Company registration number 00525615 (England and Wales)
PLAYDALE PLAYGROUNDS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PLAYDALE PLAYGROUNDS LIMITED
COMPANY INFORMATION
Directors
B Leahey MBE
R Bittner
C Brown
B Johnson
M Phelan
Company number
00525615
Registered office
Haverthwaite
Ulverston
LA12 8AE
Auditor
MHA
Kendal House
Murley Moss Business Village
Oxenholme Road
Kendal
LA9 7RL
PLAYDALE PLAYGROUNDS LIMITED
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4
Directors' responsibilities statement
5
Independent auditor's report
6 - 8
Profit and loss account
9
Statement of comprehensive income
10
Balance sheet
11
Statement of changes in equity
12
Statement of cash flows
13
Notes to the financial statements
14 - 24
PLAYDALE PLAYGROUNDS 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 business is the design, manufacture, and installation of playground equipment supplying the UK market whilst also supplying a significant proportion of product only sales to the overseas market through the company's extensive and growing network of distributors. With 40+ years of experience in this sector.

Fair review of the business

The directors are pleased to report a profit for the year ending December 2024. The results reflect on a year of continuing investment in operational plant, IT & digital automation and staff development whilst navigating a year of continuing global economic uncertainty.

The directors monitor the performance of the company by reference to numerous key performance indicators (KPI's). The financial statements show the results for the year ended 31 December 2024 and the position at that date together with the prior period for the twelve months ended 31 December 2023. The turnover was £14.0 million being 2.1% up on 2023, and net profit before tax for the year £700.5k. The gross profit margin in the year was 31.8%.

Leads, appointments and proposal (schemes & quotations) were up significantly on 2023 due to innovative marketing techniques. The conversion of quote to order was impacted early on in the year when the general election was called in May leading to further UK economic uncertainty. Changes in policy, allocation of funds, and a delay to decisions being made, the impact of which continued into Q3. The live quote bank continued to remain high but was also impacted by projects delayed. Total orders for the year finished 3.4% up on total orders in 2023.

2024 saw the launch of some great new products including a new Woodland ECO Tower range providing a cost effective and sustainable choice for our customers. As a business we are continually looking for how we keep moving forward on our journey to being net zero with a dedicated environmental team.

Playdale are committed to delivering exceptional quality and service to our customers with a Net Promoter score (NPS) of 80+ at the turn of the year, and customer rating reviews averaging 4.61 out of 5. We continue to push forward with investment in digital automation and IT and automated production machinery to ensure we continue to lead the way amongst our competitors with technological advancements.

The Management Board would also like to note how dedicated, hardworking, and committed our staff have been throughout another challenging year they have been relentless in their continued support of the two chosen charities for the year with some fantastic fund raising activities. In September Playdale was proud to have gained Level 2 Disability Confident Employer status.

Looking ahead

 

We recognise that both our customers and distributors and supply chain are all fundamental to our success and continue to work very closely with both into 2025.

As for many businesses in the UK involved in manufacturing, the environment in which we operate continues to be challenging with ongoing economic instability affecting inflation and consumer spending, rising employer national insurance tax, and rising energy costs. These along with sustainability expectations, finding and retaining skilled workers, technological advancement, regulatory compliance around environmental standards and geopolitical instability affecting supply chains and export markets all continue to impact our business day to day.

PLAYDALE PLAYGROUNDS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -

There remains strong competition and the spending patterns of our customers will continue to change in 2025. With these risks and uncertainties in mind, we are aware that our plans for future development of the company may be subject to unforeseen events outside our control.

The Management team and Directors are proactive, strategic and focused on future growth and development and are confident that the plans currently in place with the solid relationships with both our customers and supply chain means that we are well positioned for continued growth and success.

The focus remains on product development, marketing and sales, operational efficiency, and looking for opportunities for expansion. We remain committed to our core '#TEAM' values; looking after our family, whilst trading worldwide, ensuring excellence is everything, being all inclusive, and very importantly… making smiles. These will ensure the company is prepared to deal with these uncertainties.

Principal risks and uncertainties

The company's operations expose it to a variety of financial risks that include the effects of changes in debt market prices, credit risk, liquidity risk and currency risk. The company has in place a risk management programme that seeks to limit the adverse effects on the financial performance of the company by monitoring levels of debt finance and related finance costs.

The following areas are covered as part of the financial risk management:

Foreign currency risk

The company has some exposure to foreign currency risk as some purchases are made in Euros. However, this is mitigated partly by competitive prices offered from suppliers and partly through sales to EU customers in Euros which provide a natural hedge.

Credit risk

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.

Supply chain risk

The directors are aware that the company could be sensitive to any potential failure of a key supplier or delays in supply. To mitigate against the potential disruption to the supply chain, the directors regularly rank suppliers in terms of business risk and adapt supplier selection and procurement practices for the suppliers of key components and supplies.

Pricing risk

The market in which the company operates is highly competitive and price sensitive. In response, the directors undertake a regular review of both the prices charged by suppliers to ensure the company continues to receive best value and of those prices charged to customers to ensure they are competitive.

Cybersecurity Threats

Increasing reliance on digital technologies makes us vulnerable to cyberattacks, and IT supply chain failures to mitigate this risk we have Cyber Essentials and Plus Accreditation with regular staff awareness training.

Russia & Ukraine Conflict

The Directors are aware that the business could continue to be impacted by ongoing conflict between Russia and the Ukraine, but are confident that we have a strong management structure and robust processes with close relationships working with our shipping agencies to deal with this.

PLAYDALE PLAYGROUNDS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -

On behalf of the board

B Leahey MBE
Director
27 March 2025
PLAYDALE PLAYGROUNDS 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.

Results and dividends

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

No ordinary dividends were paid. The directors do not recommend payment of a final dividend.

Directors

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

B Leahey MBE
R Bittner
C Brown
B Johnson
M Phelan
Research and development

During the period the company has continued to undertake research and develop technically innovative products that are suitable for the global market. The company's continued experience in exporting to distributors both within and outside Europe reduces risk associated with potential future adverse impact of being reliant on the UK market.

Auditor

Following the merger of MHA Moore & Smalley with MHA, the company's independent auditor has now become MHA. A resolution to reappoint MHA as independent auditor will be proposed at the next Annual General Meeting.

Strategic report

The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of principal risks and uncertainties.

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 company’s auditor 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 company’s auditor is aware of that information.

On behalf of the board
B Leahey MBE
Director
27 March 2025
PLAYDALE PLAYGROUNDS 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 period. 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 company and of the profit or loss of the company 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 company’s transactions and disclose with reasonable accuracy at any time the financial position of the 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 company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

PLAYDALE PLAYGROUNDS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PLAYDALE PLAYGROUNDS LIMITED
- 6 -
Opinion

We have audited the financial statements of Playdale Playgrounds Limited (the 'company') for the year ended 31 December 2024 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity, the 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 responsibilities for the audit of the financial statements section of our report. We are independent of the 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 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 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.

PLAYDALE PLAYGROUNDS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PLAYDALE PLAYGROUNDS LIMITED (CONTINUED)
- 7 -

Opinions on other matters prescribed by the Companies Act 2006

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

 

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

Matters on which we are required to report by exception

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 set out on page 4, 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 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 company or to cease operations, or have no realistic alternative but to do so.

Auditor 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.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The specific procedures for this engagement and the extent to which these are capable of detecting irregularities, including fraud, is detailed below:

PLAYDALE PLAYGROUNDS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF PLAYDALE PLAYGROUNDS LIMITED (CONTINUED)
- 8 -

We identified the following areas as those most likely to have a material impact on the financial statements: Compliance with the Companies Act 2006 and Health and Safety Act 1974.

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

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 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.

Jenny McCabe FCA
Senior Statutory Auditor
For and on behalf of MHA, Statutory Auditor
Kendal, United Kingdom
27 March 2025
MHA is the trading name of MacIntyre Hudson LLP, a limited liability partnership in England and Wales (registered number OC312313)
PLAYDALE PLAYGROUNDS LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
Notes
£
£
Turnover
3
14,035,267
13,749,149
Cost of sales
(9,572,452)
(9,105,072)
Gross profit
4,462,815
4,644,077
Distribution costs
(1,919,184)
(1,540,360)
Administrative expenses
(1,850,707)
(1,712,214)
Other operating income
7,546
9,600
Profit before taxation
700,470
1,401,103
Tax on profit
7
(163,804)
(331,772)
Profit for the financial year
536,666
1,069,331

The profit and loss account has been prepared on the basis that all operations are continuing operations.

PLAYDALE PLAYGROUNDS LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
2024
2023
£
£
Profit for the year
536,666
1,069,331
Other comprehensive income
-
-
Total comprehensive income for the year
536,666
1,069,331
PLAYDALE PLAYGROUNDS LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 11 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
8
734,377
612,925
Investments
9
262
262
734,639
613,187
Current assets
Stocks
10
2,272,202
1,998,038
Debtors
11
2,779,383
2,480,627
Cash at bank and in hand
786,886
1,454,900
5,838,471
5,933,565
Creditors: amounts falling due within one year
12
(1,860,847)
(2,402,658)
Net current assets
3,977,624
3,530,907
Total assets less current liabilities
4,712,263
4,144,094
Provisions for liabilities
Deferred tax liability
14
163,467
131,964
(163,467)
(131,964)
Net assets
4,548,796
4,012,130
Capital and reserves
Called up share capital
16
6,898
6,898
Profit and loss reserves
4,541,898
4,005,232
Total equity
4,548,796
4,012,130
The financial statements were approved by the board of directors and authorised for issue on 27 March 2025 and are signed on its behalf by:
B Leahey MBE
Director
Company registration number 00525615 (England and Wales)
PLAYDALE PLAYGROUNDS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2023
6,898
2,935,901
2,942,799
Year ended 31 December 2023:
Profit and total comprehensive income
-
1,069,331
1,069,331
Balance at 31 December 2023
6,898
4,005,232
4,012,130
Year ended 31 December 2024:
Profit and total comprehensive income
-
536,666
536,666
Balance at 31 December 2024
6,898
4,541,898
4,548,796
PLAYDALE PLAYGROUNDS LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
20
94,543
730,538
Income taxes (paid)/refunded
(442,202)
27,337
Net cash (outflow)/inflow from operating activities
(347,659)
757,875
Investing activities
Purchase of tangible fixed assets
(322,980)
(273,034)
Proceeds from disposal of tangible fixed assets
2,625
-
0
Net cash used in investing activities
(320,355)
(273,034)
Net (decrease)/increase in cash and cash equivalents
(668,014)
484,841
Cash and cash equivalents at beginning of year
1,454,900
970,059
Cash and cash equivalents at end of year
786,886
1,454,900
PLAYDALE PLAYGROUNDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
1
Accounting policies
Company information

Playdale Playgrounds Limited is a private company limited by shares incorporated in England and Wales. The registered office is Haverthwaite, Ulverston, LA12 8AE.

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, modified to include the revaluation of freehold properties. The principal accounting policies adopted are set out below.

1.2
Going concern

These financial statements have been prepared on a going concern basis.true

The directors consider this to be an appropriate basis and consider that the company is well placed to manage its business risks successfully in the current economic climate.

A fully integrated financial model allows us to run various 'What If' scenarios on volumes and staffing levels and gives us a 12-month insight of profits and cash requirement for the business should external constraints change. The current model shows an improvement in profits and improved margins to those seen at the end of 2024.

Based on these projections, the directors have a reasonable expectation that the company will have adequate financial resources to continue in operational existence for the foreseeable future, being a period of at least 12 months from the balance sheet date. Accordingly, they continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Turnover

Turnover is recognised at fair value of the consideration received or receivable for goods and services in the normal course of business, and is shown net of VAT.

 

The company recognises income when the goods are despatched to the customer and on installation at site.

1.4
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:

Plant and machinery
25% Reducing Balance/3 years Straight Line
Motor vehicles
25%-33% Straight Line

No depreciation is provided on freehold land as it has an infinite useful life.

PLAYDALE PLAYGROUNDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible fixed 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.

1.6
Stocks

Stocks and work in progress are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials, labour and overheads and the company operates a standard costing system for stock.

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.

1.7
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.8
Financial instruments

The company 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.

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.

PLAYDALE PLAYGROUNDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
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 company 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.

Other financial liabilities

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 company’s contractual obligations expire or are discharged or cancelled.

1.9
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 company’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 when the company has 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
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.

PLAYDALE PLAYGROUNDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
1.11
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.12
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to income 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 lease asset are consumed.

1.13
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.

1.14

Investments

Fixed asset investments are stated at cost less provision for diminution in value.

1.15

Long term contracts

Amounts recoverable on long term contracts, which are included in debtors, are stated at the net sales value of the work done after provision for contingencies and anticipated future losses on contracts, less amounts received as progress payments on account. Excess progress payments are included in the creditors as payments on account. Profit is recognised on long term contracts, if the final outcome can be assess with reasonable certainty, by including in the profit and loss account turnover and related costs as contract activity progresses.

1.16

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.

2
Judgements and key sources of estimation uncertainty

In the application of the company’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
Amounts recoverable on contracts

The company calculates the estimation of the work performed on a contract but not accounted for in the accounts and includes this adjustment in the accounts. The calculation is based upon items delivered to site but not invoiced or items which are completed and are ready for delivery.

PLAYDALE PLAYGROUNDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
3
Turnover
Turnover analysed by geographical market
2024
2023
£
£
United Kingdom
12,068,487
11,543,473
Overseas
1,966,780
2,205,676
14,035,267
13,749,149
4
Operating profit
2024
2023
Operating profit for the year is stated after charging/(crediting):
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
17,500
16,500
Depreciation of owned tangible fixed assets
200,731
143,749
Profit on disposal of tangible fixed assets
(1,828)
-
Operating lease charges
207,708
198,539
5
Employees

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

2024
2023
Number
Number
Production
37
38
Administration
69
63
106
101

Their aggregate remuneration comprised:

2024
2023
£
£
Wages and salaries
3,638,461
3,148,234
Social security costs
281,184
281,184
Pension costs
114,638
98,426
4,034,283
3,527,844
PLAYDALE PLAYGROUNDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
152,519
146,798
Company pension contributions to defined contribution schemes
25,489
22,500
178,008
169,298

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 1 (2023 - 1).

7
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
143,323
298,234
Adjustments in respect of prior periods
(11,022)
(26)
Total current tax
132,301
298,208
Deferred tax
Origination and reversal of timing differences
32,526
32,838
Adjustment in respect of prior periods
(1,023)
726
Total deferred tax
31,503
33,564
Total tax charge
163,804
331,772

 

PLAYDALE PLAYGROUNDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
7
Taxation
(Continued)
- 20 -

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
700,470
1,401,103
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
175,118
329,547
Tax effect of expenses that are not deductible in determining taxable profit
2,617
1,649
Tax effect of income not taxable in determining taxable profit
(1,887)
(2,287)
Adjustments in respect of prior years
(12,044)
-
0
Depreciation on assets not qualifying for tax allowances
-
0
220
Over provided in prior years
-
0
(26)
Deferred tax adjustments in respect of prior years
-
0
726
Deferred tax provided at a different rate
-
0
1,943
Taxation charge for the year
163,804
331,772
8
Tangible fixed assets
Plant and machinery
Motor vehicles
Total
£
£
£
Cost
At 1 January 2024
2,594,955
47,595
2,642,550
Additions
282,980
40,000
322,980
Disposals
(10,363)
(15,000)
(25,363)
At 31 December 2024
2,867,572
72,595
2,940,167
Depreciation and impairment
At 1 January 2024
1,991,439
38,186
2,029,625
Depreciation charged in the year
194,538
6,193
200,731
Eliminated in respect of disposals
(9,566)
(15,000)
(24,566)
At 31 December 2024
2,176,411
29,379
2,205,790
Carrying amount
At 31 December 2024
691,161
43,216
734,377
At 31 December 2023
603,516
9,409
612,925
PLAYDALE PLAYGROUNDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
9
Fixed asset investments
2024
2023
£
£
Unlisted investments
262
262
10
Stocks
2024
2023
£
£
Raw materials and consumables
782,817
730,975
Work in progress
234,199
193,800
Finished goods and goods for resale
1,255,186
1,073,263
2,272,202
1,998,038
11
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
2,068,592
1,789,326
Amounts recoverable on long term contracts
225,809
219,518
Corporation tax recoverable
11,667
-
0
Amount due from parent undertaking
247,644
262,531
Other debtors
3,838
3,360
Prepayments and accrued income
221,833
205,892
2,779,383
2,480,627
12
Creditors: amounts falling due within one year
2024
2023
£
£
Payments received on account
535,601
783,773
Trade creditors
835,265
743,120
Corporation tax
-
0
298,234
Other taxation and social security
285,483
373,843
Other creditors
53,637
46,831
Accruals and deferred income
150,861
156,857
1,860,847
2,402,658
PLAYDALE PLAYGROUNDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
13
Provisions for liabilities
2024
2023
Notes
£
£
Deferred tax liabilities
14
163,467
131,964
163,467
131,964
14
Deferred taxation

Deferred tax assets and liabilities are offset where the company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
165,280
133,638
Retirement benefit obligations
(1,813)
(1,674)
163,467
131,964
15
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
114,638
98,426

The company 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 pension cost charge represents contributions payable by the company to the fund. Contributions totalling £22,331 (2023 - £16,023) were payable to the fund at the period end and are included in creditors.

16
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
'A' Ordinary shares of £1 each
5,002
5,002
5,002
5,002
'B' Ordinary shares of £1 each
1,896
1,896
1,896
1,896
6,898
6,898
6,898
6,898

All shares rank pari passu. Members have the right to receive notice of, attend and vote at general meetings of the company. Members have the right to participate in all legally declared dividends and in the event of winding up are entitled to participate in any distributions. The shares are not redeemable.

PLAYDALE PLAYGROUNDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
17
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2024
2023
£
£
Within one year
301,310
218,107
Between two and five years
595,305
604,175
In over five years
140,000
220,000
1,036,615
1,042,282
18
Related party transactions
Transactions with related parties

The company is a wholly owned subsidiary of BCI Burke Holding Corp. and in accordance with paragraph 33.1A of FRS102 is therefore not required to disclose transactions with that company and its fellow subsidiary.

19
Ultimate controlling party

The immediate parent company of Playdale Playgrounds Limited is BCI Burke Holding Corp. and the ultimate parent company is BCI Acquisitions Inc. Both companies are registered in the US.

The smallest and largest group that draws up consolidated financial statements including Playdale Playgrounds Limited is BCI Acquisitions Inc. Copies of its consolidated financial statements can be obtained from 251 Little Falls Drive, Wilmington, Delaware, 19808, New Castle County.

20
Cash generated from operations
2024
2023
£
£
Profit for the year after tax
536,666
1,069,331
Adjustments for:
Taxation charged
163,804
331,772
Loss on disposal of tangible fixed assets
(1,828)
-
Depreciation and impairment of tangible fixed assets
200,731
143,749
Movements in working capital:
Increase in stocks
(274,164)
(113,318)
(Increase)/decrease in debtors
(287,089)
895,363
Decrease in creditors
(243,577)
(1,596,359)
Cash generated from operations
94,543
730,538
PLAYDALE PLAYGROUNDS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
21
Analysis of changes in net funds
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
1,454,900
(668,014)
786,886
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200No description of principal activityB Leahey MBER BittnerC BrownB JohnsonM Phelan005256152024-01-012024-12-3100525615bus:Director12024-01-012024-12-3100525615bus:Director22024-01-012024-12-3100525615bus:Director32024-01-012024-12-3100525615bus:Director42024-01-012024-12-3100525615bus:Director52024-01-012024-12-3100525615bus:RegisteredOffice2024-01-012024-12-31005256152024-12-31005256152023-01-012023-12-3100525615core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3100525615core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31005256152023-12-3100525615core:PlantMachinery2024-12-3100525615core:MotorVehicles2024-12-3100525615core:PlantMachinery2023-12-3100525615core:MotorVehicles2023-12-3100525615core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3100525615core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3100525615core:CurrentFinancialInstruments2024-12-3100525615core:CurrentFinancialInstruments2023-12-3100525615core:ShareCapital2024-12-3100525615core:ShareCapital2023-12-3100525615core:RetainedEarningsAccumulatedLosses2024-12-3100525615core:RetainedEarningsAccumulatedLosses2023-12-3100525615core:ShareCapital2022-12-3100525615core:RetainedEarningsAccumulatedLosses2022-12-3100525615core:HedgingReserve2022-12-3100525615core:CapitalRedemptionReserve2022-12-3100525615core:ShareCapitalOrdinaryShareClass22024-12-3100525615core:ShareCapitalOrdinaryShareClass22023-12-3100525615core:ShareCapitalOrdinaryShareClass32024-12-3100525615core:ShareCapitalOrdinaryShareClass32023-12-3100525615core:ShareCapitalOrdinaryShares2024-12-3100525615core:ShareCapitalOrdinaryShares2023-12-31005256152023-12-31005256152022-12-3100525615core:PlantMachinery2024-01-012024-12-3100525615core:MotorVehicles2024-01-012024-12-3100525615core:UKTax2024-01-012024-12-3100525615core:UKTax2023-01-012023-12-310052561512024-01-012024-12-310052561512023-01-012023-12-310052561522024-01-012024-12-310052561522023-01-012023-12-310052561532024-01-012024-12-310052561532023-01-012023-12-3100525615core:PlantMachinery2023-12-3100525615core:MotorVehicles2023-12-3100525615core:Non-currentFinancialInstrumentscore:UnlistedNon-exchangeTraded2024-12-3100525615core:Non-currentFinancialInstrumentscore:UnlistedNon-exchangeTraded2023-12-3100525615bus:OrdinaryShareClass22024-01-012024-12-3100525615bus:OrdinaryShareClass32024-01-012024-12-3100525615bus:OrdinaryShareClass22024-12-3100525615bus:OrdinaryShareClass22023-12-3100525615bus:OrdinaryShareClass32024-12-3100525615bus:OrdinaryShareClass32023-12-3100525615bus:AllOrdinaryShares2024-12-3100525615bus:AllOrdinaryShares2023-12-3100525615core:WithinOneYear2024-12-3100525615core:BetweenTwoFiveYears2024-12-3100525615core:MoreThanFiveYears2024-12-3100525615bus:PrivateLimitedCompanyLtd2024-01-012024-12-3100525615bus:FRS1022024-01-012024-12-3100525615bus:Audited2024-01-012024-12-3100525615bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP