Company Registration No. 05721096 (England and Wales)
NW TRADING (HOLDINGS) LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 DECEMBER 2024
31 December 2024
PM+M Solutions for Business LLP
Chartered Accountants
New Century House
Greenbank Technology Park
Challenge Way
Blackburn
Lancashire
BB1 5QB
NW TRADING (HOLDINGS) LIMITED
COMPANY INFORMATION
Directors
A Forker
J Stone
N Leaver
D Hammond
(Appointed 1 July 2024)
J Flowerday
(Appointed 1 July 2025)
J Green
(Appointed 1 July 2025)
D Ives
(Appointed 1 July 2025)
M Walker
(Appointed 1 July 2025)
Company number
05721096
Registered office
Cavendish Wharf
Duke Street
Birkenhead
Wirral
CH41 1HN
Auditor
PM+M Solutions for Business LLP
New Century House
Greenbank Technology Park
Challenge Way
Blackburn
Lancashire
BB1 5QB
NW TRADING (HOLDINGS) LIMITED
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4 - 5
Independent auditor's report
6 - 9
Group statement of income and retained earnings
10
Group balance sheet
11
Company balance sheet
12
Group statement of cash flows
13
Notes to the financial statements
14 - 29
NW TRADING (HOLDINGS) LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

On the 1st of July 2025, Colin Littler, the founder and owner of the group sadly passed away.

 

His wish was for the company to continue to operate with the same high quality and service focus, for all of our customers.

 

The directors and employees are committed to ensuring that this focus is maintained into the future.

 

The shares pass into trust separate from the business which will enable the directors to focus on the continued success of the company.

Review of the business

The principal activities of the NW Trading Group are stevedoring, warehousing, haulage, ships agency, forwarding and chartering.

 

In addition the group operates fertiliser bagging and blending operations from its Birkenhead and Goole sites.

 

The group has a commitment to provide quality customer service to its blue chip customer base from its bulk/​break bulk handling terminals at Birkenhead on the River Mersey, together with Hull and Goole on the Humber estuary. The group prides itself on its good quality customer service and strives to build long term relationships with its customers.

Principal risks and uncertainties

The group's operations expose it to a variety of financial risks, price risk, interest rate risk and credit risks. The group's policy in respect of managing financial risk has not changed significantly in the year ended 31 December 2024.

 

The group is exposed to commodity price risk principally in respect of certain raw materials in its Trading activities. The group actively monitors price fluctuations to manage the purchase and sale of materials in times when prices are favourable to the group.

 

The group is exposed to interest rate risk due to its floating rate borrowings. This risk is managed using cash flow forecasting so that exposure is minimised.

 

Where appropriate, relevant credit checks are performed on potential customers before sales are made. The amount of exposure to any given customer is controlled by means of credit control procedures that are monitored by management closely.

 

The extent of these risks is regularly reviewed and assessed by management. This process is effective given the size and nature of the risks involved, but will be reviewed in the future should circumstances change.

NW TRADING (HOLDINGS) LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Key performance indicators

The company and wider group continued to perform well during 2024 despite the uncertainties and ongoing challenges in the wider economic environment.

 

The directors are satisfied with the financial performance of the company during the period.

 

Operating profit for the year was £2,836,427 (2023: £1,676,266) whilst profit before tax was £2,234,464 (2023: £1,161,368).

 

The group has again continued to invest in fixed assets to the value of £4,339,361 (2023: £4,211,620) during the financial year with the main investments being plant and equipment for use within the operations in Hull, Goole and Birkenhead.

 

The continued future projected growth of the business forecasted for the coming financial years has driven this and supports the continued planned investments for 2024.

 

The group took appropriate measures throughout the year to manage cash and protect cashflow for future periods.

 

The directors are confident that they will continue to attract new business whilst providing continued job security to its employees, which is of paramount importance to the directors.

 

The safety of our employees and others who may be affected by our activities is a top priority at NW Trading. Furthermore, we regard the well being of our employees and the way we manage our impact on the environment as fundamental to the sustainability and continued success of our business.

 

The directors are fully committed to the achievement of high standards of safety, health,

environmental and quality (SHEQ) performance. Learning from accidents, incidents and near misses, and progress against key performance indicators are reported monthly to the directors and management team.

 

We believe that the use of suitable SHEQ objectives and targets is essential to effective risk management. We aim to comply with all relevant legislation, standards and codes of practice relating to our business, and we seek continual performance improvement in what we do. We achieve this by adopting an effective HSE management system.

Section 172 statement
Stakeholder Engagement

The directors have a responsibility under S172 of the Companies Act 2006 to act in a way that promotes the company’s success for the benefit of the members as a whole, and to have regard to the long-term effects of decisions on the company and stakeholders, The following statement outlines the way in which these responsibilities are handled:

 

The company is privately held and provides employment, training and financial reward to the owners and employees, including profit sharing arrangements.

 

Strategic decisions are based on medium and long-term objectives. In particular, the policy of continued investment in latest state of the art production technologies ensures high quality and efficiency of output and provides an ongoing competitive edge in the market.

 

Key stakeholders, and the ways in which we engage with them, are as follows:

Employees

We rely on a skilled and highly motivated workforce and recruitment & retention of staff is critical to the business.

 

We help engagement with our team by:

 

Appropriate remuneration and rewarding outstanding performance through profit sharing arrangements; Providing industry leading training, coupled with career development opportunities.

 

NW TRADING (HOLDINGS) LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
Customers and suppliers

We invest heavily in the latest equipment throughout our business so that we can continue to offer quality service. Our customers value our high degree of expertise, reliability and value for money offerings. We have built a reputation for fair dealings in our interaction with both customers and suppliers alike.

On behalf of the board

J Stone
Director
22 September 2025
NW TRADING (HOLDINGS) LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -

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

Principal activities

The principal activity of the company and group continued to be that of stevedoring, warehousing, haulage, ships, agency, forwarding and chartering.

Results and dividends

The results for the year are set out on page 10.

Ordinary dividends were paid amounting to £872,300. The directors do not recommend payment of a further dividend.

Directors

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

A Forker
C Littler
(Deceased 1 July 2025)
J Stone
N Leaver
Z Giles
(Resigned 27 January 2025)
D Hammond
(Appointed 1 July 2024)
J Flowerday
(Appointed 1 July 2025)
J Green
(Appointed 1 July 2025)
D Ives
(Appointed 1 July 2025)
M Walker
(Appointed 1 July 2025)
Auditor

The auditor, PM+M Solutions for Business LLP, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Energy and carbon report

For reporting purposes, the company is a large group, however, it has not consumed more than 40,000 kWh energy in this reporting period. It therefore, qualifies as a low energy user under these regulations and is not required to report on its emissions, energy consumption or energy efficiency activities.

 

Its subsidiaries are also excluded due to the fact individually no subsidiary meets the requirement to disclose its energy usage.

NW TRADING (HOLDINGS) LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
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.

Statement of disclosure to auditor

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

On behalf of the board
J Stone
Director
22 September 2025
NW TRADING (HOLDINGS) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF NW TRADING (HOLDINGS) LIMITED
- 6 -
Opinion

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

In our opinion the financial statements:

Basis for opinion

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

Conclusions relating to going concern

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

 

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

 

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

Other information

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

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

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

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

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

 

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

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.

Extent to which the audit was considered capable of detecting irregularities, including fraud

 

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

 

We identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and then design and perform audit procedures responsive to those risks, including obtaining audit evidence that is sufficient and appropriate to provide a basis for our opinion.

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

Identifying and assessing potential risks related to irregularities

 

In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, we have considered the following:

 

 

As a result of these procedures, we considered the opportunities and incentives that may exist within the organisation for fraud and identified the greatest potential for fraud in the following areas: timing of recognition of commercial income, posting of unusual journals and complex transactions; and manipulating the Group's performance profit measures and other key performance indicators to meet remuneration targets and externally communicated targets. In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override.

 

We also obtained an understanding of the legal and regulatory frameworks that the Group operates in, focusing on provisions of those laws and regulations that had a direct effect on the determination of material amounts and disclosures in the financial statements. The key laws and regulations we considered in this context included UK Companies Act, employment law, health and safety regulations, pensions legislation and tax legislation.

Audit response to risks identified

Our procedures to respond to risks identified included the following:

 

Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, the further removed non-compliance with laws and regulations (irregularities) is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it. In addition, as with any audit, there remained a higher risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations.

NW TRADING (HOLDINGS) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF NW TRADING (HOLDINGS) LIMITED
- 9 -

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.

Christopher Johnson FCA (Senior Statutory Auditor)
For and on behalf of PM+M Solutions for Business LLP, Statutory Auditor
Chartered Accountants
New Century House
Greenbank Technology Park
Challenge Way
Blackburn
Lancashire
BB1 5QB
22 September 2025
NW TRADING (HOLDINGS) LIMITED
GROUP STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
2024
2023
Notes
£
£
Turnover
3
41,730,776
35,073,950
Cost of sales
(24,788,674)
(21,607,646)
Gross profit
16,942,102
13,466,304
Administrative expenses
(14,105,675)
(11,790,038)
Operating profit
4
2,836,427
1,676,266
Other interest receivable and similar income
12,020
13,668
Interest payable and similar expenses
8
(613,983)
(528,566)
Profit before taxation
2,234,464
1,161,368
Tax on profit
9
(645,090)
(324,267)
Profit for the financial year
1,589,374
837,101
Retained earnings brought forward
10,483,490
10,116,189
Dividends
(872,300)
(469,800)
Retained earnings carried forward
11,200,564
10,483,490
Profit for the financial year is all attributable to the owners of the parent company.
Total comprehensive income for the year is all attributable to the owners of the parent company.
NW TRADING (HOLDINGS) LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 11 -
2024
2023
Notes
£
£
£
£
Fixed assets
Goodwill
11
-
0
4,081
Tangible assets
12
16,540,633
14,510,780
16,540,633
14,514,861
Current assets
Stocks
15
1,300,496
1,507,533
Debtors
16
10,450,784
8,822,499
Cash at bank and in hand
4,990,388
3,848,517
16,741,668
14,178,549
Creditors: amounts falling due within one year
17
(15,758,101)
(12,609,995)
Net current assets
983,567
1,568,554
Total assets less current liabilities
17,524,200
16,083,415
Creditors: amounts falling due after more than one year
18
(3,578,279)
(3,402,065)
Provisions for liabilities
Deferred tax liability
21
2,745,256
2,197,759
(2,745,256)
(2,197,759)
Net assets
11,200,665
10,483,591
Capital and reserves
Called up share capital
23
101
101
Profit and loss reserves
11,200,564
10,483,490
Total equity
11,200,665
10,483,591
The financial statements were approved by the board of directors and authorised for issue on 22 September 2025 and are signed on its behalf by:
22 September 2025
J Stone
Director
Company registration number 05721096 (England and Wales)
NW TRADING (HOLDINGS) LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 12 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
12
16,540,633
14,510,780
Investments
13
660,380
660,380
17,201,013
15,171,160
Current assets
Stocks
15
39,756
37,959
Debtors
16
18,034,180
16,177,083
Cash at bank and in hand
1,401
1,401
18,075,337
16,216,443
Creditors: amounts falling due within one year
17
(23,086,068)
(19,801,204)
Net current liabilities
(5,010,731)
(3,584,761)
Total assets less current liabilities
12,190,282
11,586,399
Creditors: amounts falling due after more than one year
18
(3,578,279)
(3,402,065)
Provisions for liabilities
Deferred tax liability
21
2,745,519
2,198,080
(2,745,519)
(2,198,080)
Net assets
5,866,484
5,986,254
Capital and reserves
Called up share capital
23
101
101
Profit and loss reserves
5,866,383
5,986,153
Total equity
5,866,484
5,986,254

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 £752,530 (2023 - £743,530 profit).

The financial statements were approved by the board of directors and authorised for issue on 22 September 2025 and are signed on its behalf by:
22 September 2025
J Stone
Director
Company registration number 05721096 (England and Wales)
NW TRADING (HOLDINGS) LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
29
6,275,661
4,054,248
Interest paid
(613,983)
(528,566)
Income taxes refunded/(paid)
24,226
(394,778)
Net cash inflow from operating activities
5,685,904
3,130,904
Investing activities
Purchase of tangible fixed assets
(1,705,137)
(1,913,396)
Proceeds from disposal of tangible fixed assets
193,150
476,550
Interest received
12,020
13,668
Net cash used in investing activities
(1,499,967)
(1,423,178)
Financing activities
Payment of finance leases obligations
(2,224,181)
(1,826,457)
(Advances to)/Repayments from directors
130,709
(606,524)
Dividends paid to equity shareholders
(872,300)
(94,800)
Net cash used in financing activities
(2,965,772)
(2,527,781)
Net increase/(decrease) in cash and cash equivalents
1,220,165
(820,055)
Cash and cash equivalents at beginning of year
527,307
1,347,362
Cash and cash equivalents at end of year
1,747,472
527,307
Relating to:
Cash at bank and in hand
4,990,388
3,848,517
Bank overdrafts included in creditors payable within one year
(3,242,916)
(3,321,210)
NW TRADING (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
1
Accounting policies
Company information

NW Trading (Holdings) Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Cavendish Wharf, Duke Street, Birkenhead, Wirral, CH41 1HN.

 

The group consists of NW Trading (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. The principal accounting policies adopted are set out below.

1.2
Business combinations

In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.

 

Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.

1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company NW Trading (Holdings) Limited together with all entities controlled by the parent company (its subsidiaries) and the group’s share of its interests in joint ventures and associates.

 

All financial statements are made up to 31 December 2024. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.

1.4
Going concern

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

NW TRADING (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
1.5
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.6
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.

1.7
Tangible fixed assets

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

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

Plant and equipment
6.7% - 50% reducing balance and straight line
Fixtures and fittings
10% - 33.33% reducing balance and straight line
Motor vehicles
33.33% reducing balance

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.

1.8
Fixed asset investments

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

 

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

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

1.9
Stocks

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

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.

NW TRADING (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
1.10
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.11
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. Financial assets classified as receivable within one year are not amortised.

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.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans and loans from fellow group companies are initially recognised at transaction price. Financial liabilities classified as payable within one year are not amortised.

 

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.

1.12
Equity instruments

Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.

1.13
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.

NW TRADING (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
Deferred tax

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

 

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

1.14
Retirement benefits

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

1.15
Leases

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

 

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

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

1.16
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.

NW TRADING (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
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.

 

These main areas of judgement that have a significant risk of causing a material adjustment to the carrying value amounts of assets and liabilities within the next financial year are:

 

Stock impairment

 

Where there are indications of impairment of stock items, the company makes a provision against the value of the stock item based on the knowledge of the management.

 

Fixed asset depreciation

 

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives. The estimated useful life of a fixed asset is based upon historic experience and the knowledge of management.

3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Stevedoring
10,317,387
8,057,621
Haulage and logistics
8,761,633
8,343,841
Commodity sales
17,088,577
14,155,258
Rental income
5,511,096
4,499,255
Other income
52,083
17,975
41,730,776
35,073,950
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
41,730,776
35,073,950
2024
2023
£
£
Other revenue
Interest income
12,020
13,668
NW TRADING (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
4
Operating profit
2024
2023
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange losses/(gains)
23,148
(8,537)
Depreciation of owned tangible fixed assets
1,090,771
702,973
Depreciation of tangible fixed assets held under finance leases
1,101,693
970,896
Profit on disposal of tangible fixed assets
(76,106)
(161,030)
Amortisation of intangible assets
4,081
28,584
Operating lease charges
2,189,112
2,003,124
5
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
16,275
15,500
Audit of the financial statements of the company's subsidiaries
43,325
46,140
59,600
61,640
For other services
Other assurance services
-
1,440
Taxation compliance services
6,900
6,650
All other non-audit services
6,500
4,790
13,400
12,880
6
Employees

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

Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
Employees
105
99
9
7
Directors
6
6
6
6
Total
111
105
15
13
NW TRADING (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
6
Employees
(Continued)
- 20 -

Their aggregate remuneration comprised:

Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
6,191,083
5,107,663
1,666,584
1,097,853
Social security costs
709,439
604,208
205,190
161,200
Pension costs
346,236
497,120
96,248
260,266
7,246,758
6,208,991
1,968,022
1,519,319
7
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
683,450
712,750
Company pension contributions to defined contribution schemes
131,250
109,000
814,700
821,750

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2023 - 2).

Remuneration disclosed above includes the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
239,500
276,250
8
Interest payable and similar expenses
2024
2023
£
£
Interest on bank overdrafts and loans
81,559
59,654
Other interest on financial liabilities
6,016
10,000
Interest on finance leases and hire purchase contracts
526,408
458,912
Total finance costs
613,983
528,566
NW TRADING (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
97,593
-
0
Adjustments in respect of prior periods
-
0
1,948
Total current tax
97,593
1,948
Deferred tax
Origination and reversal of timing differences
547,497
322,319
Total tax charge
645,090
324,267

From the 1 April 2023 the tax rate became 25%. During the prior year the effective tax rate was 23.52%.

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
2,234,464
1,161,368
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
558,616
273,154
Tax effect of expenses that are not deductible in determining taxable profit
32,550
29,660
Adjustments in respect of prior years
-
0
1,948
Effect of change in corporation tax rate
-
21,002
Permanent capital allowances in excess of depreciation
-
0
636
Other non-reversing timing differences
-
0
(2,133)
Other permanent differences
351
-
0
Fixed asset differences
59,110
-
0
Movement in deferred tax not recognised
(5,537)
-
0
Taxation charge
645,090
324,267
10
Dividends
2024
2023
Recognised as distributions to equity holders:
£
£
Final paid
872,300
469,800
NW TRADING (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
11
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 January 2024 and 31 December 2024
642,318
Amortisation and impairment
At 1 January 2024
638,237
Amortisation charged for the year
4,081
At 31 December 2024
642,318
Carrying amount
At 31 December 2024
-
0
At 31 December 2023
4,081
The company had no intangible fixed assets at 31 December 2024 or 31 December 2023.
12
Tangible fixed assets
Group
Assets under construction
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2024
900,000
18,603,180
5,594,626
249,415
25,347,221
Additions
300,000
2,644,820
1,379,529
15,012
4,339,361
Disposals
-
0
(874,567)
-
0
(28,527)
(903,094)
Transfers
(1,200,000)
-
0
1,200,000
-
0
-
0
At 31 December 2024
-
0
20,373,433
8,174,155
235,900
28,783,488
Depreciation and impairment
At 1 January 2024
-
0
7,248,827
3,409,718
177,896
10,836,441
Depreciation charged in the year
-
0
1,707,086
467,604
17,774
2,192,464
Eliminated in respect of disposals
-
0
(757,523)
-
0
(28,527)
(786,050)
At 31 December 2024
-
0
8,198,390
3,877,322
167,143
12,242,855
Carrying amount
At 31 December 2024
-
0
12,175,043
4,296,833
68,757
16,540,633
At 31 December 2023
900,000
11,354,353
2,184,908
71,519
14,510,780
NW TRADING (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
12
Tangible fixed assets
(Continued)
- 23 -
Company
Assets under construction
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2024
900,000
18,603,180
5,594,626
249,415
25,347,221
Additions
300,000
2,644,820
1,379,529
15,012
4,339,361
Disposals
-
0
(874,567)
-
0
(28,527)
(903,094)
Transfers
(1,200,000)
-
0
1,200,000
-
0
-
0
At 31 December 2024
-
0
20,373,433
8,174,155
235,900
28,783,488
Depreciation and impairment
At 1 January 2024
-
0
7,248,827
3,409,718
177,896
10,836,441
Depreciation charged in the year
-
0
1,707,086
467,604
17,774
2,192,464
Eliminated in respect of disposals
-
0
(757,523)
-
0
(28,527)
(786,050)
At 31 December 2024
-
0
8,198,390
3,877,322
167,143
12,242,855
Carrying amount
At 31 December 2024
-
0
12,175,043
4,296,833
68,757
16,540,633
At 31 December 2023
900,000
11,354,353
2,184,908
71,519
14,510,780

The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.

Group
Company
2024
2023
2024
2023
£
£
£
£
Plant and equipment
7,662,924
6,252,632
7,662,924
6,252,632
13
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
14
-
0
-
0
660,380
660,380
NW TRADING (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
13
Fixed asset investments
(Continued)
- 24 -
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024 and 31 December 2024
660,380
Carrying amount
At 31 December 2024
660,380
At 31 December 2023
660,380
14
Subsidiaries

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

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Caldaire Terminal Ltd
Cavendish Wharf, off Duke Street, Birkenhead, Wirral, CH41 1HN
Ordinary
100.00
Limb Shipping Services (Humberside) Limited
Cavendish Wharf, off Duke Street, Birkenhead, Wirral, CH41 1HN
Ordinary
100.00
N W Trading Limited
Cavendish Wharf, off Duke Street, Birkenhead, Wirral, CH41 1HN
Ordinary
100.00
NW Trading (Birkenhead) Limited
Cavendish Wharf, off Duke Street, Birkenhead, Wirral, CH41 1HN
Ordinary
100.00
NW Trading (Caldaire) Limited
Cavendish Wharf, off Duke Street, Birkenhead, Wirral, CH41 1HN
Ordinary
100.00
NW Trading (Commodities) Limited
Cavendish Wharf, off Duke Street, Birkenhead, Wirral, CH41 1HN
Ordinary
100.00
NW Trading (Haulage) Limited
Cavendish Wharf, off Duke Street, Birkenhead, Wirral, CH41 1HN
Ordinary
100.00
NW Trading (Humber) Limited
Cavendish Wharf, off Duke Street, Birkenhead, Wirral, CH41 1HN
Ordinary
100.00
NW Trading (Logistics) Limited
Cavendish Wharf, off Duke Street, Birkenhead, Wirral, CH41 1HN
Ordinary
100.00
NW Trading (Southampton) Limited
Cavendish Wharf, off Duke Street, Birkenhead, Wirral, CH41 1HN
Ordinary
100.00
South Dock Terminals Limited
Cavendish Wharf, off Duke Street, Birkenhead, Wirral, CH41 1HN
Ordinary
100.00
15
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Raw materials and consumables
238,690
230,691
39,756
37,959
Finished goods and goods for resale
1,061,806
1,276,842
-
0
-
0
1,300,496
1,507,533
39,756
37,959
NW TRADING (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
16
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
2,604,491
2,530,895
86,801
11,408
Corporation tax recoverable
-
0
6,995
7,044
7,044
Amounts owed by group undertakings
4,896,334
4,442,239
16,709,968
14,897,452
Other debtors
1,097,095
596,498
690,514
794,427
Prepayments and accrued income
1,852,864
1,245,872
539,853
466,752
10,450,784
8,822,499
18,034,180
16,177,083

The amounts owed by group undertakings are not subject to any formal agreement.

17
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans and overdrafts
19
3,242,916
3,321,210
3,242,916
3,261,073
Obligations under finance leases
20
2,905,772
2,671,943
2,905,773
2,671,944
Trade creditors
6,382,478
4,206,257
791,985
971,402
Amounts owed to group undertakings
-
0
-
0
15,477,800
12,541,605
Corporation tax payable
114,824
-
0
-
0
-
0
Other taxation and social security
870,359
187,904
215,453
177,965
Other creditors
261,987
221,532
150,000
150,000
Accruals and deferred income
1,979,765
2,001,149
302,141
27,215
15,758,101
12,609,995
23,086,068
19,801,204

The amounts owed to group undertakings are not subject to any formal subject agreement.

18
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Obligations under finance leases
20
3,578,279
3,402,065
3,578,279
3,402,065
NW TRADING (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 26 -
19
Loans and overdrafts
Group
Company
2024
2023
2024
2023
£
£
£
£
Bank overdrafts
3,242,916
3,321,210
3,242,916
3,261,073
Payable within one year
3,242,916
3,321,210
3,242,916
3,261,073

Bank borrowings are secured by a debenture incorporating a fixed and floating charge over all current and future assets of the company.

20
Finance lease obligations
Group
Company
2024
2023
2024
2023
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
2,905,772
2,671,943
2,905,773
2,671,944
In two to five years
3,578,279
3,402,065
3,578,279
3,402,065
6,484,051
6,074,008
6,484,052
6,074,009

Hire purchase and finance lease liabilities are secured on the assets to which they relate.

21
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
2,758,838
2,353,053
Tax losses
(13,319)
(4,679)
Losses and other deductions
(263)
(150,615)
2,745,256
2,197,759
NW TRADING (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
21
Deferred taxation
(Continued)
- 27 -
Liabilities
Liabilities
2024
2023
Company
£
£
Accelerated capital allowances
2,758,838
2,353,053
Tax losses
(13,319)
(4,679)
Losses and other deductions
-
(150,294)
2,745,519
2,198,080
Group
Company
2024
2024
Movements in the year:
£
£
Liability at 1 January 2024
2,197,759
2,198,080
Charge to profit or loss
547,497
547,439
Liability at 31 December 2024
2,745,256
2,745,519
22
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
346,236
497,120

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.

 

At the year end, contributions totaling £54,605 (2023: nil) were owed to the scheme.

23
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of 1p each
10,100
10,100
101
101
24
Financial commitments, guarantees and contingent liabilities

The company is party to an inter company composite guarantee to secure bank borrowings of fellow subsidiary companies within the group.

The net group balance with the bank at the balance sheet date was £1,744,271 (2023: £524,106).


The company is party to a group VAT registration and thus has a joint and several liability in this respect. The group liability at the year end amounted to £97,753 (2023: £18,145)

NW TRADING (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 28 -
25
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
2,782,619
2,318,486
202,472
45,878
Between two and five years
4,020,509
2,811,670
287,716
5,010
In over five years
-
68,780
-
-
6,803,128
5,198,936
490,188
50,888

Operating lease commitments are in relation to leases held for use in operations of companies throughout the group.

26
Capital commitments

Amounts contracted for but not provided in the financial statements:

Group
Company
2024
2023
2024
2023
£
£
£
£
Acquisition of tangible fixed assets
149,900
1,115,000
149,900
1,115,000
28
Controlling party

The company's immediate parent is NWT Group Limited, incorporated in England and Wales. This being the largest group into which these accounts are consolidated. Financial statements of the Group can be requested from the registered office.

 

Following the passing of Mr C Littler, the shares in the group are now held by the trustees of a discretionary trust. Accordingly, the trustees are considered to be the ultimate controlling party.

NW TRADING (HOLDINGS) LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 29 -
29
Cash generated from group operations
2024
2023
£
£
Profit after taxation
1,589,374
837,101
Adjustments for:
Taxation charged
645,090
324,267
Finance costs
613,983
528,566
Investment income
(12,020)
(13,668)
Gain on disposal of tangible fixed assets
(76,106)
(161,030)
Amortisation and impairment of intangible assets
4,081
28,584
Depreciation and impairment of tangible fixed assets
2,192,464
1,673,869
Movements in working capital:
Decrease in stocks
207,037
449,656
(Increase)/decrease in debtors
(1,765,989)
972,668
Increase/(decrease) in creditors
2,877,747
(585,765)
Cash generated from operations
6,275,661
4,054,248
30
Analysis of changes in net debt - group
1 January 2024
Cash flows
New finance leases
31 December 2024
£
£
£
£
Cash at bank and in hand
3,848,517
1,141,871
-
4,990,388
Bank overdrafts
(3,321,210)
78,294
-
(3,242,916)
527,307
1,220,165
-
1,747,472
Obligations under finance leases
(6,074,008)
2,224,181
(2,634,224)
(6,484,051)
(5,546,701)
3,444,346
(2,634,224)
(4,736,579)
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.200A ForkerC LittlerJ StoneN LeaverZ GilesD HammondJ FlowerdayJ GreenD IvesM Walkerfalse057210962024-01-012024-12-31057210962024-12-3105721096bus:Director12024-01-012024-12-3105721096bus:Director32024-01-012024-12-3105721096bus:Director42024-01-012024-12-3105721096bus:Director62024-01-012024-12-3105721096bus:Director72024-01-012024-12-3105721096bus:Director82024-01-012024-12-3105721096bus:Director92024-01-012024-12-3105721096bus:Director102024-01-012024-12-3105721096bus:Director22024-01-012024-12-3105721096bus:Director52024-01-012024-12-3105721096bus:RegisteredOffice2024-01-012024-12-3105721096bus:Consolidated2024-12-3105721096bus:Consolidated2024-01-012024-12-3105721096bus:Consolidated2023-01-012023-12-3105721096core:Goodwillbus:Consolidated2024-12-3105721096core:Goodwillbus:Consolidated2023-12-3105721096bus:Consolidated2023-12-31057210962023-12-3105721096core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2024-12-3105721096core:PlantMachinerybus:Consolidated2024-12-3105721096core:FurnitureFittingsbus:Consolidated2024-12-3105721096core:MotorVehiclesbus:Consolidated2024-12-3105721096core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2023-12-3105721096core:PlantMachinerybus:Consolidated2023-12-3105721096core:FurnitureFittingsbus:Consolidated2023-12-3105721096core:MotorVehiclesbus:Consolidated2023-12-3105721096core:ConstructionInProgressAssetsUnderConstruction2024-12-3105721096core:PlantMachinery2024-12-3105721096core:FurnitureFittings2024-12-3105721096core:MotorVehicles2024-12-3105721096core:ConstructionInProgressAssetsUnderConstruction2023-12-3105721096core:PlantMachinery2023-12-3105721096core:FurnitureFittings2023-12-3105721096core:MotorVehicles2023-12-3105721096core:ShareCapitalbus:Consolidated2024-12-3105721096core:ShareCapitalbus:Consolidated2023-12-3105721096core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3105721096core:ShareCapital2024-12-3105721096core:ShareCapital2023-12-3105721096core:RetainedEarningsAccumulatedLosses2024-12-3105721096core:RetainedEarningsAccumulatedLosses2023-12-3105721096bus:Consolidated2022-12-3105721096core:Goodwill2024-01-012024-12-3105721096core:PlantMachinery2024-01-012024-12-3105721096core:FurnitureFittings2024-01-012024-12-3105721096core:MotorVehicles2024-01-012024-12-31057210962023-01-012023-12-3105721096core:UKTaxbus:Consolidated2024-01-012024-12-3105721096core:UKTaxbus:Consolidated2023-01-012023-12-3105721096bus:Consolidated12024-01-012024-12-3105721096bus:Consolidated12023-01-012023-12-3105721096bus:Consolidated22024-01-012024-12-3105721096bus:Consolidated22023-01-012023-12-3105721096bus:Consolidated32024-01-012024-12-3105721096bus:Consolidated32023-01-012023-12-3105721096core:Goodwillbus:Consolidated2023-12-3105721096core:Goodwillbus:Consolidated2024-01-012024-12-3105721096core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2023-12-3105721096core:PlantMachinerybus:Consolidated2023-12-3105721096core:FurnitureFittingsbus:Consolidated2023-12-3105721096core:MotorVehiclesbus:Consolidated2023-12-3105721096bus:Consolidated2023-12-3105721096core:ConstructionInProgressAssetsUnderConstruction2023-12-3105721096core:PlantMachinery2023-12-3105721096core:FurnitureFittings2023-12-3105721096core:MotorVehicles2023-12-31057210962023-12-3105721096core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2024-01-012024-12-3105721096core:PlantMachinerybus:Consolidated2024-01-012024-12-3105721096core:FurnitureFittingsbus:Consolidated2024-01-012024-12-3105721096core:MotorVehiclesbus:Consolidated2024-01-012024-12-3105721096core:ConstructionInProgressAssetsUnderConstruction2024-01-012024-12-3105721096core:Subsidiary12024-01-012024-12-3105721096core:Subsidiary22024-01-012024-12-3105721096core:Subsidiary32024-01-012024-12-3105721096core:Subsidiary42024-01-012024-12-3105721096core:Subsidiary52024-01-012024-12-3105721096core:Subsidiary62024-01-012024-12-3105721096core:Subsidiary72024-01-012024-12-3105721096core:Subsidiary82024-01-012024-12-3105721096core:Subsidiary92024-01-012024-12-3105721096core:Subsidiary102024-01-012024-12-3105721096core:Subsidiary112024-01-012024-12-3105721096core:Subsidiary112024-01-012024-12-3105721096core:Subsidiary222024-01-012024-12-3105721096core:Subsidiary332024-01-012024-12-3105721096core:Subsidiary442024-01-012024-12-3105721096core:Subsidiary552024-01-012024-12-3105721096core:Subsidiary662024-01-012024-12-3105721096core:Subsidiary772024-01-012024-12-3105721096core:Subsidiary882024-01-012024-12-3105721096core:Subsidiary992024-01-012024-12-3105721096core:Subsidiary10102024-01-012024-12-3105721096core:Subsidiary11112024-01-012024-12-3105721096core:CurrentFinancialInstruments2024-12-3105721096core:CurrentFinancialInstruments2023-12-3105721096core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3105721096core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3105721096core:WithinOneYearbus:Consolidated2024-12-3105721096core:WithinOneYearbus:Consolidated2023-12-3105721096core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3105721096core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3105721096core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-3105721096core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-3105721096core:Non-currentFinancialInstruments2024-12-3105721096core:Non-currentFinancialInstruments2023-12-3105721096core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3105721096core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3105721096core:WithinOneYear2024-12-3105721096core:WithinOneYear2023-12-3105721096core:BetweenTwoFiveYearsbus:Consolidated2024-12-3105721096core:BetweenTwoFiveYearsbus:Consolidated2023-12-3105721096core:BetweenTwoFiveYears2024-12-3105721096core:BetweenTwoFiveYears2023-12-3105721096bus:PrivateLimitedCompanyLtd2024-01-012024-12-3105721096bus:FRS1022024-01-012024-12-3105721096bus:Audited2024-01-012024-12-3105721096bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3105721096bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP