Company registration number 10700972 (England and Wales)
A J BUSBY LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
A J BUSBY LIMITED
COMPANY INFORMATION
Directors
Mr JW Busby
Mrs HV Busby
Secretary
Mrs HV Busby
Company number
10700972
Registered office
Billington Farm
Billington
Stafford
Staffordshire
ST18 9DQ
Auditor
Geens Limited
Graphic House
124 City Road
Stoke on Trent
ST4 2PH
A J BUSBY LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Statement of cash flows
11
Notes to the financial statements
12 - 23
A J BUSBY LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

The directors present the strategic report for the year ended 31 December 2024.

Review of the business

The company is primarily a horticultural business. The principal business and activities include:

- Growing and packing – fresh soft fruit and cherries for retail customers

The results of the company for the year are presented on page 8. Turnover has risen to just over£6.0 million and gross profit margin in the year has improved significantly from 7.2% in 2023 to 17.13% in 2024. The company has invested heavily in its infrastructure and plant and has significant depreciation charges. EBITDA excluding rent for 2024 is £882,293 compared to £142,540 in 2023.

The continued concentration on delivering excellent service and superb quality produce to the company’s customers and the detailed execution of the job elsewhere continued to benefit the company’s profitability.

Up-cycling, re-purposing and waste reductions are also key areas for the company. During 2024 we recycled all of the polytheneand cardboard that we used .

People and connections

In 2024 the company continued to positively impact other people’s lives in a number of areas. The company use the SAWS (Seasonal Agricultural Workers Scheme) to give foreign overseas workers a chance of earning good money to set up their lives back at home.

We also provide free jam fruit to the local community.

The company is committed to providing an ethical working environment and eradicating modern slavery and upholding human rights.

A J Busby Ltd is a grower of fresh berries and cherries. It depends upon the confidence of its customers to produce the fruit grown to operate on a long-term sustainable basis. The company seeks quality and integrity of its products to satisfy the needs of its customers, to invest in its employees and in the planet, to support the communities where it operates, and to make a sustainable profit. The key relationships with suppliers and customers are overseen by the directors to ensure that they are maintained in the most appropriate manner to promote the interests of the company.

Communication with staff is maintained through regular dialogue with directors at a local level. The company encourages openness amongst employees, actively invites direct employee feedback and takes pride in genuinely seeking to shape jobs to its people. The company is undertaking employee engagement questionnaires, detailed succession planning and talent development to ensure the continuity of people who embrace the A J Busby Ltd culture coming up through the business.

The directors have acted in accordance with their duties codified in law, which includes their duty to act in a way in which they consider, in good faith, would most likely promote the success of the company for the benefit of its members as a whole.

 

Principal risks and uncertainties

The process of risk management is addressed through a high level risk register and a framework or policies, procedures, and internal controls, subject to ongoing review by senior management. Compliance with regulation, legal and ethical standards is a high priority for the company, and the company takes an important oversight role in this regard.

Core risks to the business include geopolitical risks, climate change, labour availability and exchange rate movements. The company is taking active measures to mitigate as many of these risks as possible.

A J BUSBY LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -

Outlook for 2025

The ability to get farm labourers from Eastern Europe was reduced, resulting in the business sourcing labour through the SAWS scheme.

As with most other businesses the company is seeing costs rising rapidly. The most significant of these are on energy and labour, which is why the significant investments in biomass and heat pumps are so important. These save costs but more importantly significantly reduce the company’s carbon footprint through importing electricity

Development and performance

The company continues to focus on measuring the ‘triple bottom line’ of planet, people and profit.

The company continues to seek new opportunities and develop the business further geographically. Many growers, investors and governments are seeking the benefits of covered crops and more reliable, higher quality, healthy fresh produce. Food grown locally is also rising in prominence as people focus on healthy eating and security. Therefore, the directors believe that pushing forward with the farming operations continues to be the right thing to do.

On behalf of the board

.............................................
Mr JW Busby
Director
Date: .............................................
A J BUSBY LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -

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

Principal activities

The principal activity of the company continued to be that of fruit growing and farming.

Results and dividends

The results for the year are set out on page 8.

Ordinary dividends were paid amounting to £76,000. The directors do not recommend payment of a final dividend.

Directors

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

Mr JW Busby
Mrs HV Busby
Auditor

Geens Limited were appointed as auditor to the company and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.

Statement of disclosure to auditor

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

Medium-sized companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.

On behalf of the board
..............................................
..............................................
Mr JW Busby
Mrs HV Busby
Director
Director
25 September 2025
A J BUSBY LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -

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 company and of the profit or loss of the company for that period.

In preparing these financial statements, the directors are required to:

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

A J BUSBY LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF A J BUSBY LIMITED
- 5 -
Opinion

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

In our opinion the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our 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 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:

A J BUSBY LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF A J BUSBY LIMITED (CONTINUED)
- 6 -
Matters on which we are required to report by exception

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

 

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 company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor'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.

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

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

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

A J BUSBY LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF A J BUSBY LIMITED (CONTINUED)
- 7 -

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

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

 

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

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

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

Karen Staley FCA BSc (Hons) (Senior Statutory Auditor)
For and on behalf of Geens Limited, Statutory Auditor
Chartered Accountants
Graphic House
124 City Road
Stoke on Trent
ST4 2PH
25 September 2025
A J BUSBY LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
6,065,095
5,399,170
Cost of sales
(5,026,435)
(5,020,162)
Gross profit
1,038,660
379,008
Administrative expenses
(577,150)
(710,559)
Other operating income
373,080
376,783
Operating profit
4
834,590
45,232
Interest payable and similar expenses
7
(120,024)
(145,358)
Amounts written off investments
8
107,755
75,880
Profit/(loss) before taxation
822,321
(24,246)
Tax on profit/(loss)
9
(163,694)
231,728
Profit for the financial year
658,627
207,482

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

A J BUSBY LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
11
4,084,661
4,059,501
Investment property
12
731,674
731,674
Investments
13
50
50
4,816,385
4,791,225
Current assets
Stocks
14
639,320
757,487
Debtors
15
324,191
152,765
Cash at bank and in hand
6,979
13,903
970,490
924,155
Creditors: amounts falling due within one year
16
(1,211,618)
(1,784,144)
Net current liabilities
(241,128)
(859,989)
Total assets less current liabilities
4,575,257
3,931,236
Creditors: amounts falling due after more than one year
17
(774,844)
(933,840)
Provisions for liabilities
Deferred tax liability
19
610,390
390,000
(610,390)
(390,000)
Net assets
3,190,023
2,607,396
Capital and reserves
Called up share capital
21
2
2
Revaluation reserve
279,059
279,059
Profit and loss reserves
2,910,962
2,328,335
Total equity
3,190,023
2,607,396

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

The financial statements were approved by the board of directors and authorised for issue on 25 September 2025 and are signed on its behalf by:
..............................................
..............................................
Mr JW Busby
Mrs HV Busby
Director
Director
Company registration number 10700972 (England and Wales)
A J BUSBY LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2023
2
279,059
2,196,853
2,475,914
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
207,482
207,482
Dividends
10
-
-
(76,000)
(76,000)
Balance at 31 December 2023
2
279,059
2,328,335
2,607,396
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
658,627
658,627
Dividends
10
-
-
(76,000)
(76,000)
Balance at 31 December 2024
2
279,059
2,910,962
3,190,023
A J BUSBY LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
24
1,288,878
596,974
Interest paid
(120,024)
(145,358)
Income taxes refunded
-
0
264,547
Net cash inflow from operating activities
1,168,854
716,163
Investing activities
Purchase of tangible fixed assets
(458,192)
(477,115)
Proceeds from disposal of tangible fixed assets
82,483
4,000
Purchase of investment property
-
0
(22,475)
Proceeds from disposal of investments
107,755
75,880
Net cash used in investing activities
(267,954)
(419,710)
Financing activities
Repayment of borrowings
(90,323)
(97,094)
Repayment of bank loans
(741,501)
(111,624)
Dividends paid
(76,000)
(76,000)
Net cash used in financing activities
(907,824)
(284,718)
Net (decrease)/increase in cash and cash equivalents
(6,924)
11,735
Cash and cash equivalents at beginning of year
13,903
2,168
Cash and cash equivalents at end of year
6,979
13,903
A J BUSBY LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
1
Accounting policies
Company information

A J Busby Limited is a private company limited by shares incorporated in England and Wales. The registered office is Billington Farm, Billington, Stafford, Staffordshire, ST18 9DQ.

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
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company 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.

1.3
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.

 

The nature, timing of satisfaction of performance obligations and significant payment terms of the company's major sources of revenue are as follows:

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.

1.4
Tangible fixed assets

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

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

Freehold
Reducing balance 5% and straight line 5%
Plant & Machinery
Reducing balance 25% and straight line 10%

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 credited or charged to profit or loss.

1.5
Investment property

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.

A J BUSBY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
1.6
Fixed asset investments

Interests in subsidiaries and associates are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

Investment income earned on the temporary investment of specific borrowings pending their expenditure on qualifying assets is deducted from the borrowing costs eligible for capitalisation.

1.7
Impairment of fixed assets

At each reporting period end date, the company 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.

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.

1.8
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.

1.9
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.

1.10
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with 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.

A J BUSBY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

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 company after deducting all of its liabilities.

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, and other borrowings, 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.

A J BUSBY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
Other financial liabilities

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.11
Equity instruments

Equity instruments issued by the company 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 company.

1.12
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

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

 

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

1.13
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.

 

 

 

A J BUSBY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
1.14
Retirement benefits

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

1.15
Leases
As lessee

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 leases asset are consumed.

As lessor

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.

1.16
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.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3
Turnover

The directors consider that there is only one geographical market and class

4
Operating profit
2024
2023
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange gains
(3,360)
-
0
Fees payable to the company's auditor for the audit of the company's financial statements
14,738
14,000
Depreciation of owned tangible fixed assets
411,006
456,018
Profit on disposal of tangible fixed assets
(60,457)
(677)
Operating lease charges
7,500
7,500
A J BUSBY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
5
Employees

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

2024
2023
Number
Number
Management and administration
4
4
Production and sales
82
80
Total
86
84

Their aggregate remuneration comprised:

2024
2023
£
£
Wages and salaries
2,392,684
2,176,770
Social security costs
121,509
158,159
Pension costs
3,002
-
0
2,517,195
2,334,929
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
23,403
20,972
7
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
120,022
145,358
Other finance costs:
Other interest
2
-
0
120,024
145,358
8
Amounts written off investments
2024
2023
£
£
Gain on disposal of fixed asset investments
107,755
75,880
A J BUSBY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
-
0
(265,452)
Adjustments in respect of prior periods
(56,696)
(7,181)
UK income tax
-
0
905
Total current tax
(56,696)
(271,728)
Deferred tax
Origination and reversal of timing differences
220,390
40,000
Total tax charge/(credit)
163,694
(231,728)

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

2024
2023
£
£
Profit/(loss) before taxation
822,321
(24,246)
Expected tax charge/(credit) based on the standard rate of corporation tax in the UK of 25.00% (2023: 25.00%)
205,580
(6,062)
Effect of change in corporation tax rate
-
0
20,643
Permanent capital allowances in excess of depreciation
-
0
(4,886)
Depreciation on assets not qualifying for tax allowances
10,114
25,770
Research and development tax credit
(56,696)
(265,452)
Other non-reversing timing differences
-
0
1,656
Other permanent differences
-
0
718
Under/(over) provided in prior years
4,696
(4,115)
Taxation charge/(credit) for the year
163,694
(231,728)
10
Dividends
2024
2023
£
£
Interim paid
76,000
76,000
A J BUSBY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
11
Tangible fixed assets
Freehold
Plant & Machinery
Total
£
£
£
Cost
At 1 January 2024
2,120,775
4,034,751
6,155,526
Additions
2,657
455,535
458,192
Disposals
(600)
(142,801)
(143,401)
At 31 December 2024
2,122,832
4,347,485
6,470,317
Depreciation and impairment
At 1 January 2024
524,482
1,571,543
2,096,025
Depreciation charged in the year
41,056
369,950
411,006
Eliminated in respect of disposals
(600)
(120,775)
(121,375)
At 31 December 2024
564,938
1,820,718
2,385,656
Carrying amount
At 31 December 2024
1,557,894
2,526,767
4,084,661
At 31 December 2023
1,596,293
2,463,208
4,059,501

The carrying value of land and buildings comprises:

2024
2023
£
£
Freehold
1,596,294
1,596,294
12
Investment property
2024
£
Fair value
At 1 January 2024 and 31 December 2024
731,674

Investment property comprises industrial units at Billington Farm. The fair value of the investment property has been arrived at on the basis of a valuation carried out at 9 October 2022 by Paul Sydra (Property Services and Letting Consultant) of TLC Management who are not connected with the company. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties.

13
Fixed asset investments
2024
2023
£
£
Unlisted investments
50
50
A J BUSBY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
14
Stocks
2024
2023
£
£
Raw materials and consumables
163,870
146,185
Work in progress
475,450
611,302
639,320
757,487
15
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
85,118
115,148
Corporation tax recoverable
56,696
-
0
Other debtors
48,581
37,617
Prepayments and accrued income
133,796
-
0
324,191
152,765
16
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Bank loans
18
300,427
857,872
Other borrowings
18
110,495
225,878
Trade creditors
230,593
144,048
Taxation and social security
13,958
37,651
Other creditors
522,745
486,130
Accruals and deferred income
33,400
32,565
1,211,618
1,784,144

 

17
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Bank loans and overdrafts
18
749,784
933,840
Other borrowings
18
25,060
-
0
774,844
933,840
Creditors which fall due after five years are payable as follows:
Payable by instalments
424,551
(281,331)
A J BUSBY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
18
Loans and overdrafts
2024
2023
£
£
Bank loans
1,050,211
1,791,712
Loans from related parties
93,828
150,878
Other loans
41,727
75,000
1,185,766
2,017,590
Payable within one year
410,922
1,083,750
Payable after one year
774,844
933,840

The bank loans are secured by fixed charges over land amounting to 340 acres at Billington Stafford along with the farmhouse and barns.

 

Bank loans comprise four term loans with Barclays. interest ranges from 1.75% to 7% over base. Repayments are made monthly.

 

The 'Other loan' is finance for plant and machinery. This loan is secured on the asset to which it relates and there is no interest chargeable on the loan.

19
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
623,467
609,730
Tax losses
(99,086)
(305,740)
Revaluations
-
86,010
Investment property
86,009
-
610,390
390,000
2024
Movements in the year:
£
Liability at 1 January 2024
390,000
Charge to profit or loss
220,390
Liability at 31 December 2024
610,390
A J BUSBY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
20
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
3,002
-

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

21
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
of £1 each
2
2
2
2
22
Related party transactions
Transactions with related parties

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

Included in creditors are amounts owed to company directors - £516,989 (2023 - £484,825).

 

Included in creditors are amounts owed to persons connected to company directors - £93,828 (2023 - £150,878)

 

The company rents 43 acres of land on a FBT from Mr J Busby. Rent paid is £7500 per annum.

 

The company is permitted to use 155 acres of land and buildings owned by the directors for no consideration.

23
Ultimate controlling party

The ultimate controlling party is the directors as they own the entire share capital.

A J BUSBY LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
24
Cash generated from operations
2024
2023
£
£
Profit after taxation
658,627
207,482
Adjustments for:
Taxation charged/(credited)
163,694
(231,728)
Finance costs
120,024
145,358
Gain on disposal of tangible fixed assets
(60,457)
(677)
Depreciation and impairment of tangible fixed assets
411,006
456,018
Gain on sale of investments
(107,755)
(75,880)
Movements in working capital:
Decrease in stocks
118,167
238,132
(Increase)/decrease in debtors
(114,730)
277,955
Increase/(decrease) in creditors
100,302
(419,686)
Cash generated from operations
1,288,878
596,974
25
Analysis of changes in net debt
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
13,903
(6,924)
6,979
Borrowings excluding overdrafts
(2,017,590)
831,824
(1,185,766)
(2,003,687)
824,900
(1,178,787)
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.100Mr JW BusbyMrs H BusbyMrs HV Busby107009722024-01-012024-12-3110700972bus:Director12024-01-012024-12-3110700972bus:CompanySecretaryDirector12024-01-012024-12-3110700972bus:CompanySecretary12024-01-012024-12-3110700972bus:Director22024-01-012024-12-3110700972bus:RegisteredOffice2024-01-012024-12-31107009722024-12-31107009722023-01-012023-12-3110700972core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3110700972core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31107009722023-12-3110700972core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3110700972core:PlantMachinery2024-12-3110700972core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3110700972core:PlantMachinery2023-12-3110700972core:ShareCapital2024-12-3110700972core:ShareCapital2023-12-3110700972core:RevaluationReserve2024-12-3110700972core:RevaluationReserve2023-12-3110700972core:RetainedEarningsAccumulatedLosses2024-12-3110700972core:RetainedEarningsAccumulatedLosses2023-12-3110700972core:ShareCapital2022-12-3110700972core:RevaluationReserve2022-12-3110700972core:RetainedEarningsAccumulatedLosses2022-12-3110700972core:ShareCapitalOrdinaryShareClass12024-12-3110700972core:ShareCapitalOrdinaryShareClass12023-12-311070097212024-01-012024-12-311070097212023-01-012023-12-31107009722023-12-31107009722022-12-3110700972core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3110700972core:PlantMachinery2024-01-012024-12-3110700972core:UKTax2024-01-012024-12-3110700972core:UKTax2023-01-012023-12-311070097222024-01-012024-12-311070097222023-01-012023-12-311070097232024-01-012024-12-311070097232023-01-012023-12-3110700972core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3110700972core:PlantMachinery2023-12-3110700972core:Non-currentFinancialInstrumentscore:UnlistedNon-exchangeTraded2024-12-3110700972core:Non-currentFinancialInstrumentscore:UnlistedNon-exchangeTraded2023-12-3110700972core:CurrentFinancialInstruments2024-12-3110700972core:CurrentFinancialInstruments2023-12-3110700972core:Non-currentFinancialInstruments2024-12-3110700972core:Non-currentFinancialInstruments2023-12-3110700972bus:OrdinaryShareClass12024-01-012024-12-3110700972bus:OrdinaryShareClass12024-12-3110700972bus:OrdinaryShareClass12023-12-3110700972bus:PrivateLimitedCompanyLtd2024-01-012024-12-3110700972bus:FRS1022024-01-012024-12-3110700972bus:Audited2024-01-012024-12-3110700972bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP