Company Registration No. 12257183 (England and Wales)
NORTHWOOD GROUP HOLDINGS LTD
CONSOLIDATED ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
Star House
Star Hill
Rochester
Kent
ME1 1UX
NORTHWOOD GROUP HOLDINGS LTD
COMPANY INFORMATION
Directors
Mr C Davies
Mr A Fecher
Mr M Fecher
Mr P Fecher
Mr P E King
Mr P King
Secretary
Mr P E King
Company number
12257183
Registered office
Northwood House
Stafford Park 10
Telford
Shropshire
TF3 3AB
Auditor
TC Group
Star House
Star Hill
Rochester
Kent
ME1 1UX
Business address
4 Warner House
Harrovian Business Village
Bessborough Road
Harrow
Middlesex
HA1 3EX
NORTHWOOD GROUP HOLDINGS LTD
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 8
Group statement of comprehensive income
9
Group statement of financial position
10
Company statement of financial position
11
Group statement of changes in equity
12
Company statement of changes in equity
13
Group statement of cash flows
14
Company statement of cash flows
15
Notes to the financial statements
16 - 34
NORTHWOOD GROUP 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.
During the year under review, the Company’s principal activity was as a UK based holding company for 2 subsidiary companies domiciled in Spain (Northwood Dicepa sl and Northwood Manipa sl).
Fair review of the business
Northwood Dicepa paper mill at Enate has capacity for up to 30kt of recycled paper manufacture and ensures consistency in terms of supply and quality for the hand towel converting capabilities of Northwood Hygiene Products. The Northwood Manipa converting factory in Madrid services the hospitality market with napkins.
FY24 was a very strong year for Northwood Manipa with investment in additional converting capacity and acquisition of the Madrid factory being notable highlights. Manufactured volume increased 33% on the back of the increased capacity and, although overall sales volume increased by 21%, the year-on-year improvement in turnover was only 6% due to the average selling price decreasing 12%.
FY24 reflected a similar story of for Northwood Dicepa with tonnes sold up by 10% and turnover up just 2% due to an 8% reduction in the average selling price. The proportion of intercompany sales to Northwood companies remained unchanged at 25%.
During FY24, the overall combined performance for NGHL in terms of turnover was £29.9m (2023 £29.4m), gross profit was £8.2m/27.3% (2023 £7.8m/26.4%). The net effect being an operating profit of £1.4m (2023 £1.7m).
Principal risks and uncertainties
The Company does not operate in a high‑risk environment and the number and range of customers supplied from both companies ensures that there is not an over‑reliance on any specific customer, although the nature of commercial markets means that the business continually needs to focus on individual customer performance and profitability as customers seek maximum value from their partners.
We do not see any significant risk on the supply chain side due to the availability of recycled waste materials.
Northwood Manipa holds BRC packaging safety certification and FSC certification.
Northwood Dicepa complies with all relevant environmental and industry IPPC, and hold ISO 9.000, ISO 14.001, Ecolabel, food contact, FSC and PEFC certifications.
Credit risk of both subsidiaries is mitigated by strict application of our credit policy and regular review of accounts that are perceived as higher risk. The company has a credit insurance policy in place to minimise the impact of any bad debt experiences.
NORTHWOOD GROUP HOLDINGS LTD
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Key performance indicators
Mr C Davies
Director
24 September 2025
NORTHWOOD GROUP HOLDINGS LTD
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.
Results and dividends
The results for the year are set out on page 9.
No ordinary dividends were paid. The directors do not recommend payment of a 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 C Davies
Mr A Fecher
Mr M Fecher
Mr P Fecher
Mr P E King
Mr P King
Auditor
The auditor, TC Group, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
Statement of directors' responsibilities
The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:
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.
NORTHWOOD GROUP HOLDINGS LTD
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
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 C Davies
Director
24 September 2025
NORTHWOOD GROUP HOLDINGS LTD
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF NORTHWOOD GROUP HOLDINGS LTD
- 5 -
Opinion
We have audited the financial statements of Northwood Group Holdings Ltd (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise 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 FRS 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 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.
NORTHWOOD GROUP HOLDINGS LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF NORTHWOOD GROUP HOLDINGS LTD
- 6 -
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.
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 its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report and the directors' report.
We have nothing to report in respect of the following matters where 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 company or to cease operations, or have no realistic alternative but to do so.
NORTHWOOD GROUP HOLDINGS LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF NORTHWOOD GROUP HOLDINGS LTD
- 7 -
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.
Extent to which the audit was considered capable of detecting irregularities, including fraud
The objectives of our audit, in respect to fraud, are: to identify and assess the risks of material misstatement of the financial statements due to fraud; to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud, through designing and implementing appropriate responses; and to respond appropriately to fraud or suspected fraud identified during the audit. However, the primary responsibility for the prevention and detection of fraud rests with both those charged with governance of the entity and its management.
Our approach was as follows:
We identified areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements from our general commercial and sector experience, and through discussion with the directors and other management (as required by auditing standards), and discussed with the directors and other management the policies and procedures regarding compliance with laws and regulations;
We considered the legal and regulatory frameworks directly applicable to the financial statements reporting framework (FRS 102 and the Companies Act 2006) and the relevant tax compliance regulations in the UK;
We considered the nature of the industry, the control environment and business performance, including the key drivers for management’s remuneration;
We communicated identified laws and regulations throughout our team and remained alert to any indications of non-compliance throughout the audit;
We considered the procedures and controls that the company has established to address risks identified, or that otherwise prevent, deter and detect fraud; and how senior management monitors those programmes and controls.
Based on this understanding we designed our audit procedures to identify non-compliance with such laws and regulations. Where the risk was considered to be higher, we performed audit procedures to address each identified fraud risk. These procedures included: testing manual journals; reviewing the financial statement disclosures and testing to supporting documentation; performing analytical procedures; and enquiring of management, and were designed to provide reasonable assurance that the financial statements were free from fraud or error.
NORTHWOOD GROUP HOLDINGS LTD
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF NORTHWOOD GROUP HOLDINGS LTD
- 8 -
Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, the further removed non-compliance with laws and regulations (irregularities) is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation. We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations.
A further description of our responsibilities is available on the FRC’s website at: https://www.frc.org.uk/auditors/audit-assurance/auditor-s-responsibilities-for-the-audit-of-the-fi/description-of-the-auditor%E2%80%99s-responsibilities-for. This description forms part of our auditor’s 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.
Sally Meah FCCA (Senior Statutory Auditor)
For and on behalf of TC Group
25 September 2025
Statutory Auditor
Star House
Star Hill
Rochester
Kent
ME1 1UX
NORTHWOOD GROUP HOLDINGS LTD
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
Notes
£
£
Turnover
3
29,926,732
29,445,683
Cost of sales
(21,771,405)
(21,678,613)
Gross profit
8,155,327
7,767,070
Distribution costs
(3,622,915)
(3,113,181)
Administrative expenses
(3,113,909)
(2,965,870)
Exceptional items
4
(32,532)
Operating profit
1,418,503
1,655,487
Interest receivable and similar income
7
1,691
30
Interest payable and similar expenses
8
(420,495)
(310,723)
Profit before taxation
999,699
1,344,794
Tax on profit
9
(261,584)
(344,129)
Profit for the financial year
738,115
1,000,665
Other comprehensive income
Currency translation differences
46,485
59,169
Total comprehensive income for the year
784,600
1,059,834
Profit for the financial year is all attributable to the owners of the parent company.
Total comprehensive income for the year is all attributable to the owners of the parent company.
NORTHWOOD GROUP HOLDINGS LTD
GROUP STATEMENT OF FINANCIAL POSITION
AS AT
31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Goodwill
10
139,751
167,701
Other intangible assets
10
9,276
11,404
Total intangible assets
149,027
179,105
Tangible assets
11
12,974,781
3,808,852
Investments
12
4,170
4,170
13,127,978
3,992,127
Current assets
Stocks
14
3,079,492
3,313,845
Debtors
15
6,149,033
5,307,784
Cash at bank and in hand
1,484,187
2,401,316
10,712,712
11,022,945
Creditors: amounts falling due within one year
16
(10,408,164)
(8,661,249)
Net current assets
304,548
2,361,696
Total assets less current liabilities
13,432,526
6,353,823
Creditors: amounts falling due after more than one year
17
(9,994,398)
(3,700,295)
Net assets
3,438,128
2,653,528
Capital and reserves
Called up share capital
19
100
100
Profit and loss reserves
3,438,028
2,653,428
Total equity
3,438,128
2,653,528
The financial statements were approved by the board of directors and authorised for issue on 24 September 2025 and are signed on its behalf by:
24 September 2025
Mr C Davies
Director
NORTHWOOD GROUP HOLDINGS LTD
COMPANY STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2024
31 December 2024
- 11 -
2024
2023
Notes
£
£
£
£
Fixed assets
Investments
12
284,927
284,927
Current assets
Debtors
15
214,919
171,131
Cash at bank and in hand
44,847
71,228
259,766
242,359
Creditors: amounts falling due within one year
16
(533,954)
(518,937)
Net current liabilities
(274,188)
(276,578)
Net assets
10,739
8,349
Capital and reserves
Called up share capital
19
100
100
Profit and loss reserves
10,639
8,249
Total equity
10,739
8,349
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 £2,390 (2023 - £2,959 profit).
These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.
The financial statements were approved by the board of directors and authorised for issue on 24 September 2025 and are signed on its behalf by:
24 September 2025
Mr C Davies
Director
Company Registration No. 12257183
NORTHWOOD GROUP HOLDINGS LTD
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2023
100
1,593,594
1,593,694
Year ended 31 December 2023:
Profit for the year
-
1,000,665
1,000,665
Other comprehensive income:
Currency translation differences
-
59,169
59,169
Total comprehensive income for the year
-
1,059,834
1,059,834
Balance at 31 December 2023
100
2,653,428
2,653,528
Year ended 31 December 2024:
Profit for the year
-
738,115
738,115
Other comprehensive income:
Currency translation differences
-
46,485
46,485
Total comprehensive income for the year
-
784,600
784,600
Balance at 31 December 2024
100
3,438,028
3,438,128
NORTHWOOD GROUP HOLDINGS LTD
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
Share capital
Profit and loss reserves
Total
£
£
£
Balance at 1 January 2023
100
5,291
5,391
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
2,958
2,958
Balance at 31 December 2023
100
8,249
8,349
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
2,390
2,390
Balance at 31 December 2024
100
10,639
10,739
NORTHWOOD GROUP HOLDINGS LTD
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
23
2,145,492
3,844,124
Interest paid
(420,495)
(310,723)
Income taxes paid
(340,733)
(298,640)
Net cash inflow from operating activities
1,384,264
3,234,761
Investing activities
Purchase of tangible fixed assets
(10,192,571)
(712,617)
Proceeds on disposal of tangible fixed assets
57,058
336,762
Interest received
1,691
30
Net cash used in investing activities
(10,133,822)
(375,825)
Financing activities
Repayment of borrowings
1,569,247
(877,876)
Repayment of bank loans
6,294,103
(606,861)
Net cash generated from/(used in) financing activities
7,863,350
(1,484,737)
Net (decrease)/increase in cash and cash equivalents
(886,208)
1,374,199
Cash and cash equivalents at beginning of year
2,401,316
968,897
Effect of foreign exchange rates
(30,921)
58,220
Cash and cash equivalents at end of year
1,484,187
2,401,316
NORTHWOOD GROUP HOLDINGS LTD
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash (absorbed by)/generated from operations
22
(25,472)
24,941
Income taxes paid
(910)
(1,241)
Net cash (outflow)/inflow from operating activities
(26,382)
23,700
Investing activities
Interest received
1
30
Net cash generated from investing activities
1
30
Net (decrease)/increase in cash and cash equivalents
(26,381)
23,730
Cash and cash equivalents at beginning of year
71,228
47,498
Cash and cash equivalents at end of year
44,847
71,228
NORTHWOOD GROUP HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
1
Accounting policies
Company information
Northwood Group Holdings Ltd (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Northwood House, Stafford Park 10, Telford, Shropshire, TF3 3AB.
The group consists of Northwood Group Holdings Ltd and all of its subsidiaries.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
Business combinations
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Northwood Group Holdings Ltd 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.
NORTHWOOD GROUP HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.
1.4
Going concern
At the time of approving the financial statements, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.5
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
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.
1.6
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 10 years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
1.7
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
NORTHWOOD GROUP HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
Amortisation 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:
Software
6 years straight line
1.8
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:
Leasehold land and buildings
33 years straight line
Plant and equipment
25/10/8/5 years straight line
Computers
25 years straight line
Motor vehicles
3 years straight line
Office equipment
10 years straight line
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.
1.9
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.
1.10
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible 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.
NORTHWOOD GROUP HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 19 -
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.
1.11
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.
1.12
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.
1.13
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.
NORTHWOOD GROUP HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 20 -
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 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.
NORTHWOOD GROUP HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 21 -
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
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.
1.14
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.
1.15
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.
NORTHWOOD GROUP HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 22 -
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.
1.16
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.
1.17
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.
1.18
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.
1.19
The company discounts its trade debts. The accounting policy is to include a gross asset for trade debtors due within one year and to record the returnable element of the proceeds under creditors due within one year. Discount fees are charged to the profit and loss account when payable. Bad debts are bourne by the company and charged to the profit and loss account when reasonably foreseeable.
NORTHWOOD GROUP HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
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.
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
Impairment of goodwill
Management tests annually whether goodwill has suffered any impairment through estimating the value in use of cash-generating units to which goodwill has been allocated.
Depreciation of property, plant and equipment
Depreciation is provided so as to write down the assets to their residual values over their estimated useful lives. The selection of these residual values and estimated lives requires the exercise of management judgement.
Impairment of assets
Where there are indicators of impairment, management performs and impairment test. Recoverable amounts for cash-generating units are the higher of fair value less costs of disposal, and value in use.
NORTHWOOD GROUP HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by geographical market
UK
3,656,982
4,255,257
Europe
25,986,030
26,402,282
ROW
283,720
390,635
29,926,732
31,048,174
4
Exceptional item
2024
2023
£
£
Expenditure
Exceptional costs - reversal of litigation provision
-
32,532
-
32,532
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
11,515
11,809
Audit of the financial statements of the company's subsidiaries
22,428
20,239
33,943
32,048
NORTHWOOD GROUP HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
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
Sales
8
6
-
-
Admin
10
9
-
-
Indirect
29
29
-
-
Direct
65
54
-
-
Directors
7
7
5
5
Total
119
105
5
5
Their aggregate remuneration comprised:
Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
3,934,047
3,361,224
Social security costs
1,051,418
883,661
-
-
4,985,465
4,244,885
The aggregate remuneration of key management personnel amounted to £316,907 (2023 - £293,352).
7
Interest receivable and similar income
2024
2023
£
£
Interest income
Other interest receivable
1,690
Other interest income
1
30
Total income
1,691
30
Investment income includes the following:
Interest on financial assets not measured at fair value through profit or loss
1,690
-
NORTHWOOD GROUP HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 26 -
8
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
378,906
275,552
Other interest payable
41,589
35,171
420,495
310,723
9
Taxation
2024
2023
£
£
Current tax
Corporation tax on profits for the current period
250,882
344,129
Deferred tax
Origination and reversal of timing differences
10,702
Total tax charge
261,584
344,129
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
999,699
1,344,794
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 25.00%)
249,925
336,199
Tax effect of expenses that are not deductible in determining taxable profit
4,813
999
Effect of change in corporation tax rate
(142)
(57)
Amortisation on assets not qualifying for tax allowances
6,988
6,988
Taxation charge
261,584
344,129
The above taxation charge is made up of the UK corporation tax for the company and the Spanish corporation tax for the subsidiaries, retranslated into GBP at the year end exchange rate. The UK corporation tax charge for the company is £607.
NORTHWOOD GROUP HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 27 -
10
Intangible fixed assets
Group
Goodwill
Software
Total
£
£
£
Cost
At 1 January 2024 and 31 December 2024
279,505
14,568
294,073
Amortisation and impairment
At 1 January 2024
111,803
3,164
114,967
Amortisation charged for the year
27,951
2,128
30,079
At 31 December 2024
139,754
5,292
145,046
Carrying amount
At 31 December 2024
139,751
9,276
149,027
At 31 December 2023
167,701
11,404
179,105
NORTHWOOD GROUP HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 28 -
11
Tangible fixed assets
Group
Leasehold land and buildings
Assets under construction
Plant and equipment
Computers
Motor vehicles
Office equipment
Total
£
£
£
£
£
£
£
Cost
At 1 January 2024
509,833
681,203
5,938,055
47,062
172,548
3,666
7,352,367
Additions
6,951,947
2,986,836
172,284
18,483
63,021
10,192,571
Disposals
(57,058)
(57,058)
Transfers
(1,450,777)
1,450,777
At 31 December 2024
7,461,780
2,217,262
7,504,058
65,545
235,569
3,666
17,487,880
Depreciation and impairment
At 1 January 2024
18,336
3,462,268
4,362
57,839
710
3,543,515
Depreciation charged in the year
47,187
901,039
7,749
31,886
360
988,221
Eliminated in respect of disposals
(18,637)
(18,637)
At 31 December 2024
65,523
4,344,670
12,111
89,725
1,070
4,513,099
Carrying amount
At 31 December 2024
7,396,257
2,217,262
3,159,388
53,434
145,844
2,596
12,974,781
At 31 December 2023
491,497
681,203
2,475,787
42,700
114,709
2,956
3,808,852
The company had no tangible fixed assets at 31 December 2024 or 31 December 2023.
NORTHWOOD GROUP HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 29 -
12
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
13
284,927
284,927
Unlisted investments
4,170
4,170
4,170
4,170
284,927
284,927
Movements in fixed asset investments
Group
Investments
£
Cost or valuation
At 1 January 2024 and 31 December 2024
4,170
Carrying amount
At 31 December 2024
4,170
At 31 December 2023
4,170
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024 and 31 December 2024
284,927
Carrying amount
At 31 December 2024
284,927
At 31 December 2023
284,927
NORTHWOOD GROUP HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 30 -
13
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
Northwood Manipa S.L
CR DE HUESCA A SABIÑANIGO KM, n° 7, 7, ENATE (HUESCA)
Ordinary
100.00
Northwood Dicepa S.L
CR DE BARBASTRO A FRANCIA KM, n° 7.7, ENATE (HUESCA)
Ordinary
100.00
14
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Raw materials and consumables
1,404,137
1,496,620
-
-
Finished goods and goods for resale
1,675,355
1,817,225
3,079,492
3,313,845
-
-
15
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
4,432,330
4,758,885
Amounts owed by group undertakings
-
-
14,250
91
Other debtors
1,703,924
430,030
31,177
100
Prepayments and accrued income
12,779
118,869
169,492
170,940
6,149,033
5,307,784
214,919
171,131
NORTHWOOD GROUP HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 31 -
16
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Other borrowings
18
3,227,810
1,658,563
Trade creditors
2,665,868
3,058,925
Corporation tax payable
143,687
222,836
607
910
Other taxation and social security
139,667
178,187
-
-
Other creditors
3,962,418
3,325,478
300,767
300,767
Accruals and deferred income
268,714
217,260
232,580
217,260
10,408,164
8,661,249
533,954
518,937
17
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans and overdrafts
18
9,994,398
3,700,295
18
Loans and overdrafts
Group
Company
2024
2023
2024
2023
£
£
£
£
Bank loans
9,994,398
3,700,295
Other loans
3,227,810
1,658,563
13,222,208
5,358,858
-
-
Payable within one year
3,227,810
1,658,563
Payable after one year
9,994,398
3,700,295
A cross-guarantee arrangement exists between Northwood Hygiene Products Ltd and Northwood Manipa S.L. in respect of a property related loan.
Banco Santander and Banco Sabadell hold security over the plant and machinery in respect of loans due.
NORTHWOOD GROUP HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 32 -
19
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
20
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
468,285
529,095
-
-
Between two and five years
62,139
337,221
-
-
530,424
866,316
-
-
21
Related party transactions
Transactions with related parties
During the year the group entered into the following transactions with related parties:
Sales
Purchases
2024
2023
2024
2023
£
£
£
£
Group
Entities with control, joint control or significant influence over the group
3,689,792
3,908,071
1,684,495
2,001,374
The following amounts were outstanding at the reporting end date:
Amounts due to related parties
2024
2023
£
£
Group
Entities with control, joint control or significant influence over the group
1,656,989
780,616
NORTHWOOD GROUP HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
21
Related party transactions
(Continued)
- 33 -
The following amounts were outstanding at the reporting end date:
Amounts due from related parties
2024
2023
Balance
Balance
£
£
Group
Entities with control, joint control or significant influence over the group
866,568
798,931
22
Cash (absorbed by)/generated from operations - company
2024
2023
£
£
Profit for the year after tax
2,390
2,958
Adjustments for:
Taxation charged
607
910
Investment income
(1)
(30)
Movements in working capital:
(Increase)/decrease in debtors
(43,788)
137,238
Increase/(decrease) in creditors
15,320
(116,135)
Cash (absorbed by)/generated from operations
(25,472)
24,941
NORTHWOOD GROUP HOLDINGS LTD
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 34 -
23
Cash generated from group operations
2024
2023
£
£
Profit for the year after tax
738,115
1,000,665
Adjustments for:
Taxation charged
261,584
344,129
Finance costs
420,495
310,723
Investment income
(1,691)
(30)
Gain on disposal of tangible fixed assets
-
(26,994)
Amortisation and impairment of intangible assets
30,079
30,169
Depreciation and impairment of tangible fixed assets
1,046,989
1,108,745
Movements in working capital:
Decrease in stocks
234,353
260,363
(Increase)/decrease in debtors
(841,249)
350,904
Increase in creditors
256,817
465,450
Cash generated from operations
2,145,492
3,844,124
24
Analysis of changes in net debt - group
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
2,401,316
(917,129)
1,484,187
Borrowings excluding overdrafts
(5,358,858)
(7,863,350)
(13,222,208)
(2,957,542)
(8,780,479)
(11,738,021)
25
Analysis of changes in net funds - company
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
71,228
(26,381)
44,847
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.200No description of principal activityMr C DaviesMr A FecherMr M FecherMr P FecherMr P KingMr P KingMr P E Kingfalse122571832024-01-012024-12-3112257183bus:Director12024-01-012024-12-3112257183bus:Director22024-01-012024-12-3112257183bus:Director32024-01-012024-12-3112257183bus:Director42024-01-012024-12-3112257183bus:CompanySecretaryDirector12024-01-012024-12-3112257183bus:Director52024-01-012024-12-3112257183bus:CompanySecretary12024-01-012024-12-3112257183bus:Director62024-01-012024-12-3112257183bus:RegisteredOffice2024-01-012024-12-3112257183bus:Consolidated2024-12-31122571832024-12-3112257183bus:Consolidated2024-01-012024-12-3112257183bus:Consolidated2023-01-012023-12-3112257183core:Exceptionalbus:Consolidated12024-01-012024-12-3112257183core:Exceptionalbus:Consolidated12023-01-012023-12-31122571832023-01-012023-12-3112257183core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-01-012024-12-3112257183core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-01-012023-12-3112257183core:Goodwillbus:Consolidated2024-12-3112257183core:Goodwillbus:Consolidated2023-12-3112257183core:OtherResidualIntangibleAssetsbus:Consolidated2024-12-3112257183core:OtherResidualIntangibleAssetsbus:Consolidated2023-12-3112257183bus:Consolidated2023-12-3112257183core:ComputerSoftwarebus:Consolidated2024-12-3112257183core:ComputerSoftwarebus:Consolidated2023-12-3112257183core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-12-3112257183core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2024-12-3112257183core:PlantMachinerybus:Consolidated2024-12-3112257183core:ComputerEquipmentbus:Consolidated2024-12-3112257183core:MotorVehiclesbus:Consolidated2024-12-3112257183core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2024-12-3112257183core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-12-3112257183core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2023-12-3112257183core:PlantMachinerybus:Consolidated2023-12-3112257183core:ComputerEquipmentbus:Consolidated2023-12-3112257183core:MotorVehiclesbus:Consolidated2023-12-3112257183core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2023-12-31122571832023-12-3112257183core:ShareCapitalbus:Consolidated2024-12-3112257183core:ShareCapitalbus:Consolidated2023-12-3112257183core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3112257183core:ShareCapital2024-12-3112257183core:ShareCapital2023-12-3112257183core:RetainedEarningsAccumulatedLosses2024-12-3112257183core:RetainedEarningsAccumulatedLosses2023-12-3112257183core:ShareCapitalbus:Consolidated2022-12-3112257183core:RetainedEarningsAccumulatedLossesbus:Consolidated2022-12-3112257183core:ShareCapital2022-12-3112257183core:RetainedEarningsAccumulatedLosses2022-12-3112257183bus:Consolidated2022-12-31122571832022-12-3112257183core:Goodwill2024-01-012024-12-3112257183core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3112257183core:ComputerSoftware2024-01-012024-12-3112257183core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3112257183core:PlantMachinery2024-01-012024-12-3112257183core:ComputerEquipment2024-01-012024-12-3112257183core:MotorVehicles2024-01-012024-12-3112257183core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipment2024-01-012024-12-3112257183core:UKTaxbus:Consolidated2024-01-012024-12-3112257183core:UKTaxbus:Consolidated2023-01-012023-12-3112257183bus:Consolidated12024-01-012024-12-3112257183bus:Consolidated12023-01-012023-12-3112257183core:Goodwillbus:Consolidated2023-12-3112257183core:ComputerSoftwarebus:Consolidated2023-12-3112257183bus:Consolidated2023-12-3112257183core:Goodwillbus:Consolidated2024-01-012024-12-3112257183core:ComputerSoftwarebus:Consolidated2024-01-012024-12-3112257183core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-12-3112257183core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2023-12-3112257183core:PlantMachinerybus:Consolidated2023-12-3112257183core:ComputerEquipmentbus:Consolidated2023-12-3112257183core:MotorVehiclesbus:Consolidated2023-12-3112257183core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2023-12-3112257183core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-01-012024-12-3112257183core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2024-01-012024-12-3112257183core:PlantMachinerybus:Consolidated2024-01-012024-12-3112257183core:ComputerEquipmentbus:Consolidated2024-01-012024-12-3112257183core:MotorVehiclesbus:Consolidated2024-01-012024-12-3112257183core:Non-standardPPEClass1ComponentTotalPropertyPlantEquipmentbus:Consolidated2024-01-012024-12-3112257183core:UnlistedNon-exchangeTradedbus:Consolidated2024-12-3112257183core:UnlistedNon-exchangeTradedbus:Consolidated2023-12-3112257183core:UnlistedNon-exchangeTraded2024-12-3112257183core:UnlistedNon-exchangeTraded2023-12-3112257183core:Subsidiary12024-01-012024-12-3112257183core:Subsidiary22024-01-012024-12-3112257183core:Subsidiary112024-01-012024-12-3112257183core:Subsidiary222024-01-012024-12-3112257183core:CurrentFinancialInstruments2024-12-3112257183core:CurrentFinancialInstruments2023-12-3112257183core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3112257183core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3112257183core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3112257183core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3112257183core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3112257183core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3112257183core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-3112257183core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-12-3112257183core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3112257183core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3112257183core:WithinOneYearbus:Consolidated2024-12-3112257183core:WithinOneYearbus:Consolidated2023-12-3112257183bus:PrivateLimitedCompanyLtd2024-01-012024-12-3112257183bus:FRS1022024-01-012024-12-3112257183bus:Audited2024-01-012024-12-3112257183bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3112257183bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP