Hurstwood Holdings Limited
Annual report and financial statements
For the year ended 31 December 2024
Hurstwood Holdings Limited
Company information
Directors
Mr S J Ashworth
Mr A C Park
Ms A L Beaumont
Mr S D Ashworth
(Appointed 12 March 2024)
Secretary
Mr A C Park
Company number
04799896
Registered office
40 Peter Street
Manchester
England
M2 5GP
Auditor
DJH Audit Limited
St George's House
56 Peter Street
Manchester
M2 3NQ
Hurstwood Holdings Limited
Contents
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 8
Profit and loss account
9
Group statement of comprehensive income
10
Group balance sheet
11
Company balance sheet
12
Group statement of changes in equity
13
Company statement of changes in equity
14
Group statement of cash flows
15
Notes to the financial statements
16 - 32
Hurstwood Holdings Limited
Strategic report
For the year ended 31 December 2024
- 1 -

The Board of Directors are pleased to present their report and financial statements for Hurstwood Holdings for the period ended 31 December 2024.

 

The principal activities of the Group are Commercial Property Investment, House Building and Commercial Development.

Review of the business

2024 has been a strong year despite the uncertainties in the market. The Directors are delighted with the performance of the Business with budgets met and exceeded in most areas. Our proven ability to manage an intensive commercial investment portfolio amidst the constraints and risks of what is still a relatively challenging economic situation are what make us unique. As Chairman, I would like to thank my team of Staff and Directors for their amazing dedication and performance throughout the year.

 

2024 has seen market conditions become more challenging with steeply rising inflation and interest rate rises, but the directors have continued to take advantage of opportunities whilst consolidating previous gains.

 

The Business has recorded a profit for the 12th consecutive year as it continues to benefit from a well occupied and managed investment portfolio. The business’s key income stream of rental income remains very stable despite the underlying churn of short term leases, driven by the demands of the market, however this does leave us well placed to drive forward as we have done where occupier demand has improved.

 

The risks to the Business in the future remain as previously stated, largely client retention and interest rate risk and the Board of Directors continues to assess their strategy to mitigate these risks on an ongoing basis. We have significantly reduced the Gearing risk with strong amortisation in the last 5 years and this is set to continue in the year ahead, thus creating further balance sheet strength.

Principal risks and uncertainties

 

Interest Rate Risk

 

Like most geared companies we do have an interest rate risk, However, we have mitigated this using a combination of Fixed rate contracts Interest rate swaps and interest rate caps. Only 15% of the portfolio at risk of interest rate movements, as 85% is Protected

 

Cash Flow Risk

 

Cash flow is a key part of the business, as with any business, and we monitor this on a weekly basis. We do not commit to any projects until a full cash flow impact is performed and approved by the Board.

 

Credit Risk

 

We have built a solid reputation with our suppliers over the past 16 years and are on good terms with them. We do not rely on a single supplier. We have regular communication with our key suppliers to ensure the relationship remains on track and works for both parties.

 

Hurstwood Holdings Limited
Strategic report (continued)
For the year ended 31 December 2024
- 2 -
Key performance indicators

 

Indicator

2024

2023

2022

2021

2020

 

 

 

 

 

 

LTV

51.34%

52.91%

53.95%

47.19%

54.40%

Interest Cover - Rents

319%

320%

376%

379%

308%

Interest Cover EBIT

237%

238%

286%

305%

200%

PPSQ - Industrial

£6.96

£6.65

£6.24

£5.79

£5.70

PPSQ - Office

£10.24

£11.62

£11.11

£11.18

£10.73

Void Rate

11.78%

15.16%

8.41%

9.52%

14.31%

Asset Value

£48.3m

£47.8m

£47.8m

£47.2m

£38.4m

Loan Value

£24.8m

£25.3m

£25.8m

£22.3m

£20.9m

 

 

Conclusion

 

Hurstwood Holdings continues to perform well and grow organically whilst reducing its overall gearing. Future growth is targeted for 2025 and beyond as we look to build a strong, robust and high performing Investment business.

 

 

 

On behalf of the board

Mr S J Ashworth
Director
16 September 2025
Hurstwood 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.

Principal activities

The principal activity of the group in the year under review was that of a holding company, co-ordinating the activities of the subsidiary undertakings.

 

The principal activities of the Group are Commercial Property Investment, house building and commercial development. There are also a number of non-trading and dormant subsidiaries.

Results and dividends

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

The directors recommend final dividends per share as follows: A Ordinary Share 1 shares £240,000, B Ordinary Share 1 shares NIL, C Ordinary Share 1 shares NIL.

 

The total distribution of dividends for the year ended 31 December 2024 will be £240,000.

Directors

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

Mr S J Ashworth
Mr A C Park
Ms A L Beaumont
Mr S D Ashworth
(Appointed 12 March 2024)
Auditor

The auditors, DJH Audit Limited, will be proposed for re-appointment in accordance with Section 485 Companies Act 2006.

Statement of directors' responsibilities

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

 

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

 

 

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

Hurstwood Holdings Limited
Directors' report (continued)
For the year ended 31 December 2024
- 4 -
Disclosure in the strategic report

The truegroup has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the group'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.

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 S J Ashworth
Director
16 September 2025
Hurstwood Holdings Limited
Independent auditor's report
To the members of Hurstwood Holdings Limited
- 5 -
Opinion

We have audited the financial statements of Hurstwood 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:

Basis for opinion

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

Conclusions relating to going concern

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

 

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

 

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

Other information

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

 

We have nothing to report in this regard.

Hurstwood Holdings Limited
Independent auditor's report (continued)
To the members of Hurstwood Holdings Limited
- 6 -

Opinions on other matters prescribed by the Companies Act 2006

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

Matters on which we are required to report by exception

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

 

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

Responsibilities of directors

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

Auditor's responsibilities for the audit of the financial statements

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

Hurstwood Holdings Limited
Independent auditor's report (continued)
To the members of Hurstwood Holdings Limited
- 7 -

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

 

- the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;

- we identified the laws and regulations applicable to the company through discussions with directors and other management and from our commercial knowledge of the investment property sector;

- we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, including legislation such as the Companies Act 2006, taxation legislation, data protection, employment, and health and safety legislation;

- we assessed the extent of compliance with the laws and regulations through making enquiries of management and reviewing legal and professional fee invoices and inspecting legal correspondence;

- identified laws and regulations were communicated within the audit team and the audit team remained alert to instances of non-compliance throughout the audit.

 

We assessed the susceptibility of the company's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:

- making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; and

- considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.

 

To address the risk of fraud through management bias and override of controls, we:

- performed analytical procedures to identify any unusual or unexpected relationships;

- tested journal entries posted during the period and at the period end to identify unusual transactions and agreed to underlying supporting documentation and

- investigated the rationale behind significant or unusual transactions.

 

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

- agreeing financial statement disclosures to underlying supporting documentation;

- reading the minutes of meetings of those charged with governance;

- enquiring of management as to actual and potential litigation and claims and

- reviewing correspondence with HMRC and the company's legal advisors.

 

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.

 

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.

 

 

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

Use of our report

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

Hurstwood Holdings Limited
Independent auditor's report (continued)
To the members of Hurstwood Holdings Limited
- 8 -
Susan Redmond FCA (Senior Statutory Auditor)
For and on behalf of DJH Audit Limited
24 September 2025
Accountants and registered auditors
St George's House
56 Peter Street
Manchester
M2 3NQ
Hurstwood Holdings Limited
Group profit and loss account
For the year ended 31 December 2024
- 9 -
2024
2023
Notes
£
£
Turnover
3
17,916,822
17,968,268
Administrative expenses
(15,250,948)
(15,430,427)
Other operating income
270
2,285
Operating profit
4
2,666,144
2,540,126
Interest receivable and similar income
6
1,797
-
0
Interest payable and similar expenses
7
(1,462,768)
(1,449,007)
Fair value gains and losses on investment properties
11
1,915,000
-
0
Profit before taxation
3,120,173
1,091,119
Tax on profit
8
(786,066)
(282,829)
Profit for the financial year
2,334,107
808,290
Profit for the financial year is all attributable to the owners of the parent company.
Hurstwood Holdings Limited
Group statement of comprehensive income
For the year ended 31 December 2024
- 10 -
2024
2023
£
£
Profit for the year
2,334,107
808,290
Other comprehensive income
-
-
Cash flow hedges gain arising in the year
-
0
-
0
Total comprehensive income for the year
2,334,107
808,290
Total comprehensive income for the year is all attributable to the owners of the parent company.
Hurstwood Holdings Limited
Group balance sheet
As at 31 December 2024
- 11 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
10
448,912
359,073
Investment property
11
50,545,419
48,630,419
50,994,331
48,989,492
Current assets
Debtors
13
14,381,086
12,450,688
Cash at bank and in hand
2,043,425
1,509,049
16,424,511
13,959,737
Creditors: amounts falling due within one year
14
(13,604,592)
(11,128,914)
Net current assets
2,819,919
2,830,823
Total assets less current liabilities
53,814,250
51,820,315
Creditors: amounts falling due after more than one year
15
(24,616,612)
(25,160,095)
Provisions for liabilities
Provisions
18
-
0
63,420
Deferred tax liability
20
2,206,496
1,699,765
(2,206,496)
(1,763,185)
Net assets
26,991,142
24,897,035
Capital and reserves
Called up share capital
23
125,312
125,312
Profit and loss reserves
26,865,830
24,771,723
Total equity
26,991,142
24,897,035

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 16 September 2025 and are signed on its behalf by:
16 September 2025
Mr S J Ashworth
Mr A C Park
Director
Director
Company registration number 04799896 (England and Wales)
Hurstwood Holdings Limited
Company balance sheet
As at 31 December 2024
31 December 2024
- 12 -
2024
2023
Notes
£
£
£
£
Current assets
Debtors
13
2,170,000
2,430,000
Cash at bank and in hand
1,850
1,850
2,171,850
2,431,850
Creditors: amounts falling due within one year
14
(1,958,157)
(1,863,757)
Net current assets
213,693
568,093
Creditors: amounts falling due after more than one year
15
-
(114,400)
Net assets
213,693
453,693
Capital and reserves
Called up share capital
23
125,312
125,312
Profit and loss reserves
88,381
328,381
Total equity
213,693
453,693

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £0 (2023 - £0 profit).

These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the board of directors and authorised for issue on 16 September 2025 and are signed on its behalf by:
16 September 2025
Mr S J Ashworth
Mr A C Park
Director
Director
Company registration number 04799896 (England and Wales)
Hurstwood Holdings Limited
Group statement of changes in equity
For the year ended 31 December 2024
- 13 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2023
125,312
24,203,433
24,328,745
Year ended 31 December 2023:
Profit and total comprehensive income
-
808,290
808,290
Dividends
9
-
(240,000)
(240,000)
Balance at 31 December 2023
125,312
24,771,723
24,897,035
Year ended 31 December 2024:
Profit and total comprehensive income
-
2,334,107
2,334,107
Dividends
9
-
(240,000)
(240,000)
Balance at 31 December 2024
125,312
26,865,830
26,991,142
Hurstwood Holdings Limited
Company statement of changes in equity
For the year ended 31 December 2024
- 14 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 1 January 2023
125,312
568,381
693,693
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
-
-
0
Dividends
9
-
(240,000)
(240,000)
Balance at 31 December 2023
125,312
328,381
453,693
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
-
0
Dividends
9
-
(240,000)
(240,000)
Balance at 31 December 2024
125,312
88,381
213,693
Hurstwood Holdings Limited
Group statement of cash flows
For the year ended 31 December 2024
- 15 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
26
4,286,737
2,875,183
Interest paid
(1,462,768)
(1,449,007)
Income taxes paid
(52,890)
(234,851)
Net cash inflow from operating activities
2,771,079
1,191,325
Investing activities
Purchase of tangible fixed assets
(19,168)
-
Amounts advanced to/from related parties
(1,360,743)
(330,968)
Interest received
1,797
-
0
Net cash used in investing activities
(1,378,114)
(330,968)
Financing activities
Repayment of borrowings
(42,300)
(42,300)
Repayment of bank loans
(500,000)
(1,062,500)
Payment of finance leases obligations
(76,289)
(57,866)
Dividends paid to equity shareholders
(240,000)
(240,000)
Net cash used in financing activities
(858,589)
(1,402,666)
Net increase/(decrease) in cash and cash equivalents
534,376
(542,309)
Cash and cash equivalents at beginning of year
1,509,049
2,051,358
Cash and cash equivalents at end of year
2,043,425
1,509,049
Hurstwood Holdings Limited
Notes to the group financial statements
For the year ended 31 December 2024
- 16 -
1
Accounting policies
Company information

Hurstwood Holdings Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is 40 Peter Street, Manchester, M2 5GP.

 

The group consists of Hurstwood Holdings Limited and all of its subsidiaries.

1.1
Accounting convention

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

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

The financial statements have been prepared under the historical cost convention, modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value. 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:

 

1.2
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Hurstwood 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 intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation.

 

The parent company has not presented it's profit and loss account as provided by Section 408 of the Companies Act 2006.

Hurstwood Holdings Limited
Notes to the group financial statements (continued)
For the year ended 31 December 2024
1
Accounting policies
(Continued)
- 17 -
1.3
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.

1.4
Turnover

Turnover is recognised to the extent that it is probable that the economic benefits will flow to the company and the revenue can be readily measured. Turnover is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

 

Turnover comprises revenue recognised by the company in respect of property rental income (comprising rents, service charge and insurance rents) accounted for on an accrual basis and the sale of property, all net of VAT.

 

Turnover from the sale of long term leases is recognised on legal completion and is measured at the purchase price plus any extras.

1.5
Tangible fixed assets

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

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

Freehold land and buildings
25% on reducing balance
Plant and equipment
25% on reducing balance and straight line over 5 years

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

1.6
Investment property

Investment property, which is property held to earn rentals and/or for capital appreciation, is measured using the fair value model and stated at it's fair value at the reporting end date. The surplus or deficit on revaluation is recognised in the income statement. Deferred tax is provided on these gains at the rate expected to apply when the property is sold. Any deferred tax assets created can only be offset against future gains. As these future gains are not certain the deferred tax assets will not be recognised.

 

Where fair value cannot be achieved without undue cost or effort, investment property is accounted for as tangible fixed assets.

 

1.7
Fixed asset investments

Investments in subsidiary undertakings are recognised at cost less any provision for impairment.

Hurstwood Holdings Limited
Notes to the group financial statements (continued)
For the year ended 31 December 2024
1
Accounting policies
(Continued)
- 18 -
1.8
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.

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.

Hurstwood Holdings Limited
Notes to the group financial statements (continued)
For the year ended 31 December 2024
1
Accounting policies
(Continued)
- 19 -
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.

Derecognition of financial liabilities

Financial liabilities are derecognised when the group'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 group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

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

 

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

Hurstwood Holdings Limited
Notes to the group financial statements (continued)
For the year ended 31 December 2024
1
Accounting policies
(Continued)
- 20 -
1.10
Provisions

Provisions are recognised when the group has a legal or constructive present obligation as a result of a past event, it is probable that the group will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

1.11
Retirement benefits

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

1.12
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 obtained under finance lease contracts are capitalised in the balance sheet and depreciated over their estimated useful lives. The interest element of these obligations is charged to the profit or loss over the relevant period. The capital element of the future payments is treated as a liability.

 

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

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.

 

Crucial judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

 

Valuation of investment property

Investment property is measured using the fair value model and as such requires significant judgement from the directors. The valuation has been based on the directors knowledge of the portfolio of investment properties taking account of geographical locations, estimated rental values and external valuations undertaken in the period.

Hurstwood Holdings Limited
Notes to the group financial statements (continued)
For the year ended 31 December 2024
- 21 -
3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Commercial property investment
5,531,909
5,563,554
Property management
12,384,913
12,404,714
17,916,822
17,968,268
2024
2023
£
£
Other revenue
Interest income
1,797
-

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

4
Operating profit
2024
2023
£
£
Operating profit for the year is stated after charging:
Fees payable to the group's auditor for the audit of the group's financial statements
39,485
37,600
Depreciation of owned tangible fixed assets
103,930
77,403
Operating lease charges
143,369
122,015
5
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
Directors
5
5
-
-
Office
42
43
-
-
Total
47
48
0
0
Hurstwood Holdings Limited
Notes to the group financial statements (continued)
For the year ended 31 December 2024
5
Employees
(Continued)
- 22 -

Their aggregate remuneration comprised:

Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
1,303,461
1,359,491
-
0
-
0
Pension costs
68,650
56,842
-
0
-
0
1,372,111
1,416,333
-
0
-
0

The number of directors to whom retirement benefits were accruing in the year was 4 (2023: 3).

6
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
1,797
-
0
7
Interest payable and similar expenses
2024
2023
£
£
Interest on bank overdrafts and loans
1,425,054
1,436,278
Interest on finance leases and hire purchase contracts
11,967
7,856
Other interest
25,747
4,873
Total finance costs
1,462,768
1,449,007
8
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
277,956
275,956
Adjustments in respect of prior periods
1,379
(4,697)
Total current tax
279,335
271,259
Deferred tax
Origination and reversal of timing differences
506,731
11,570
Total tax charge
786,066
282,829
Hurstwood Holdings Limited
Notes to the group financial statements (continued)
For the year ended 31 December 2024
8
Taxation
(Continued)
- 23 -

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

2024
2023
£
£
Profit before taxation
3,120,173
1,091,119
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.12%)
780,043
252,267
Tax effect of expenses that are not deductible in determining taxable profit
5,413
4,613
Tax effect of utilisation of tax losses not previously recognised
(2,013)
-
0
Adjustments in respect of prior years
1,379
(4,697)
Effect of change in corporation tax rate
-
19,424
Permanent capital allowances in excess of depreciation
(4,203)
-
0
Depreciation on assets not qualifying for tax allowances
7,049
6,767
Deferred tax adjustments in respect of prior years
-
0
4,474
Enhanced capital allowances
-
0
(19)
Effect of revaluations of investment properties
(1,602)
-
0
Taxation charge
786,066
282,829

 

9
Dividends
2024
2023
Recognised as distributions to equity holders:
£
£
Final paid
240,000
240,000
Hurstwood Holdings Limited
Notes to the group financial statements (continued)
For the year ended 31 December 2024
- 24 -
10
Tangible fixed assets
Group
Freehold land and buildings
Plant and equipment
Total
£
£
£
Cost
At 1 January 2024
38,679
558,099
596,778
Additions
-
0
193,769
193,769
At 31 December 2024
38,679
751,868
790,547
Depreciation and impairment
At 1 January 2024
31,792
205,913
237,705
Depreciation charged in the year
1,722
102,208
103,930
At 31 December 2024
33,514
308,121
341,635
Carrying amount
At 31 December 2024
5,165
443,747
448,912
At 31 December 2023
6,887
352,186
359,073
The company had no tangible fixed assets at 31 December 2024 or 31 December 2023.

The net book value of assets under hire purchase contracts are as follows:

 

Motor vehicles £352,537 (2023: £227,377).

11
Investment property
Group
Company
2024
2024
£
£
Fair value
At 1 January 2024 and 31 December 2024
48,630,419
-
Net gains or losses through fair value adjustments
1,915,000
-
At 31 December 2024
50,545,419
-

The fair value of the investment property has been determined by the directors of the company, on an open market value for existing use basis. The valuation has been based on the directors' knowledge of the portfolio of investment properties taking into account of the geographical locations and their estimated rental value.

 

Investment properties with a value of £49,330,000 were valued by external professional valuers in May 2025. The third party valuations are not materially different to the value indicated in the financial statements.

12
Subsidiaries

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

Hurstwood Holdings Limited
Notes to the group financial statements (continued)
For the year ended 31 December 2024
12
Subsidiaries
(Continued)
- 25 -
Name of undertaking
Address
Nature of business
Class of
% Held
shares held
Direct
Indirect
Hurstwood Fitness Centres Limited
Dormant
Ordinary
0
100.00
Hurstwood Estates (Midlands) Limited
Dormant
Ordinary
0
100.00
Hurstwood Estates Limited
Property Management company
Ordinary
100.00
-
Hurstwood Business Centres Limited
Dormant
Ordinary
100.00
-
Hurstwood Group 1 Limited
Investment Property Company
Ordinary
100.00
-
Hurstwood Investments UK Limited
Dormant
Ordinary
100.00
-
Hurstwood Living Limited
Dormant
Ordinary
0
100.00
Hurstwood Properties (Lancashire) Limited
Dormant
Ordinary
100.00
-
Hurstwood Properties (R) Limited
Investment Property Company
Ordinary
100.00
-
Hurstwood Properties (Rochdale) Limited
Dormant
Ordinary
100.00
-
Ribble Valley M.C Ltd
Dormant
Ordinary
100.00
-

Registered office addresses (all UK unless otherwise indicated):

40 Peter Street, Manchester, England, M2 5GP

All of the above subsidiaries are included in the consolidation.

 

The shares in Hurstwood Estates (Midlands) Limited, Hurstwood Fitness Centres Limited and Hurstwood Living Limited are all held indirectly through Hurstwood Group 1 Limited.

13
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
6,635,955
6,250,531
-
0
-
0
Amounts owed by group undertakings
-
-
2,170,000
2,430,000
Amounts owed by related undertakings
6,267,563
4,822,460
-
-
Other debtors
285,825
141,266
-
0
-
0
Prepayments and accrued income
1,191,743
1,236,431
-
0
-
0
14,381,086
12,450,688
2,170,000
2,430,000
Hurstwood Holdings Limited
Notes to the group financial statements (continued)
For the year ended 31 December 2024
- 26 -
14
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans
16
500,000
500,000
-
0
-
0
Obligations under finance leases
17
85,258
57,863
-
0
-
0
Other borrowings
16
72,100
-
0
72,100
-
0
Trade creditors
4,733,346
3,457,650
-
0
-
0
Amounts owed to group undertakings
1
-
0
1,874,057
1,831,757
Amounts owed to related undertakings
3,351,628
3,267,270
12,000
12,000
Corporation tax payable
583,596
357,151
-
0
-
0
Other taxation and social security
567,976
585,979
-
-
Other creditors
1,005,364
956,360
-
0
-
0
Accruals and deferred income
2,705,323
1,946,641
-
0
20,000
13,604,592
11,128,914
1,958,157
1,863,757

Bank loans of £500,000 (2023: £500,000) disclosed under creditors falling due within one year are secured by way of a first legal mortgage and a first fixed charge over the properties owned by the group.

 

 

15
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans and overdrafts
16
24,450,000
24,950,000
-
0
-
0
Obligations under finance leases
17
166,612
95,695
-
0
-
0
Other borrowings
16
-
0
114,400
-
0
114,400
24,616,612
25,160,095
-
114,400

Bank loans of £24,450,000 (2023: £24,950,000) disclosed under creditors falling due after one year are secured by way of a first legal mortgage and a first fixed charge over the properties owned by the group.

Hurstwood Holdings Limited
Notes to the group financial statements (continued)
For the year ended 31 December 2024
- 27 -
16
Loans and overdrafts
Group
Company
2024
2023
2024
2023
£
£
£
£
Bank loans
24,950,000
25,450,000
-
0
-
0
Other loans
72,100
114,400
72,100
114,400
25,022,100
25,564,400
72,100
114,400
Payable within one year
572,100
500,000
72,100
-
0
Payable after one year
24,450,000
25,064,400
-
0
114,400

Bank loans have both capital and interest repayments. The bank loans mature between 2025 and 2027 and interest accrues on the debt between 2.10% and 2.95% plus SONIA per annum and at 2.95% + 2.0965% fixed.

17
Finance lease obligations
Group
Company
2024
2023
2024
2023
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
85,258
57,863
-
0
-
0
In two to five years
166,612
95,695
-
0
-
0
251,870
153,558
-
-

The hire purchase contracts relate to plant and machinery which are subsequently included in fixed assets. The plant and machinery is used by related undertakings as part of the trade of the company.

 

The contracts include a small option to purchase fee at the end of the contract. Interest is charged on the hire purchase contracts at 4-5%.

18
Provisions for liabilities
Group
Company
2024
2023
2024
2023
£
£
£
£
Other provisions
-
63,420
-
-
Hurstwood Holdings Limited
Notes to the group financial statements (continued)
For the year ended 31 December 2024
18
Provisions for liabilities
(Continued)
- 28 -
Movements on provisions:
Other provisions
Group
£
At 1 January 2024
63,420
Utilisation of provision
(63,420)
At 31 December 2024
-

Included in other provisions in the previous year was £63,420 which related to historic unbilled rates.

The provision of unbilled rates was the director's best estimate of the groups obligation relating to previous accounting periods. This has now been settled and no obligation is necessary at the year end.

19
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
193,477
172,177
-
-
Between two and five years
120,723
222,971
-
-
In over five years
-
4,328
-
-
314,200
399,476
-
-
20
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
97,362
67,779
Revaluations
2,109,134
1,631,986
2,206,496
1,699,765
The company has no deferred tax assets or liabilities.
Hurstwood Holdings Limited
Notes to the group financial statements (continued)
For the year ended 31 December 2024
20
Deferred taxation
(Continued)
- 29 -
Group
Company
2024
2024
Movements in the year:
£
£
Liability at 1 January 2024
1,699,765
-
Charge to profit or loss
506,731
-
Liability at 31 December 2024
2,206,496
-
21
Related party transactions
Transactions with related parties

The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland", not to disclose related party transactions with wholly owned subsidiaries within the group.

 

Transactions between group entities which have been eliminated on consolidation are not disclosed within the financial statements.

 

Entities under joint control are related parties by virtue of the entities being jointly controlled by a shareholder and director of the company. The amounts owed to/by entities under joint control are unsecured, repayable on demand and do not accrue interest.

 

Entities which provide key management personnel services are related by virtue of the joint control by a shareholder and director of the company. The amounts owed to/by entities under joint control are unsecured, repayable on demand and do not accrue interest.

 

Investors in the company are related by virtue of their joint control over the company. The amounts owed to investors are unsecured, repayable in more than one year and accrued interest which is paid during the year. The maximum liability of the company is the amount of the director loan account.

 

During the year the group entered into the following transactions with related parties:

Sales
Sales
Purchases
Purchases
2024
2023
2024
2023
£
£
£
£
Group
Purchase recharges to/from entities under joint control
10,071,765
9,973,066
139,791
219,874
Management charges to entities under joint control
2,313,146
2,340,000
-
-
Hurstwood Holdings Limited
Notes to the group financial statements (continued)
For the year ended 31 December 2024
21
Related party transactions
(Continued)
- 30 -

The following amounts were outstanding at the reporting end date:

Amounts due to related parties
2024
2023
£
£
Group
Balances in trade creditors due to entities under joint control
3,049,768
1,904,265
Balances included in amounts owed to related undertakings due to entities under joint control
3,351,628
3,267,270
Key management personnel
72,100
114,400

The following amounts were outstanding at the reporting end date:

Amounts due from related parties
2024
2023
Balance
Balance
£
£
Group
Balances in trade debtors due from entities under joint control
5,902,480
5,458,802
Balances included in amounts owed by related undertakings due from entities under joint control
6,267,563
4,822,460
22
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
68,650
56,842

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.

23
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
A Ordinary Share of £1 each
100,250
100,250
100,250
100,250
B Ordinary Share of £1 each
12,531
12,531
12,531
12,531
C Ordinary Share of £1 each
12,531
12,531
12,531
12,531
125,312
125,312
125,312
125,312
Hurstwood Holdings Limited
Notes to the group financial statements (continued)
For the year ended 31 December 2024
- 31 -
24
Reserves

Consolidated retained earnings represents the accumulated profits less accumulated losses and distributions up to the reporting date.

Included in profit and loss reserves are non-distributable reserves of £11,601,929 (2023: £10,164,077).

25
Financial commitments, guarantees and contingent liabilities

The company has a fixed charge and negative pledge over 400 B Voting Ordinary Shares at par and 750 Deferred Shares at par in respect of Hurstwood Properties (R) Limited. At the year end, potential liability in respect of the security to NM Rothschild & Sons Limited amounted to £24,950,000 (2023: £25,450,000).

 

 

26
Cash generated from group operations
2024
2023
£
£
Profit for the year after tax
2,334,107
808,290
Adjustments for:
Taxation charged
786,066
282,829
Finance costs
1,462,768
1,449,007
Investment income
(1,797)
-
0
Fair value gain on investment properties
(1,915,000)
-
0
Depreciation and impairment of tangible fixed assets
103,930
77,403
Decrease in provisions
(63,420)
(20,599)
Movements in working capital:
Increase in debtors
(2,009,980)
(1,330,415)
Increase in creditors
3,590,063
1,608,668
Cash generated from operations
4,286,737
2,875,183
27
Analysis of changes in net debt - group
1 January 2024
Cash flows
New finance leases
31 December 2024
£
£
£
£
Cash at bank and in hand
1,509,049
534,376
-
2,043,425
Borrowings excluding overdrafts
(25,564,400)
542,300
-
(25,022,100)
Obligations under finance leases
(153,558)
76,289
(174,601)
(251,870)
(24,208,909)
1,152,965
(174,601)
(23,230,545)
Hurstwood Holdings Limited
Notes to the group financial statements (continued)
For the year ended 31 December 2024
- 32 -
28
Ultimate controlling party

The ultimate controlling party is S J Ashworth.

2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.200Mr S J AshworthMs A L BeaumontMr S D AshworthMr Samuel David AshworthMr A C Parkfalse047998962024-01-012024-12-3104799896bus:Director12024-01-012024-12-3104799896bus:CompanySecretaryDirector12024-01-012024-12-3104799896bus:Director22024-01-012024-12-3104799896bus:Director32024-01-012024-12-3104799896bus:CompanySecretary12024-01-012024-12-3104799896bus:Director42024-01-012024-12-3104799896bus:RegisteredOffice2024-01-012024-12-31047998962024-12-3104799896bus:Consolidated2024-01-012024-12-3104799896bus:Consolidated2023-01-012023-12-31047998962023-01-012023-12-3104799896bus:Consolidated2024-12-3104799896bus:Consolidated2023-12-3104799896core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3104799896core:PlantMachinerybus:Consolidated2024-12-3104799896core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-3104799896core:PlantMachinerybus:Consolidated2023-12-31047998962023-12-3104799896core:ShareCapitalbus:Consolidated2024-12-3104799896core:ShareCapitalbus:Consolidated2023-12-3104799896core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3104799896core:ShareCapital2024-12-3104799896core:ShareCapital2023-12-3104799896core:RetainedEarningsAccumulatedLosses2024-12-3104799896core:RetainedEarningsAccumulatedLosses2023-12-3104799896core:ShareCapitalbus:Consolidated2022-12-31047998962022-12-3104799896core:AccountingPolicyChangeIncreaseDecrease2023-12-3104799896core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3104799896core:AccountingPolicyChangeIncreaseDecrease2024-12-3104799896core:ShareCapital2022-12-3104799896core:RetainedEarningsAccumulatedLosses2022-12-3104799896bus:Consolidated2022-12-3104799896core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3104799896core:PlantMachinery2024-01-012024-12-3104799896core:UKTaxbus:Consolidated2024-01-012024-12-3104799896core:UKTaxbus:Consolidated2023-01-012023-12-3104799896bus:Consolidatedcore:AccountingPolicyChangeIncreaseDecrease2024-01-012024-12-3104799896bus:Consolidatedcore:AccountingPolicyChangeIncreaseDecrease2023-01-012023-12-3104799896bus:Consolidated12024-01-012024-12-3104799896bus:Consolidated12023-01-012023-12-3104799896bus:Consolidated22024-01-012024-12-3104799896bus:Consolidated22023-01-012023-12-3104799896core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-3104799896core:PlantMachinerybus:Consolidated2023-12-3104799896bus:Consolidated2023-12-3104799896core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-01-012024-12-3104799896core:PlantMachinerybus:Consolidated2024-01-012024-12-3104799896core:Subsidiary12024-01-012024-12-3104799896core:Subsidiary22024-01-012024-12-3104799896core:Subsidiary32024-01-012024-12-3104799896core:Subsidiary42024-01-012024-12-3104799896core:Subsidiary52024-01-012024-12-3104799896core:Subsidiary62024-01-012024-12-3104799896core:Subsidiary72024-01-012024-12-3104799896core:Subsidiary82024-01-012024-12-3104799896core:Subsidiary92024-01-012024-12-3104799896core:Subsidiary102024-01-012024-12-3104799896core:Subsidiary112024-01-012024-12-3104799896core:Subsidiary112024-01-012024-12-3104799896core:Subsidiary222024-01-012024-12-3104799896core:Subsidiary332024-01-012024-12-3104799896core:Subsidiary442024-01-012024-12-3104799896core:Subsidiary552024-01-012024-12-3104799896core:Subsidiary662024-01-012024-12-3104799896core:Subsidiary772024-01-012024-12-3104799896core:Subsidiary882024-01-012024-12-3104799896core:Subsidiary992024-01-012024-12-3104799896core:Subsidiary10102024-01-012024-12-3104799896core:Subsidiary11112024-01-012024-12-3104799896core:CurrentFinancialInstruments2024-12-3104799896core:CurrentFinancialInstruments2023-12-3104799896core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3104799896core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3104799896core:WithinOneYearbus:Consolidated2024-12-3104799896core:WithinOneYearbus:Consolidated2023-12-3104799896core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3104799896core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3104799896core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3104799896core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-12-3104799896core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3104799896core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3104799896core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3104799896core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-3104799896core:Non-currentFinancialInstruments2024-12-3104799896core:Non-currentFinancialInstruments2023-12-3104799896core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3104799896core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3104799896core:WithinOneYear2024-12-3104799896core:WithinOneYear2023-12-3104799896core:BetweenTwoFiveYearsbus:Consolidated2024-12-3104799896core:BetweenTwoFiveYearsbus:Consolidated2023-12-3104799896core:BetweenTwoFiveYears2024-12-3104799896core:BetweenTwoFiveYears2023-12-3104799896bus:PrivateLimitedCompanyLtd2024-01-012024-12-3104799896bus:FRS1022024-01-012024-12-3104799896bus:Audited2024-01-012024-12-3104799896bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3104799896bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP