Company registration number 07819492 (England and Wales)
M.P. MORAN HOLDINGS LTD
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
M.P. MORAN HOLDINGS LTD
COMPANY INFORMATION
Directors
Mr Kevin Moran
Mr Michael Moran
Mr Martin Moran
Company number
07819492
Registered office
293-301 Kilburn High Road
London
NW6 7JR
Auditor
Higgisons
Higgison House
381-383 City Road
London
EC1V 1NW
M.P. MORAN HOLDINGS LTD
CONTENTS
Page
Strategic report
1 - 3
Directors' report
4
Directors' responsibilities statement
5
Independent auditor's report
6 - 8
Income statement
9
Group statement of comprehensive income
10
Group statement of financial position
11
Company statement of financial position
12
Group statement of changes in equity
13
Company statement of changes in equity
14
Group statement of cash flows
15
Company statement of cash flows
16
Notes to the financial statements
17 - 35
M.P. MORAN HOLDINGS LTD
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Fair review of the business
M.P. Moran Holdings Ltd (the parent ‘Company’) continued to hold a 100% ownership of builder’s merchant M.P. Moran & Sons Ltd (the ‘Subsidiary’) throughout 2024. Collectively they can be referred to as the ‘Group’.
The main source of income within the Group is contributed by the Subsidiary. This income is increased by rental income made within the Company.
The Company acquired no material new investments during the year.
Total Group sales decreased to £63m in 2024 (2023: £66m). Trading conditions remain very tough within the key repair, maintenance and improvement (RMI) sector with less demand following previous years of growth. Falling prices of timber related products and political uncertainty ahead of the UK general election led to reduced activity within UK Construction.
2024 saw increasing pressure on gross profit margins and a fall to 34.2% (2023: 35.9%), resulting in Net profit of £1.0m (2023: £2.3m).
The Balance Sheet remains strong, with a net asset position of the Group at 31 December 2024 of £37.7m (2023: £39.3m).
Importantly, there was a notable improvement in business performance throughout the second half of 2024 when compared to the first half of 2024, which has clearly continued into 2025 despite challenging market conditions.
Overall, the improving results for the year and the financial position at the year-end were considered satisfactory by the directors considering the many difficult challenges, uncertain economic conditions and a deteriorating market across the construction industry.
Principal risks and uncertainties
The key business risks and uncertainties affecting the Group relate to volatility in trading and market conditions, competition and UK Consumer confidence.
Uncertainty surrounding the resilience of the UK economy with high interest rates and inflation continue to present a difficult trading outlook across the retail sector, particularly in terms of delivering opportunities for growth.
The Group operates in a competitive business sector that is sensitive to both prevailing economic conditions and UK consumer confidence. Should the UK economy deteriorate significantly, this would most likely have an adverse effect on the results of the Group.
The directors are confident that the Group has sufficient financial flexibility and diverse supplier and customer bases. This enables the business to successfully navigate through any worsening of the economic climate, any increased credit risk associated with our varied customer base and any exchange rate fluctuations with our multiple supply routes.
Overall, the operational improvements, system upgrades and financial planning taken give the Group a solid footing for the current business climate and beyond.
Key performance indicators
The directors review progress continually and in a number of different ways.
All branches and departments are measured regularly within three main categories of assessment: General management, financial performance and stock control.
The business is continually making improvements across three core areas: Customer Care, Service and Stock Range.
M.P. MORAN HOLDINGS LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Other performance indicators
Greenhouse Gas Emissions Statement:
This carbon report for MP Moran is to meet the reporting requirements under The Companies (Directors’ Report) and Limited Liability Partnerships (Energy and Carbon Report) Regulations 2018 to implement the UK government’s policy on Streamlined Energy and Carbon Reporting (SECR). It also references the global Carbon emissions reported for the previous years.
Where possible the Group has replaced diesel forklifts with electric forklifts and have electric chargers installed and set to timers to ensure the energy is taken during off peak times. Any new company cars purchased are electric vehicles.
A number of measures have been undertaken to reduce the impact of vehicle journeys and the effect on the environment including FORS gold standard, Geotab route optimising and tracking, arranging deliveries direct from the supplier to client, a switch from larger vehicles to light commercial vehicles, removing Non-compliant ULEZ vehicles from the fleet which has reduced fuel consumption and a constant review of the routing and scheduling procedures has allowed the company to reduce the number of delivery vehicles and thereby reducing fleet mileage, fuel usage and cost.
The Group has installed sensor lighting in hallways and stairwells where there is lesser activity, to ensure we are not using energy unnecessarily. All lighting in shops/showrooms is now LED.
Methodology & Scope:
The adopted methodology used is based on the Greenhouse Gas Protocol Corporate Reporting Standard reporting on equivalent CO2 emissions from organisational boundary. Information has been gathered in the same format as for compliance with ESOS Regulations, for Scope 1 & 2 emissions, collated into kWh for all corresponding UK based operations, directly owned or operated by MP Moran (i.e. the organisational boundary).
These have been converted to equivalent tonnes of carbon dioxide (tCO2e) using the published UK Government GHG Conversion Factors for Company Reporting for 2024.
| | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| Total tCO2e/£100k revenue | | Total tCO2e/£100k revenue | |
| | | | |
M.P. MORAN HOLDINGS LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
Future Developments
The Group is well placed to build on its strong position and realise opportunities to enable growth and gain market share when possible. In order to help achieve this a number of business goals are in place including, but not limited to, the below:
Achieve a higher return on investment from our existing asset base.
Expand products offered by enhancing existing ranges and adding new lines to meet customer demands.
Develop an agile and improved sales and stock system.
Continued substantial growth in sales from our online trading website.
Increase the Group’s existing branch network. This was achieved with a new branch in Tottenham opening on the 30th April 2025.
These goals enable the creation of opportunities for staff and the directors are keen to support this with more staff development and talent management for its workforce.
All future developments are working towards the director’s vision, which is to be the number one supplier of everything from foundations to finishings in London.
Mr Kevin Moran
Director
22 September 2025
M.P. MORAN HOLDINGS LTD
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 is the holding of group investments in companies operating as builders merchants.
Results and dividends
The results for the year are set out on page 9.
Ordinary dividends were paid amounting to £500,000. 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:
Mr Kevin Moran
Mr Michael Moran
Mr Martin Moran
Market value of land and buildings
In the opinion of the directors the market value of land and buildings exceeds the current net book value.
Future developments
The directors consider that despite challenging times, the group will continue to trade profitably.
Auditor
The company has resolved not to re-appoint the current auditor, who will be replaced for the next financial year.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
On behalf of the board
Mr Kevin Moran
Director
22 September 2025
M.P. MORAN HOLDINGS LTD
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
M.P. MORAN HOLDINGS LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF M.P. MORAN HOLDINGS LTD
- 6 -
Opinion
We have audited the financial statements of M.P. Moran Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the group income statement, the group statement of comprehensive income, the group statement of financial position, the company statement of financial position, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows, the company statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the group's and the parent company's affairs as at 31 December 2024 and of the group's profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and parent company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
M.P. MORAN HOLDINGS LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF M.P. MORAN HOLDINGS LTD
- 7 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the parent company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
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 obtained an understanding of the legal and regulatory frameworks that are applicable to the group and determined that the most significant are those that relate to trade laws and employment matters.
The degree of the risk in relation to irregularities and fraud is minimal.
Our audit procedures included walkthrough tests on payroll, reviewing the financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations, auditing the risk of management override of controls, including through testing of journal entries and other adjustments for appropriateness, and evaluating the business rationale of significant transactions outside the normal course of business.. We have also enquired with management in respect of any potential litigation and claims. These procedures are assumed sufficient to identify non-compliance with employment law as well as trade laws.
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.
M.P. MORAN HOLDINGS LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF M.P. MORAN HOLDINGS LTD
- 8 -
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.
Ian Shillinglaw (Senior Statutory Auditor)
For and on behalf of Higgisons
22 September 2025
Chartered Accountants
Statutory Auditor
Higgison House
381-383 City Road
London
EC1V 1NW
M.P. MORAN HOLDINGS LTD
GROUP INCOME STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
Notes
£
£
Turnover
3
62,697,574
66,159,800
Cost of sales
(41,237,164)
(42,421,805)
Gross profit
21,460,410
23,737,995
Distribution costs
(814,878)
(840,401)
Administrative expenses
(20,158,102)
(20,380,703)
Other operating income
670,290
632,640
Operating profit
4
1,157,720
3,149,531
Share of results of associates and joint ventures
(34,918)
30,272
Interest receivable and similar income
8
255,901
127,721
Interest payable and similar expenses
9
(48,665)
(72,753)
Profit before taxation
1,330,038
3,234,771
Taxation
10
(320,128)
(921,670)
Profit for the financial year
1,009,910
2,313,101
Profit for the financial year is all attributable to the owners of the parent company.
The income statement has been prepared on the basis that all operations are continuing operations.
M.P. MORAN HOLDINGS LTD
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
2024
2023
£
£
Profit for the year
1,009,910
2,313,101
Other comprehensive income
-
-
Total comprehensive income for the year
1,009,910
2,313,101
Total comprehensive income for the year is all attributable to the owners of the parent company.
M.P. MORAN HOLDINGS LTD
GROUP STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2024
31 December 2024
- 11 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
12
14,309,347
13,957,148
Investment property
14
10,009,674
10,009,674
Investments
13
453,146
488,064
24,772,167
24,454,886
Current assets
Stocks
17
8,089,859
9,074,920
Debtors falling due after more than one year
18
544,478
2,684,910
Debtors falling due within one year
18
6,631,589
7,884,800
Cash at bank and in hand
7,951,227
7,582,043
23,217,153
27,226,673
Creditors: amounts falling due within one year
19
(8,754,718)
(10,817,458)
Net current assets
14,462,435
16,409,215
Total assets less current liabilities
39,234,602
40,864,101
Provisions for liabilities
Deferred tax liability
22
1,498,046
1,570,143
(1,498,046)
(1,570,143)
Net assets
37,736,556
39,293,958
Capital and reserves
Called up share capital
24
50,000
50,000
Profit and loss reserves
37,686,556
39,243,958
Total equity
37,736,556
39,293,958
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
Mr Kevin Moran
Director
Company registration number 07819492 (England and Wales)
M.P. MORAN HOLDINGS LTD
COMPANY STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2024
31 December 2024
- 12 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
12
1,646,648
1,673,155
Investment property
14
10,009,674
10,009,674
Investments
13
50,000
50,000
11,706,322
11,732,829
Current assets
Debtors falling due after more than one year
18
544,478
2,684,910
Debtors falling due within one year
18
3,678,358
4,500,841
Cash at bank and in hand
1,199,805
971,009
5,422,641
8,156,760
Creditors: amounts falling due within one year
19
(92,063)
(859,064)
Net current assets
5,330,578
7,297,696
Total assets less current liabilities
17,036,900
19,030,525
Provisions for liabilities
Deferred tax liability
22
1,062,895
1,062,895
(1,062,895)
(1,062,895)
Net assets
15,974,005
17,967,630
Capital and reserves
Called up share capital
24
50,000
50,000
Profit and loss reserves
15,924,005
17,917,630
Total equity
15,974,005
17,967,630
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 £573,687 (2023 - £1,354,872 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
Mr Kevin Moran
Director
Company registration number 07819492 (England and Wales)
M.P. MORAN HOLDINGS LTD
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
50,000
39,430,857
39,480,857
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
2,313,101
2,313,101
Dividends
11
-
(2,500,000)
(2,500,000)
Balance at 31 December 2023
50,000
39,243,958
39,293,958
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
1,009,910
1,009,910
Dividends
11
-
(500,000)
(500,000)
Capital contribution
-
(2,067,312)
(2,067,312)
Balance at 31 December 2024
50,000
37,686,556
37,736,556
M.P. MORAN HOLDINGS LTD
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
50,000
19,062,758
19,112,758
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
1,354,872
1,354,872
Dividends
11
-
(2,500,000)
(2,500,000)
Balance at 31 December 2023
50,000
17,917,630
17,967,630
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
573,687
573,687
Dividends
11
-
(500,000)
(500,000)
Capital contribution
-
(2,067,312)
(2,067,312)
Balance at 31 December 2024
50,000
15,924,005
15,974,005
M.P. MORAN HOLDINGS LTD
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
29
5,194,060
4,991,527
Interest paid
(48,665)
(72,753)
Taxes paid
(302,500)
(1,250,000)
Net cash inflow from operating activities
4,842,895
3,668,774
Investing activities
Purchase of tangible fixed assets
(1,402,183)
(1,260,708)
Proceeds on disposal of tangible fixed assets
139,129
111,795
Interest received
255,901
127,721
Net cash used in investing activities
(1,007,153)
(1,021,192)
Financing activities
Repayment of borrowings
(99,246)
(292,738)
Repayment of bank loans
(800,000)
(200,000)
Capital contribution
(2,067,312)
-
Dividends paid to equity shareholders
(500,000)
(2,500,000)
Net cash used in financing activities
(3,466,558)
(2,992,738)
Net increase/(decrease) in cash and cash equivalents
369,184
(345,156)
Cash and cash equivalents at beginning of year
7,582,043
7,927,199
Cash and cash equivalents at end of year
7,951,227
7,582,043
M.P. MORAN HOLDINGS LTD
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
30
2,954,019
2,014,417
Taxes paid
(217,500)
(180,000)
Net cash inflow from operating activities
2,736,519
1,834,417
Investing activities
Purchase of tangible fixed assets
(1,311)
Interest received
60,900
55,077
Dividends received
750,000
Net cash generated from investing activities
59,589
805,077
Financing activities
Capital contribution
(2,067,312)
-
Dividends paid to equity shareholders
(500,000)
(2,500,000)
Net cash used in financing activities
(2,567,312)
(2,500,000)
Net increase in cash and cash equivalents
228,796
139,494
Cash and cash equivalents at beginning of year
971,009
831,515
Cash and cash equivalents at end of year
1,199,805
971,009
M.P. MORAN HOLDINGS LTD
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
1
Accounting policies
Company information
M.P. Moran Holdings Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is 293-301 Kilburn High Road, London, NW6 7JR.
The group consists of M.P. Moran 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.
1.2
Basis of consolidation
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.
The consolidated group financial statements consist of the financial statements of the parent company M.P. Moran 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.
Entities in which the group holds an interest and which are jointly controlled by the group and one or more other venturers under a contractual arrangement are treated as joint ventures. Entities other than subsidiary undertakings or joint ventures, in which the group has a participating interest and over whose operating and financial policies the group exercises a significant influence, are treated as associates.
M.P. MORAN HOLDINGS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
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 at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
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:
Land and buildings Freehold
Nil as the properties are fully maintained
Land and buildings Leasehold
Straight line basis over the lease term
Plant and machinery
25% on reducing balance method
Fixtures, fittings & equipment
25% on reducing balance method
Motor vehicles
25% on reducing balance method
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 income statement.
1.6
Investment properties
Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. Changes in fair value are recognised in profit or loss.
1.7
Fixed asset investments
Equity investments are measured at fair value through profit or loss, except for those equity investments that are not publicly traded and whose fair value cannot otherwise be measured reliably, which are recognised at cost less impairment until a reliable measure of fair value becomes available.
In the parent company financial statements, investments in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
M.P. MORAN HOLDINGS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 19 -
An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The group considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.
Investments in associates are initially recognised at the transaction price (including transaction costs) and are subsequently adjusted to reflect the group’s share of the profit or loss, other comprehensive income and equity of the associate using the equity method. Any difference between the cost of acquisition and the share of the fair value of the net identifiable assets of the associate on acquisition is recognised as goodwill. Any unamortised balance of goodwill is included in the carrying value of the investment in associates.
Losses in excess of the carrying amount of an investment in an associate are recorded as a provision only when the company has incurred legal or constructive obligations or has made payments on behalf of the associate.
In the parent company financial statements, investments in associates are accounted for at cost less impairment.
Entities in which the group has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.
1.8
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
The carrying amount of the investments accounted for using the equity method is tested for impairment as a single asset. Any goodwill included in the carrying amount of the investment is not tested separately for impairment.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
M.P. MORAN HOLDINGS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 20 -
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.
Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.
1.10
Cash at bank and in hand
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 statement of financial position when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
M.P. MORAN HOLDINGS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 21 -
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.
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Other financial liabilities
Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
M.P. MORAN HOLDINGS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 22 -
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 income statement 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 income statement, 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
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.15
Retirement benefits
The company operates a defined contribution scheme for the benefit of its employees. Contributions payable are charged to the profit and loss account in the year they are payable.
The group operates a defined contribution scheme, The M P Moran & Sons Limited Pension Scheme. The assets of the scheme are held separately from those of the group in an independently administered fund.
The group operates a defined contribution scheme, The Kildun Pension Scheme. The assets of the scheme are held separately from those of the group in an independently administered fund.
M.P. MORAN HOLDINGS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 23 -
1.16
Leases
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.
Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.
1.17
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.
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.
3
Turnover and other revenue
An analysis of the group's turnover is as follows:
Turnover analysed by geographical market
2024
2023
£
£
United Kingdom
62,697,574
66,159,800
Other significant revenue
Interest income
255,901
127,721
4
Operating profit
2024
2023
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange losses
218,609
114,195
Depreciation of owned tangible fixed assets
935,386
972,565
Profit on disposal of tangible fixed assets
(24,531)
(24,653)
Operating lease charges
2,366,800
2,228,250
M.P. MORAN HOLDINGS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
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
11,000
11,000
Audit of the financial statements of the company's subsidiaries
32,000
32,000
43,000
43,000
For other services
All other non-audit services
41,400
42,700
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
265
292
0
0
Their aggregate remuneration comprised:
Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
10,277,585
10,629,655
Social security costs
1,055,977
1,093,775
-
-
Pension costs
471,197
472,468
11,804,759
12,195,898
7
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
726,926
683,281
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
259,467
202,738
M.P. MORAN HOLDINGS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
7
Directors' remuneration
(Continued)
- 25 -
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 3 (2023-4)
8
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
203,467
74,303
Other interest income
52,434
53,418
Total income
255,901
127,721
2024
2023
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
203,467
74,303
9
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
48,665
72,753
10
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
392,225
827,081
Deferred tax
Origination and reversal of timing differences
(72,097)
94,589
Total tax charge
320,128
921,670
M.P. MORAN HOLDINGS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
10
Taxation
(Continued)
- 26 -
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
Profit before taxation
1,330,038
3,234,771
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.50%)
332,510
760,171
Tax effect of expenses that are not deductible in determining taxable profit
69,740
36,812
Tax effect of income not taxable in determining taxable profit
(25,396)
7,114
Depreciation in excess of capital allowances
3,471
2,239
Depreciation on assets not qualifying for tax allowances
75,207
115,334
Other non-reversing timing differences
(49,471)
Under/(over) provided in prior years
(25,627)
Deferred tax
(60,306)
Taxation charge for the year
320,128
921,670
11
Dividends
2024
2023
Recognised as distributions to equity holders:
£
£
Final paid
500,000
2,500,000
M.P. MORAN HOLDINGS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 27 -
12
Tangible fixed assets
Group
Land and buildings Freehold
Land and buildings Leasehold
Plant and machinery
Fixtures, fittings & equipment
Motor vehicles
Total
£
£
£
£
£
£
Cost
At 1 January 2024
1,884,999
12,646,649
2,650,388
3,406,225
3,538,764
24,127,025
Additions
935,496
136,298
106,865
223,524
1,402,183
Disposals
(310,773)
(4,624)
(245,115)
(560,512)
At 31 December 2024
1,884,999
13,582,145
2,475,913
3,508,466
3,517,173
24,968,696
Depreciation and impairment
At 1 January 2024
213,465
3,017,109
2,110,344
2,542,310
2,286,649
10,169,877
Depreciation charged in the year
26,683
300,829
147,494
133,798
326,582
935,386
Eliminated in respect of disposals
(292,103)
(1,196)
(152,615)
(445,914)
At 31 December 2024
240,148
3,317,938
1,965,735
2,674,912
2,460,616
10,659,349
Carrying amount
At 31 December 2024
1,644,851
10,264,207
510,178
833,554
1,056,557
14,309,347
At 31 December 2023
1,671,534
9,629,540
540,044
863,916
1,252,114
13,957,148
Company
Land and buildings Freehold
Fixtures, fittings & equipment
Total
£
£
£
Cost
At 1 January 2024
1,884,999
95,350
1,980,349
Additions
1,311
1,311
At 31 December 2024
1,884,999
96,661
1,981,660
Depreciation and impairment
At 1 January 2024
213,464
93,730
307,194
Depreciation charged in the year
26,683
1,135
27,818
At 31 December 2024
240,148
94,864
335,012
Carrying amount
At 31 December 2024
1,644,851
1,797
1,646,648
At 31 December 2023
1,671,534
1,621
1,673,155
M.P. MORAN HOLDINGS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
12
Tangible fixed assets
(Continued)
- 28 -
13
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
15
50,000
50,000
Investments in associates
16
453,146
488,064
453,146
488,064
50,000
50,000
Movements in fixed asset investments
Group
Shares in associates
£
Cost or valuation
At 1 January 2024
488,064
Share of associate profit
(34,918)
At 31 December 2024
453,146
Carrying amount
At 31 December 2024
453,146
At 31 December 2023
488,064
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024 and 31 December 2024
50,000
Carrying amount
At 31 December 2024
50,000
At 31 December 2023
50,000
M.P. MORAN HOLDINGS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 29 -
14
Investment property
Group
Company
2024
2024
£
£
Fair value
At 1 January 2024 and 31 December 2024
10,009,674
10,009,674
Investment property comprises of office and residential blocks.The fair value of the investment property remained the same as it was on 31 December 2023.The valuation was made by the directors on an open market value basis by reference to market evidence of transaction prices for similar properties.
15
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
M.P Moran & Sons Limited
England & Wales
Ordinary
100.00
16
Associates
Details of associates at 31 December 2024 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
M.P.Moran Builders Merchants Limited
Republic of Ireland
Ordinary
25
Associates are accounted for under the equity method of accounting. An equity investment is initially recognised at the transaction price and is subsequently adjusted to reflect the investor's share of the profit or loss.
17
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Finished goods and goods for resale
8,089,859
9,074,920
M.P. MORAN HOLDINGS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 30 -
18
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
4,131,440
4,799,504
22,022
10,509
Corporation tax recoverable
244,180
345,256
27,769
Amounts owed by group undertakings
-
-
2,574,568
3,074,568
Amounts owed by undertakings in which the company has a participating interest
1,027,465
1,613,253
990,545
1,375,105
Other debtors
420,405
435,626
44,134
36,876
Prepayments and accrued income
808,099
691,161
19,320
3,783
6,631,589
7,884,800
3,678,358
4,500,841
Amounts falling due after more than one year:
Amounts owed by undertakings in which the company has a participating interest
544,478
2,684,910
544,478
2,684,910
Total debtors
7,176,067
10,569,710
4,222,836
7,185,751
19
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans
20
800,000
Other borrowings
20
99,244
Trade creditors
6,226,125
6,321,967
Corporation tax payable
11,351
11,351
Other taxation and social security
1,238,801
1,158,058
719
4
Deferred income
21
26,847
32,723
26,539
32,415
Other creditors
481,179
1,277,719
47,992
794,916
Accruals and deferred income
781,766
1,116,396
16,813
20,378
8,754,718
10,817,458
92,063
859,064
M.P. MORAN HOLDINGS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 31 -
20
Loans and overdrafts
Group
Company
2024
2023
2024
2023
£
£
£
£
Bank loans
800,000
Other loans
99,244
-
899,244
-
-
Payable within one year
899,244
The bank loans are secured as follows:
1) Mortgage debenture over the assets of the company.
21
Deferred income
Group
Company
2024
2023
2024
2023
£
£
£
£
Other deferred income
26,847
32,723
26,539
32,415
22
Deferred taxation
Deferred tax assets and liabilities are offset where the group or company has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:
Liabilities
Liabilities
2024
2023
Group
£
£
Accelerated Capital Allowances
435,151
507,248
Investment property
1,062,895
1,062,895
1,498,046
1,570,143
Liabilities
Liabilities
2024
2023
Company
£
£
Investment property
1,062,895
1,062,895
M.P. MORAN HOLDINGS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
22
Deferred taxation
(Continued)
- 32 -
Group
Company
2024
2024
Movements in the year:
£
£
Liability at 1 January 2024
1,570,143
1,062,895
Credit to profit or loss
(72,097)
-
Liability at 31 December 2024
1,498,046
1,062,895
There were no company deferred tax movements in the year.
23
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
471,197
472,468
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.
24
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
50,000
50,000
50,000
50,000
25
Financial commitments, guarantees and contingent liabilities
An unlimited cross guarantee has been provided in respect of M.P. Moran Holdings Limited and M.P. Moran & Sons Limited.
M.P. Moran & Sons Limited has provided guarantees of £372,116 (€450,000) in respect of banking facilities to AIB Group (UK) Plc on behalf of M.P. Moran Builders Merchants Limited, a company incorporated in the Republic of Ireland.
M.P. MORAN HOLDINGS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 33 -
26
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
805,917
866,167
-
-
Between two and five years
924,000
924,000
-
-
In over five years
96,250
327,250
-
-
1,826,167
2,117,417
-
-
27
Related party transactions
Transactions with related parties
During the year the group entered into the following transactions with related parties:
Rent received
Capital contribution
2024
2023
2024
2023
£
£
£
£
Group
M.P. Moran Builders Merchants Limited
52,639
54,093
2,067,312
-
Company
M.P. Moran Builders Merchants Limited
52,639
54,093
2,067,312
-
The following amounts were outstanding at the reporting end date:
Amounts due from related parties
2024
2023
Balance
Balance
£
£
Group
M.P. Moran Builders Merchants Limited
1,571,943
4,298,163
Company
M.P. Moran Builders Merchants Limited
1,535,023
4,060,015
M.P. Moran Builders Merchants Limited is an associate company incorporated in the Republic of Ireland.
M.P. MORAN HOLDINGS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 34 -
28
Controlling party
Ultimate control is held by two family trusts of which Mr M P Moran is the Precedent Trustee.
29
Cash generated from group operations
2024
2023
£
£
Profit for the year after tax
1,009,910
2,313,101
Adjustments for:
Share of results of associates and joint ventures
34,918
(30,272)
Taxation charged
320,128
921,670
Finance costs
48,665
72,753
Investment income
(255,901)
(127,721)
Gain on disposal of tangible fixed assets
(24,531)
(24,653)
Depreciation and impairment of tangible fixed assets
935,386
972,565
Movements in working capital:
Decrease in stocks
985,061
2,290,904
Decrease/(increase) in debtors
3,292,569
(122,273)
Decrease in creditors
(1,146,269)
(1,280,018)
(Decrease)/increase in deferred income
(5,876)
5,471
Cash generated from operations
5,194,060
4,991,527
30
Cash generated from operations - company
2024
2023
£
£
Profit for the year after tax
573,687
1,354,872
Adjustments for:
Taxation charged
178,380
191,575
Investment income
(60,900)
(805,077)
Depreciation and impairment of tangible fixed assets
27,818
29,680
Movements in working capital:
Decrease in debtors
2,990,684
730,384
(Decrease)/increase in creditors
(749,774)
507,512
(Decrease)/increase in deferred income
(5,876)
5,471
Cash generated from operations
2,954,019
2,014,417
M.P. MORAN HOLDINGS LTD
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 35 -
31
Analysis of changes in net funds - group
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
7,582,043
369,184
7,951,227
Borrowings excluding overdrafts
(899,244)
899,244
-
6,682,799
1,268,428
7,951,227
32
Analysis of changes in net funds - company
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
971,009
228,796
1,199,805
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.200Mr Kevin MoranMr Michael MoranMr Martin MoranfalseHiggisonsIan Shillinglaw07819492bus:Consolidated2024-01-012024-12-31078194922024-01-012024-12-3107819492bus:Director12024-01-012024-12-3107819492bus:Director22024-01-012024-12-3107819492bus:Director32024-01-012024-12-3107819492bus:RegisteredOffice2024-01-012024-12-3107819492bus:Consolidated2024-12-3107819492bus:Consolidated2023-01-012023-12-31078194922023-01-012023-12-31078194922024-12-3107819492bus:Consolidated2023-12-31078194922023-12-3107819492core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3107819492core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-12-3107819492core:PlantMachinerybus:Consolidated2024-12-3107819492core:FurnitureFittingsbus:Consolidated2024-12-3107819492core:MotorVehiclesbus:Consolidated2024-12-3107819492core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-3107819492core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-12-3107819492core:PlantMachinerybus:Consolidated2023-12-3107819492core:FurnitureFittingsbus:Consolidated2023-12-3107819492core:MotorVehiclesbus:Consolidated2023-12-3107819492core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3107819492core:FurnitureFittings2024-12-3107819492core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3107819492core:FurnitureFittings2023-12-3107819492core:ShareCapitalbus:Consolidated2024-12-3107819492core:ShareCapitalbus:Consolidated2023-12-3107819492core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3107819492core:ShareCapital2024-12-3107819492core:ShareCapital2023-12-3107819492core:RetainedEarningsAccumulatedLosses2024-12-3107819492core:RetainedEarningsAccumulatedLosses2023-12-3107819492core:ShareCapital2022-12-3107819492core:RetainedEarningsAccumulatedLosses2022-12-31078194922022-12-3107819492core:Non-currentFinancialInstruments2024-12-3107819492core:Non-currentFinancialInstruments2023-12-3107819492core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3107819492core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3107819492core:PlantMachinery2024-01-012024-12-3107819492core:FurnitureFittings2024-01-012024-12-3107819492core:MotorVehicles2024-01-012024-12-3107819492core:UKTaxbus:Consolidated2024-01-012024-12-3107819492core:UKTaxbus:Consolidated2023-01-012023-12-3107819492bus:Consolidated12024-01-012024-12-3107819492bus:Consolidated12023-01-012023-12-3107819492core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-3107819492core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-12-3107819492core:PlantMachinerybus:Consolidated2023-12-3107819492core:FurnitureFittingsbus:Consolidated2023-12-3107819492core:MotorVehiclesbus:Consolidated2023-12-3107819492bus:Consolidated2023-12-3107819492core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3107819492core:FurnitureFittings2023-12-31078194922023-12-3107819492core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-01-012024-12-3107819492core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-01-012024-12-3107819492core:PlantMachinerybus:Consolidated2024-01-012024-12-3107819492core:FurnitureFittingsbus:Consolidated2024-01-012024-12-3107819492core:MotorVehiclesbus:Consolidated2024-01-012024-12-3107819492core:Subsidiary12024-01-012024-12-3107819492core:Subsidiary112024-01-012024-12-3107819492core:Associate12024-01-012024-12-3107819492core:Associate112024-01-012024-12-3107819492core:CurrentFinancialInstruments2024-12-3107819492core:CurrentFinancialInstruments2023-12-3107819492core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3107819492core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3107819492core:WithinOneYearbus:Consolidated2024-12-3107819492core:WithinOneYearbus:Consolidated2023-12-3107819492core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3107819492core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3107819492core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3107819492core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3107819492bus:PrivateLimitedCompanyLtd2024-01-012024-12-3107819492bus:FRS1022024-01-012024-12-3107819492bus:Audited2024-01-012024-12-3107819492bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3107819492bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP