectations about future use and therefore requires estimates and assumptions to be applied by management. The actual lives of these assets can vary depending on a variety of factors, including technological innovation, product life cycles and maintenance programmes.
Judgement is applied by management when determining the residual values for plant, machinery and equipment. When determining the residual value, management aim to assess the amount that the group would currently obtain for the disposal of the asset, if it were already of the condition expected at the end of its useful economic life. Where possible this is done with reference to external market prices.
3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
21,483,353
20,301,361
Rest of the World
1,391,483
-
22,874,836
20,301,361
2024
2023
£
£
Other revenue
Interest income
8,276
2,122
The whole of the turnover is attributable to the principal activities of the company. All turnover arose within the United Kingdom during 2023.
AGRI-LINC HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 26 -
4
Operating profit
2024
2023
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange losses
3,354
13,872
Research and development costs
21,495
50,210
Fees payable to the group's auditor for the audit of the group's financial statements
4,500
4,500
Depreciation of owned tangible fixed assets
110,258
102,023
Depreciation of tangible fixed assets held under finance leases
24,980
9,030
Profit on disposal of tangible fixed assets
(13,438)
(18,161)
Amortisation of intangible assets
20,413
14,749
Operating lease charges
60,023
42,452
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
4,500
4,500
Audit of the financial statements of the company's subsidiaries
15,000
25,000
19,500
29,500
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
50
47
6
4
Their aggregate remuneration comprised:
Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
2,124,531
1,928,926
Social security costs
102,457
116,802
-
-
Pension costs
6,581
8,655
2,233,569
2,054,383
AGRI-LINC HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 27 -
7
Directors' remuneration
2024
2023
£
£
No directors received remuneration from the entity during the year (2023: £Nil).
8
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
2,802
2,122
Other interest income
5,474
-
Total income
8,276
2,122
9
Interest payable and similar expenses
2024
2023
£
£
Other interest on financial liabilities
76,641
24,537
Interest on finance leases and hire purchase contracts
5,235
3,055
Other interest - on overdue tax
-
3,822
Total finance costs
81,876
31,414
10
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
366,371
163,801
Adjustments in respect of prior periods
450
(6,482)
Total current tax
366,821
157,319
Deferred tax
Origination and reversal of timing differences
11,898
66,863
Total tax charge
378,719
224,182
AGRI-LINC HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
10
Taxation
(Continued)
- 28 -
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
1,439,833
753,820
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.50%)
359,958
177,148
Tax effect of expenses that are not deductible in determining taxable profit
31,654
17,932
Unutilised tax losses carried forward
473
Effect of change in corporation tax rate
-
143
Permanent capital allowances in excess of depreciation
(14,767)
(15,311)
Other permanent differences
337
(16,584)
Under/(over) provided in prior years
450
(6,482)
Tax relief in respect of gift aid
(10,811)
-
Origination and reversal of timing differences
11,898
66,863
Taxation charge
378,719
224,182
Deferred tax of £102,189 is expected to reverse in the next year as accelerated capital allowances reduce (see note 22).
Factors that may affect future tax charges
The company expects capital allowances to be broadly in line with the depreciation charged in the financial statements in future years. As a result, no significant timing differences are anticipated from fixed assets expenditure that would materially affect taxable profits.
11
Dividends
2024
2023
Recognised as distributions to equity holders:
£
£
Interim paid
712,000
580,800
AGRI-LINC HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 29 -
12
Intangible fixed assets
Group
Goodwill
Software
Patents & licences
Total
£
£
£
£
Cost
At 1 January 2024
130,000
52,468
182,468
Additions
44,702
6,000
50,702
At 31 December 2024
130,000
97,170
6,000
233,170
Amortisation and impairment
At 1 January 2024
52,833
1,749
54,582
Amortisation charged for the year
13,000
7,011
402
20,413
At 31 December 2024
65,833
8,760
402
74,995
Carrying amount
At 31 December 2024
64,167
88,410
5,598
158,175
At 31 December 2023
77,167
50,719
127,886
The company had no intangible fixed assets at 31 December 2024 or 31 December 2023.
13
Tangible fixed assets
Group
Freehold land and buildings
Property improvements
Plant and equipment
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2024
1,044,977
81,791
717,524
156,231
2,000,523
Additions
1,044,022
73,481
109,239
1,226,742
Disposals
(82,577)
(82,577)
At 31 December 2024
2,088,999
81,791
708,428
265,470
3,144,688
Depreciation and impairment
At 1 January 2024
41,776
14,809
315,895
91,850
464,330
Depreciation charged in the year
30,330
10,047
61,332
33,529
135,238
Eliminated in respect of disposals
(55,173)
(55,173)
At 31 December 2024
72,106
24,856
322,054
125,379
544,395
Carrying amount
At 31 December 2024
2,016,893
56,935
386,374
140,091
2,600,293
At 31 December 2023
1,003,201
66,982
401,629
64,381
1,536,193
AGRI-LINC HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
13
Tangible fixed assets
(Continued)
- 30 -
Company
Freehold land and buildings
£
Cost
At 1 January 2024
1,044,977
Additions
1,044,022
At 31 December 2024
2,088,999
Depreciation and impairment
At 1 January 2024
41,776
Depreciation charged in the year
30,330
At 31 December 2024
72,106
Carrying amount
At 31 December 2024
2,016,893
At 31 December 2023
1,003,201
The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.
Group
Company
2024
2023
2024
2023
£
£
£
£
Plant and equipment
38,250
53,555
Motor vehicles
81,173
16,533
119,423
70,088
-
-
14
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
15
1,300
1,300
AGRI-LINC HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
14
Fixed asset investments
(Continued)
- 31 -
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024 and 31 December 2024
1,300
Carrying amount
At 31 December 2024
1,300
At 31 December 2023
1,300
15
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
Agri-Linc Limited
Randalls Farm Scottlethorpe Road, Edenham, Bourne, PE10 0LN
Ordinary
100.00
Moore Unidrill Manufacturing Limited
Randalls Farm Scottlethorpe Road, Edenham, Bourne, PE10 0LN
Ordinary
100.00
The aggregate capital and reserves and the result for the year of the subsidiaries noted above was as follows:
Name of undertaking
Capital and Reserves
Profit/(Loss)
£
£
Agri-Linc Limited
3,277,472
756,351
Moore Unidrill Manufacturing Limited
1,122,872
408,912
16
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Work in progress
6,500
6,500
-
-
Finished goods and goods for resale
5,298,197
5,178,102
5,304,697
5,184,602
-
-
The difference between purchase price or production cost of stocks and their replacement cost is not material.
The amount of inventories recognised as an expense during the year was £15,452,604 (2023: £14,102,198).
AGRI-LINC HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 32 -
17
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
1,408,772
533,346
6,099
Unpaid share capital
2,100
2,100
2,100
2,100
Other debtors
57,763
156,497
3,679
1,497
Prepayments and accrued income
637,059
253,982
60,428
46,604
2,105,694
945,925
72,306
50,201
18
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Obligations under finance leases
21
42,065
24,055
Other borrowings
20
845,677
619,294
Trade creditors
3,364,978
1,927,382
25,294
1,559
Amounts owed to group undertakings
1,613,408
628,460
Corporation tax payable
200,421
43,359
Other taxation and social security
198,501
147,505
-
-
Other creditors
358,706
449,296
318,600
325,000
Accruals and deferred income
395,318
647,524
5,150
13,075
5,405,666
3,858,415
1,962,452
968,094
Information on the company's borrowings are provided in the loans and overdrafts note below (see note 20).
Amounts owed to group undertakings are unsecured, interest free and repayable on demand.
Obligations under finance leases and hire purchase contracts of £42,065 (2023: £24,055), are secured against the assets to which they relate.
19
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Obligations under finance leases
21
35,073
18,771
Other borrowings
20
191,875
44,320
226,948
63,091
-
-
Information on the company's borrowings are provided in the loans and overdrafts note below (see note 20).
Obligations under finance leases and hire purchase contracts of £35,073 (2023: £18,771), are secured against the assets to which they relate.
AGRI-LINC HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 33 -
20
Loans and overdrafts
Group
Company
2024
2023
2024
2023
£
£
£
£
Other loans
1,037,552
663,614
Payable within one year
845,677
619,294
Payable after one year
191,875
44,320
Other loans includes the following arrangements:
A stocking plan loan with a balance of £590,993 (2023: £443,330). This balance is secured against assets held within the company and is repayable within 28 days if demanded.
A loan from an unrelated company with a balance of £68,684 (2023: £Nil). Interest is payable at a rate of 8.5% per annum. The loan is unsecured and repayable within 3 months if demanded.
Cash advances received from a payment service provider with a balance of £140,570 (2023: £Nil). The advances are interest free, but a a fixed fee is charged dependant on the amount of the advances made, and for 2024 this varied from 5% to 8.7%. The advances are secured against future receivables of the company. Repayments are variable and made by deduction from sales receipts processed by the payment service provider, with the minimum amount being 5-10% of the initial advances every 90 days.
A loan from a peer-to-peer lending platform with a balance of £237,305 (2023: £Nil). The amount falling due after more than one year is £191,875. Interest is payable at a rate of 10.75% per annum. The loan is repayable in monthly instalments over five years.
21
Finance lease obligations
Group
Company
2024
2023
2024
2023
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
42,065
24,055
In two to five years
35,073
18,771
77,138
42,826
-
-
Finance lease payments represent rentals payable by the company for certain items of plant and machinery. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
AGRI-LINC HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 34 -
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
102,189
90,291
The company has no deferred tax assets or liabilities.
Group
Company
2024
2024
Movements in the year:
£
£
Liability at 1 January 2024
90,291
-
Charge to profit or loss
11,898
-
Liability at 31 December 2024
102,189
-
The deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.
23
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
6,581
8,655
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.
Contributions totalling £2,954 (2023: £2,701) were payable to the fund at the reporting date and are included in other creditors.
24
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and not fully paid
Ordinary shares of £1 each
2,100
2,100
2,100
2,100
The company has multiple classes of ordinary shares in issue. Each ordinary share has equal voting and distribution rights, including repayment of capital in the event of winding up.
AGRI-LINC HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 35 -
25
Reserves
Profit and loss reserves
The profit and loss account represents cumulative profits or losses net of dividends paid and other adjustments.
Non-controlling interests
Non controlling interests in the consolidated balance sheet relates to preference shares owned by the shareholders of the group but in a personal capacity directly in their own names.
26
Prior period adjustment
The financial statements for the year ended 31 December 2023 mistakenly recognised certain sales in the profit and loss account as revenue derived from acting as an agent. On review, this revenue meets the FRS 102 revenue recognition criteria as revenue derived from acting as principal. The comparatives to these financial statements have therefore been restated to show these revenues inline with principal revenue treatment in accordance with FRS 102. As a result both revenue and cost of sales have increased by £1,575,624. The adjustment has no effect on the prior years reported profit, or the net assets as at 31 December 2023.
27
Operating lease commitments
Lessee
At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
Group
Company
2024
2023
2024
2023
£
£
£
£
Within one year
9,289
93,990
-
-
Between two and five years
12,695
-
-
-
21,984
93,990
-
-
28
Events after the reporting date
On the 30 June 2025, the company made a distribution in specie of its shareholding in its subsidiary Moore Unidrill Manufacturing Ltd to Moore Unidrill Holdings Ltd. The shareholders of Agri-Linc Holdings Limited, at the date of the distribution, were issued with shares in Moore Unidrill Holdings Ltd in proportion to their shareholding in Agri-Linc Holdings Limited. Moore Unidrill Manufacturing Ltd had net assets of £1,122,872 at 31 Decembers 2024, and its profit for the year ended 31 December 2024 was £408,912.
29
Related party transactions
AGRI-LINC HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
29
Related party transactions
(Continued)
- 36 -
The company has taken advantage of the exemption contained in FRS 102 section 33.1A not to disclose transactions or balances with wholly owned entities which form part of the group.
Included within other creditors falling due within one year are loans from directors totalling £16,583 (2023: £16,619). The loans are unsecured, interest free and repayable on demand.
Included within other debtors is a balance due from Agri-Linc, a partnership, of which directors and shareholders of Agri-Linc Holdings Limited are partners, totalling £44,584 (2023: £20,799). This amount is interest free and repayable on demand.
Included within other creditors is a balance due to Agri-Linc, a partnership, of which directors and shareholders of Agri-Linc Holdings Limited are partners, totalling £318,600 (2023: £325,000). This amount is interest free and repayable on demand.
During the year dividends of £712,000 (2023: £580,800) were paid to the directors.
30
Controlling party
The ultimate controlling party is the board of directors of Agri-Linc Holdings Ltd.
31
Cash generated from group operations
2024
2023
£
£
Profit after taxation
1,061,114
529,638
Adjustments for:
Taxation charged
378,719
224,182
Finance costs
81,876
31,414
Investment income
(8,276)
(2,122)
Gain on disposal of tangible fixed assets
(13,438)
(18,161)
Amortisation and impairment of intangible assets
20,413
14,749
Depreciation and impairment of tangible fixed assets
135,238
111,053
Movements in working capital:
(Increase)/decrease in stocks
(120,095)
1,172,537
Increase in debtors
(1,159,769)
(3,765)
Increase/(decrease) in creditors
1,145,796
(490,665)
Cash generated from operations
1,521,578
1,568,860
AGRI-LINC HOLDINGS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 37 -
32
Analysis of changes in net debt - group
1 January 2024
Cash flows
New finance leases
31 December 2024
£
£
£
£
Cash at bank and in hand
428,876
(302,133)
-
126,743
Borrowings excluding overdrafts
(663,614)
(373,938)
-
(1,037,552)
Obligations under finance leases
(42,826)
55,430
(89,742)
(77,138)
(277,564)
(620,641)
(89,742)
(987,947)
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.200Mr R A MartinMr B WhylesMr J WhylesMr M G WhylesMrs R MartinMr B H WhylesMr D G WhylesMrs M WhylesMrs N L Whylesfalse10930310bus:Consolidated2024-01-012024-12-31109303102024-01-012024-12-3110930310bus:Director12024-01-012024-12-3110930310bus:Director22024-01-012024-12-3110930310bus:Director32024-01-012024-12-3110930310bus:Director52024-01-012024-12-3110930310bus:Director62024-01-012024-12-3110930310bus:Director72024-01-012024-12-3110930310bus:Director82024-01-012024-12-3110930310bus:Director92024-01-012024-12-3110930310bus:Director42024-01-012024-12-3110930310bus:RegisteredOffice2024-01-012024-12-31109303102024-12-3110930310bus:Consolidated2024-12-3110930310bus:Consolidated2023-01-012023-12-31109303102023-01-012023-12-3110930310core:Goodwillbus:Consolidated2024-12-3110930310core:Goodwillbus:Consolidated2023-12-3110930310core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2024-12-3110930310core:IntangibleAssetsOtherThanGoodwillbus:Consolidated2023-12-3110930310bus:Consolidated2023-12-3110930310core:ComputerSoftwarebus:Consolidated2024-12-3110930310core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2024-12-3110930310core:ComputerSoftwarebus:Consolidated2023-12-3110930310core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2023-12-31109303102023-12-3110930310core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3110930310core:LeaseholdImprovementsbus:Consolidated2024-12-3110930310core:PlantMachinerybus:Consolidated2024-12-3110930310core:MotorVehiclesbus:Consolidated2024-12-3110930310core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-3110930310core:LeaseholdImprovementsbus:Consolidated2023-12-3110930310core:PlantMachinerybus:Consolidated2023-12-3110930310core:MotorVehiclesbus:Consolidated2023-12-3110930310core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3110930310core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3110930310core:ShareCapitalbus:Consolidated2024-12-3110930310core:ShareCapitalbus:Consolidated2023-12-3110930310core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3110930310core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3110930310core:Non-controllingInterestsbus:Consolidated2024-12-3110930310core:Non-controllingInterestsbus:Consolidated2023-12-3110930310core:ShareCapital2024-12-3110930310core:ShareCapital2023-12-3110930310core:RetainedEarningsAccumulatedLosses2024-12-3110930310core:RetainedEarningsAccumulatedLosses2023-12-3110930310core:ShareCapitalbus:Consolidated2022-12-3110930310bus:Consolidated2022-12-3110930310core:Non-controllingInterests2022-12-3110930310core:ShareCapital2022-12-3110930310core:RetainedEarningsAccumulatedLosses2022-12-3110930310core:ForeignCurrencyTranslationReserve2024-12-3110930310core:ForeignCurrencyTranslationReserve2023-12-3110930310core:ShareCapitalOrdinaryShares2024-12-3110930310core:ShareCapitalOrdinaryShares2023-12-31109303102023-12-3110930310core:Goodwill2024-01-012024-12-3110930310core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3110930310core:ComputerSoftware2024-01-012024-12-3110930310core:PatentsTrademarksLicencesConcessionsSimilar2024-01-012024-12-3110930310core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3110930310core:LeaseholdImprovements2024-01-012024-12-3110930310core:PlantMachinery2024-01-012024-12-3110930310core:MotorVehicles2024-01-012024-12-3110930310core:UKTaxbus:Consolidated2024-01-012024-12-3110930310core:UKTaxbus:Consolidated2023-01-012023-12-3110930310bus:Consolidated12024-01-012024-12-3110930310bus:Consolidated12023-01-012023-12-3110930310bus:Consolidated22024-01-012024-12-3110930310bus:Consolidated22023-01-012023-12-3110930310bus:Consolidated32024-01-012024-12-3110930310bus:Consolidated32023-01-012023-12-3110930310core:Goodwillbus:Consolidated2023-12-3110930310core:ComputerSoftwarebus:Consolidated2023-12-3110930310core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2023-12-3110930310bus:Consolidated2023-12-3110930310core:Goodwillcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3110930310core:ComputerSoftwarecore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3110930310core:PatentsTrademarksLicencesConcessionsSimilarcore:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3110930310core:ExternallyAcquiredIntangibleAssetsbus:Consolidated2024-01-012024-12-3110930310core:Goodwillbus:Consolidated2024-01-012024-12-3110930310core:ComputerSoftwarebus:Consolidated2024-01-012024-12-3110930310core:PatentsTrademarksLicencesConcessionsSimilarbus:Consolidated2024-01-012024-12-3110930310core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-3110930310core:LeaseholdImprovementsbus:Consolidated2023-12-3110930310core:PlantMachinerybus:Consolidated2023-12-3110930310core:MotorVehiclesbus:Consolidated2023-12-3110930310core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3110930310core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-01-012024-12-3110930310core:LeaseholdImprovementsbus:Consolidated2024-01-012024-12-3110930310core:PlantMachinerybus:Consolidated2024-01-012024-12-3110930310core:MotorVehiclesbus:Consolidated2024-01-012024-12-3110930310core:PlantMachinery2024-12-3110930310core:PlantMachinery2023-12-3110930310core:MotorVehicles2024-12-3110930310core:MotorVehicles2023-12-3110930310core:Subsidiary12024-01-012024-12-3110930310core:Subsidiary22024-01-012024-12-3110930310core:Subsidiary112024-01-012024-12-3110930310core:Subsidiary222024-01-012024-12-3110930310core:Subsidiary12024-12-3110930310core:Subsidiary22024-12-3110930310core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3110930310core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3110930310core:CurrentFinancialInstruments2024-12-3110930310core:CurrentFinancialInstruments2023-12-3110930310core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3110930310core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-3110930310core:Non-currentFinancialInstruments2024-12-3110930310core:Non-currentFinancialInstruments2023-12-3110930310core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3110930310core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3110930310core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3110930310core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3110930310core:WithinOneYearbus:Consolidated2024-12-3110930310core:WithinOneYearbus:Consolidated2023-12-3110930310core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3110930310core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-12-3110930310core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3110930310core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3110930310core:WithinOneYear2024-12-3110930310core:WithinOneYear2023-12-3110930310core:BetweenTwoFiveYearsbus:Consolidated2024-12-3110930310core:BetweenTwoFiveYearsbus:Consolidated2023-12-3110930310core:BetweenTwoFiveYears2024-12-3110930310core:BetweenTwoFiveYears2023-12-3110930310bus:PrivateLimitedCompanyLtd2024-01-012024-12-3110930310bus:FRS1022024-01-012024-12-3110930310bus:Audited2024-01-012024-12-3110930310bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3110930310bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP