Caseware UK (AP4) 2024.0.164 2024.0.164 2024-12-312024-12-312024-12-31002024-01-01falseThe company's principal activity is that of a holding company.0falsefalsefalse NI616010 2024-01-01 2024-12-31 NI616010 2023-01-01 2023-12-31 NI616010 2024-12-31 NI616010 2023-12-31 NI616010 2023-01-01 NI616010 1 2024-01-01 2024-12-31 NI616010 d:Director1 2024-01-01 2024-12-31 NI616010 d:Director2 2024-01-01 2024-12-31 NI616010 d:RegisteredOffice 2024-01-01 2024-12-31 NI616010 d:Agent1 2024-01-01 2024-12-31 NI616010 d:Agent2 2024-01-01 2024-12-31 NI616010 c:Buildings 2024-01-01 2024-12-31 NI616010 c:Buildings c:LongLeaseholdAssets 2024-01-01 2024-12-31 NI616010 c:PlantMachinery 2024-01-01 2024-12-31 NI616010 c:MotorVehicles 2024-01-01 2024-12-31 NI616010 c:FurnitureFittings 2024-01-01 2024-12-31 NI616010 c:PatentsTrademarksLicencesConcessionsSimilar 2024-01-01 2024-12-31 NI616010 c:CurrentFinancialInstruments 2024-12-31 NI616010 c:CurrentFinancialInstruments 2023-12-31 NI616010 c:CurrentFinancialInstruments c:WithinOneYear 2024-12-31 NI616010 c:CurrentFinancialInstruments c:WithinOneYear 2023-12-31 NI616010 c:ShareCapital 2024-01-01 2024-12-31 NI616010 c:ShareCapital 2024-12-31 NI616010 c:ShareCapital 2023-01-01 2023-12-31 NI616010 c:ShareCapital 2023-12-31 NI616010 c:ShareCapital 2023-01-01 NI616010 c:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 NI616010 c:RetainedEarningsAccumulatedLosses 2024-12-31 NI616010 c:RetainedEarningsAccumulatedLosses 2023-01-01 2023-12-31 NI616010 c:RetainedEarningsAccumulatedLosses 2023-12-31 NI616010 c:RetainedEarningsAccumulatedLosses 2023-01-01 NI616010 d:OrdinaryShareClass1 2024-01-01 2024-12-31 NI616010 d:OrdinaryShareClass1 2024-12-31 NI616010 d:OrdinaryShareClass1 2023-12-31 NI616010 d:FRS102 2024-01-01 2024-12-31 NI616010 d:Audited 2024-01-01 2024-12-31 NI616010 d:FullAccounts 2024-01-01 2024-12-31 NI616010 d:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 NI616010 c:Subsidiary1 2024-01-01 2024-12-31 NI616010 c:Subsidiary1 1 2024-01-01 2024-12-31 NI616010 c:Subsidiary2 2024-01-01 2024-12-31 NI616010 c:Subsidiary2 1 2024-01-01 2024-12-31 NI616010 c:Subsidiary3 2024-01-01 2024-12-31 NI616010 c:Subsidiary3 1 2024-01-01 2024-12-31 NI616010 d:Consolidated 2024-12-31 NI616010 d:ConsolidatedGroupCompanyAccounts 2024-01-01 2024-12-31 NI616010 2 2024-01-01 2024-12-31 NI616010 6 2024-01-01 2024-12-31 NI616010 e:PoundSterling 2024-01-01 2024-12-31 xbrli:shares iso4217:GBP xbrli:pure
Registered number: NI616010














W.I. HILL HOLDINGS LIMITED





ANNUAL REPORT AND CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

 
W.I. HILL HOLDINGS LIMITED
 

COMPANY INFORMATION


Directors
Mr Ian Hill 
Mrs Helen Hill 




Registered number
NI616010



Registered office
Unit 6 Derryboy Road
Carnbane Business Park

Newry

Co. Down

BT35 6FY




Independent auditors
AAB Group Accountants Limited

Dromalane Mill

The Quays

Newry

Co. Down

BT35 8QS




Bankers
Nationwide
PO Box 3

5-11 St Georges Street

Douglas

Isle of Man

IM99 1 AS





Danske Bank

Donegall Square West

Belfast

Co. Antrim

Northern Ireland

BT1 6JS




Solicitors
Rafferty Solicitors (Newry) Ltd
83 Hill Street

Newry

Co. Down

BT34 1DG





 
W.I. HILL HOLDINGS LIMITED
 

CONTENTS



Page
Group Strategic Report
1 - 2
Directors' Report
3 - 4
Independent Auditors' Report
5 - 8
Consolidated Statement of Comprehensive Income
9
Consolidated Balance Sheet
10
Company Balance Sheet
11
Consolidated Statement of Changes in Equity
12
Company Statement of Changes in Equity
13
Consolidated Statement of Cash Flows
14
Consolidated Analysis of Net Debt
15
Notes to the Financial Statements
16 - 36


 
W.I. HILL HOLDINGS LIMITED
 

GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024

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

Business review
 
The company is a holding company and did not trade during the year.
The principal activity of the group is the manufacture and distribution of hitches and buckets for the construction industry. Whitehill House Ltd, a 100% subsidiary of W.I. Hill Holdings Limited, purchases and leases agricultural land and machinery.
There has been no significant change in these activities during the year ended 31 December 2024.
Turnover has decreased by 30% to £14.6m in the year ended 31 December 2024 relative to turnover of £20.8m achieved in the year ended 31 December 2023. Gross margin has increased to 52.1% from 49% for the year ended 31 December 2024. Net group assets as at 31 December 2024 were £56.6m (2023: £52.4m).

Principal risks and uncertainties
 
The group uses financial instruments throughout its business.  The core risks associated with the group's financial instruments (i.e. its interest-bearing loans, cash, short-dated liquid investments and finance leases, on the operational level trade receivables and payables) are currency risk, interest rate risk, credit risk and liquidity risk.  The board reviews and agrees policies for the prudent management of these risks as follows:
Currency risk - The group's activities in Europe are conducted primarily in Euros and the group's activities in the rest of the world are conducted in Sterling and Dollars. Variances affecting operational activities in this regard are reflected in the profit and loss account in the years in which they arise.  
Finance and Interest rate risk - The group's objective in relation to interest rate management is to minimise the impact of interest rate volatility on interest costs in order to protect recorded profitability.  
Credit risk - The group has no significant concentrations of credit risk.  Customers who wish to trade on credit terms are subject to strict verification procedures in advance of credit being awarded and are continually being monitored.
Liquidity risk - The company's policy is to ensure that sufficient resources are available either from cash balances, cash flows and near cash liquid investments to ensure all obligations can be met when they fall due. 

Other key performance indicators
 
The Directors anticipate that in 2025 turnover and gross profit margin will be maintained.
The group's key performance indicators are as follows:

2024
2023
        £
        £
Increase/(decrease) in turnover

(30%)

(6%)
 
Gross margin

52.1%

49.0%
 
Net Assets

£56.6m

£52.4m
 

Page 1

 
W.I. HILL HOLDINGS LIMITED
 

GROUP STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024

Financial key performance indicators
 
The group believe that performance will continue to improve as a result of ongoing research and development into new products.


This report was approved by the board and signed on its behalf.



Mr Ian Hill
Director

Date: 28 August 2025

Page 2

 
W.I. HILL HOLDINGS LIMITED
 

 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024

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

Principal activities

The company is a holding company and did not trade during the year. The principal activity of the group is as stated in the strategic report.

Results and dividends

The profit for the year, after taxation, amounted to £4,716,650 (2023 - £6,958,575).

Dividends paid in the year were £496,154 (2023: £nil).

Directors

The directors who served during the year were:

Mr Ian Hill 
Mrs Helen Hill 

Future developments

The group plans to continue its present activities and increase trading levels. Employees are kept as fully informed as practicable about developments within the business.

Disclosure of information to auditors

Each of the persons who are directors at the time when this Directors' Report is approved has confirmed that:
 
so far as the director is aware, there is no relevant audit information of which the Company and the Group's auditors are unaware, and

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the Company and the Group's auditors are aware of that information.

Post balance sheet events

There have been no significant events affecting the Group since the year end.

Auditors

The auditorsAAB Group Accountants Limitedwill be proposed for reappointment in accordance with section 485 of the Companies Act 2006.

Page 3

 
W.I. HILL HOLDINGS LIMITED
 

 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024

Directors' responsibilities statement

The directors are responsible for preparing the Group Strategic Report, the Directors' Report and the consolidated 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 applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. 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 the Group 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 for the Group's financial statements and then apply them consistently;

make judgments and accounting estimates that are reasonable and prudent;

prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Group will continue in business.

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 the Group and to enable them to ensure that the financial statements comply with the Companies Act 2006They are also responsible for safeguarding the assets of the Company and the Group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

This report was approved by the board on 28 August 2025 and signed on its behalf.
 





Mr Ian Hill
Director

Page 4

 
W.I. HILL HOLDINGS LIMITED
 

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF W.I. HILL HOLDINGS LIMITED
 

Opinion


We have audited the financial statements of W.I. Hill Holdings Limited (the 'parent Company') and its subsidiaries (the 'Group') for the year ended 31 December 2024, which comprise the Consolidated Statement of Comprehensive Income, the Consolidated Balance Sheet, the Company Balance Sheet, the Consolidated Statement of Cash Flows, the Consolidated Statement of Changes in Equity, the Company Statement of Changes in Equity and the related notes, including a summary of significant accounting policiesThe financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).


In our opinion the financial statements:


give a true and fair view of the state of the Group's and of 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.


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 Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the Group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council'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 or the 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.


Page 5

 
W.I. HILL HOLDINGS LIMITED
 

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF W.I. HILL HOLDINGS LIMITED (CONTINUED)


Other information


The other information comprises the information included in the Annual Report other than the financial statements and our Auditors' Report thereon. The directors are responsible for the other information contained within the Annual ReportOur 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.


Opinion on other matters prescribed by the Companies Act 2006
 

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


the information given in the Group 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 Group 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 Group Strategic Report or the Directors' Report.


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


adequate accounting records have not been kept by the parent Company, or returns adequate for our audit have not been received from branches not visited by us; or
the parent Company financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.


Responsibilities of directors
 

As explained more fully in the Directors' Responsibilities Statement set out on page 4, 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 Group's and 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 Group or the parent Company or to cease operations, or have no realistic alternative but to do so.


Page 6

 
W.I. HILL HOLDINGS LIMITED
 

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF W.I. HILL HOLDINGS LIMITED (CONTINUED)


Auditors' 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 Auditors' 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 Group financial statements.


Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:
We obtained an understanding of the legal and regulatory framework applicable to the company through enquiry of management, industry research and the application of cumulative audit knowledge. We identified the following principal laws and regulations relevant to the company – Companies Act 2006 and the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102).
We developed an understanding of the key fraud risks to the entity (including how fraud might occur), the controls in place to help mitigate those risks, and the accounts, balances and disclosures within the financial statements which may be susceptible to management bias. Our understanding was obtained through review of the financial statements for significant accounting estimates, analysis of journal entries, walkthrough of the key controls cycles in place and enquiry of management.
Our procedures to respond to those risks identified included, but were not limited to:
• Enquiry of management, those charged with governance and the entity’s solicitors around actual and potential litigation and claims.
• Enquiry of entity staff in tax and compliance functions to identify any instances of non-compliance with laws and regulations.
• Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations.
• Auditing the risk of management override of controls, including through testing journal entries and other adjustments for appropriateness, and evaluating the business rationale of significant transactions outside the normal course of business.


A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditors' Report.


Page 7

 
W.I. HILL HOLDINGS LIMITED
 

 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF W.I. HILL HOLDINGS LIMITED (CONTINUED)


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 2006Our 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 Auditors' 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.





Michael Farrell (Senior Statutory Auditor)
  
for and on behalf of
AAB Group Accountants Limited
 
Chartered Accountants and Statutory Auditors
  
Dromalane Mill
The Quays
Newry
Co. Down
BT35 8QS

28 August 2025
Page 8

 
W.I. HILL HOLDINGS LIMITED
 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024

2024
2023
Note
£
£

  

Turnover
  
14,593,922
20,803,223

Cost of sales
  
(6,983,580)
(10,617,650)

Gross profit
  
7,610,342
10,185,573

Administrative expenses
  
(3,316,127)
(2,907,909)

Other operating income
 4 
88,302
6,240

Operating profit
 5 
4,382,517
7,283,904

Income from fixed assets investments
  
-
30,634

Interest receivable and similar income
 10 
1,161,528
698,083

Interest payable and similar expenses
 11 
(5,400)
(5,276)

Profit before taxation
  
5,538,645
8,007,345

Tax on profit
 12 
(821,995)
(1,048,770)

Profit for the financial year
  
4,716,650
6,958,575

  

Total comprehensive income for the year
  
4,716,650
6,958,575

Profit for the year attributable to:
  

Owners of the parent Company
  
4,716,650
6,958,575

  
4,716,650
6,958,575

Total comprehensive income for the year attributable to:
  

Owners of the parent Company
  
4,716,650
6,958,575

  
4,716,650
6,958,575

The notes on pages 16 to 36 form part of these financial statements.

Page 9

 
W.I. HILL HOLDINGS LIMITED
REGISTERED NUMBER: NI616010

CONSOLIDATED BALANCE SHEET
AS AT 31 DECEMBER 2024

2024
2023
Note
£
£

Fixed assets
  

Tangible assets
 14 
3,812,501
3,859,342

  
3,812,501
3,859,342

Current assets
  

Stocks
 16 
2,784,847
2,856,316

Debtors: amounts falling due within one year
 17 
22,091,175
26,821,177

Cash at bank and in hand
 18 
30,357,633
20,804,623

  
55,233,655
50,482,116

Creditors: amounts falling due within one year
 19 
(1,999,744)
(1,500,992)

Net current assets
  
 
 
53,233,911
 
 
48,981,124

Total assets less current liabilities
  
57,046,412
52,840,466

Provisions for liabilities
  

Deferred taxation
 20 
(421,366)
(435,916)

  
 
 
(421,366)
 
 
(435,916)

Net assets excluding pension asset
  
56,625,046
52,404,550

Net assets
  
56,625,046
52,404,550


Capital and reserves
  

Called up share capital 
 21 
100
100

Profit and loss account
  
56,624,946
52,404,450

Equity attributable to owners of the parent Company
  
56,625,046
52,404,550

  
56,625,046
52,404,550


The financial statements were approved and authorised for issue by the board and were signed on its behalf on 28 August 2025.




Mr Ian Hill
Director

The notes on pages 16 to 36 form part of these financial statements.

Page 10

 
W.I. HILL HOLDINGS LIMITED
REGISTERED NUMBER: NI616010

COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024

2024
2023
Note
£
£

Fixed assets
  

Investments
 15 
300
300

  
300
300

Current assets
  

Debtors: amounts falling due within one year
 17 
22,177,853
25,589,785

Cash at bank and in hand
 18 
28,824,777
18,983,401

  
51,002,630
44,573,186

Creditors: amounts falling due within one year
 19 
(289,634)
(18,264,010)

Net current assets
  
 
 
50,712,996
 
 
26,309,176

Total assets less current liabilities
  
50,713,296
26,309,476

  

  

Net assets excluding pension asset
  
50,713,296
26,309,476

Net assets
  
50,713,296
26,309,476


Capital and reserves
  

Called up share capital 
 21 
100
100

Profit and loss account brought forward
  
26,309,376
25,582,214

Profit for the year
  
24,899,974
727,162

Other changes in the profit and loss account

  

(496,154)
-

Profit and loss account carried forward
  
50,713,196
26,309,376

  
50,713,296
26,309,476


The financial statements were approved and authorised for issue by the board and were signed on its behalf on 28 August 2025.


Mr Ian Hill
Director

The notes on pages 16 to 36 form part of these financial statements.

Page 11

 
W.I. HILL HOLDINGS LIMITED
 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024


Called up share capital
Profit and loss account
Equity attributable to owners of parent Company
Total equity

£
£
£
£


At 1 January 2023
100
45,445,875
45,445,975
45,445,975


Comprehensive income for the year

Profit for the year

-
6,958,575
6,958,575
6,958,575


Other comprehensive income for the year
-
-
-
-


Total comprehensive income for the year
-
6,958,575
6,958,575
6,958,575


Total transactions with owners
-
-
-
-



At 1 January 2024
100
52,404,450
52,404,550
52,404,550


Comprehensive income for the year

Profit for the year

-
4,716,650
4,716,650
4,716,650


Other comprehensive income for the year
-
-
-
-


Total comprehensive income for the year
-
4,716,650
4,716,650
4,716,650


Contributions by and distributions to owners

Dividends: Equity capital
-
(496,154)
(496,154)
(496,154)


Total transactions with owners
-
(496,154)
(496,154)
(496,154)


At 31 December 2024
100
56,624,946
56,625,046
56,625,046


The notes on pages 16 to 36 form part of these financial statements.

Page 12

 
W.I. HILL HOLDINGS LIMITED
 

COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024


Called up share capital
Profit and loss account
Total equity

£
£
£


At 1 January 2023
100
25,582,214
25,582,314


Comprehensive income for the year

Profit for the year

-
727,162
727,162


Other comprehensive income for the year
-
-
-


Total comprehensive income for the year
-
727,162
727,162


Total transactions with owners
-
-
-



At 1 January 2024
100
26,309,376
26,309,476


Comprehensive income for the year

Profit for the year

-
24,899,974
24,899,974


Other comprehensive income for the year
-
-
-


Total comprehensive income for the year
-
24,899,974
24,899,974


Contributions by and distributions to owners

Dividends: Equity capital
-
(496,154)
(496,154)


Total transactions with owners
-
(496,154)
(496,154)


At 31 December 2024
100
50,713,196
50,713,296


The notes on pages 16 to 36 form part of these financial statements.

Page 13

 
W.I. HILL HOLDINGS LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024

2024
2023
£
£

Cash flows from operating activities

Profit for the financial year
4,716,650
6,958,575

Adjustments for:

Depreciation of tangible assets
451,941
430,408

Loss on disposal of tangible assets
(3,000)
(70,444)

Interest paid
5,400
(5,276)

Interest received
(1,161,528)
(698,083)

Taxation charge
821,995
1,048,770

Decrease in stocks
71,469
299,141

Decrease/(increase) in debtors
955,714
(3,004,146)

Decrease in amounts owed by related parties
3,774,288
-

Increase/(decrease) in creditors
361,919
(571,646)

Net fair value losses/(gains) recognised in P&L
-
(30,634)

Corporation tax (paid)
(699,712)
(1,082,579)

Finance costs
-
5,276

Disposal of Investment
-
3,106,589

Net cash generated from operating activities

9,295,136
6,385,951


Cash flows from investing activities

Purchase of tangible fixed assets
(405,100)
(943,230)

Sale of tangible fixed assets
3,000
98,000

Interest received
1,161,528
698,083

Net cash from investing activities

759,428
(147,147)

Cash flows from financing activities

Dividends paid
(496,154)
-

Interest paid
(5,400)
-

Net cash used in financing activities
(501,554)
-

Net increase in cash and cash equivalents
9,553,010
6,238,804

Cash and cash equivalents at beginning of year
20,804,623
14,565,819

Cash and cash equivalents at the end of year
30,357,633
20,804,623


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
30,357,633
20,804,623

30,357,633
20,804,623



Page 14

 
W.I. HILL HOLDINGS LIMITED
 

CONSOLIDATED ANALYSIS OF NET DEBT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024

CONSOLIDATED ANALYSIS OF NET DEBT
FOR THE YEAR ENDED 31 DECEMBER 2024




At 1 January 2024
Cash flows
At 31 December 2024
£

£

£

Cash at bank and in hand

20,804,623

9,553,010

30,357,633


20,804,623
9,553,010
30,357,633

The notes on pages 16 to 36 form part of these financial statements.

Page 15

 
W.I. HILL HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

1.


General information

W.I. Hill holdings Limited is a private company limited by shares incorporated in Northern Ireland. The registered office is situated at Unit 6 Derryboy Road, Carnbane Business Park, Newry, Co. Down, BT35 6FY.
The group consists of W.I. Hill Holdings Limited and all of its 100% owned subsidiaries.

2.Accounting policies

 
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.

The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires Group management to exercise judgment in applying the Group's accounting policies (see note 3).

The Company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own Statement of Comprehensive Income in these financial statements.

The following principal accounting policies have been applied:

  
2.2

Basis of consolidation

The consolidated financial statements present the results of the Company and its own subsidiaries ("the Group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.
The consolidated financial statements incorporate the results of business combinations using the purchase method. In the Balance Sheet, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the Consolidated Statement of Comprehensive Income from the date on which control is obtained. They are deconsolidated from the date control ceases.

 
2.3

Going concern

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

Page 16

 
W.I. HILL HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.4

Foreign currency translation

Functional and presentation currency

The Company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges.

Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Consolidated Statement of Comprehensive Income within 'finance income or costs'. All other foreign exchange gains and losses are presented in profit or loss within 'other operating income'.

On consolidation, the results of overseas operations are translated into Sterling at rates approximating to those ruling when the transactions took place. All assets and liabilities of overseas operations are translated at the rate ruling at the reporting date. Exchange differences arising on translating the opening net assets at opening rate and the results of overseas operations at actual rate are recognised in other comprehensive income.

Page 17

 
W.I. HILL HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.5

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Group and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the Group has transferred the significant risks and rewards of ownership to the buyer;
the Group retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the Group will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the Group will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

 
2.6

Operating leases: the Group as lessee

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

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

  
2.7

Research and development

In the research phase of an internal project it is not possible to demonstrate that the project will generate future economic benefits and hence all expenditure on research shall be recognised as an expense when it is incurred. Intangible assets are recognised from the development phase of a project if and only if certain specific criteria are met in order to demonstrate the asset will generate probable future economic benefits and that its cost can be reliably measured. The capitalised development costs are subsequently amortised on a straight-line basis over their useful economic lives.
If it is not possible to distinguish between the research phase and the development phase of an internal project, the expenditure is treated as if it were all incurred in the research phase only.

Page 18

 
W.I. HILL HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.8

Government grants

Grants are accounted under the accruals model as permitted by FRS 102. Grants relating to expenditure on tangible fixed assets are credited to profit or loss at the same rate as the depreciation on the assets to which the grant relates. The deferred element of grants is included in creditors as deferred income.
Grants of a revenue nature are recognised in the Consolidated Statement of Comprehensive Income in the same period as the related expenditure.

 
2.9

Interest income

Interest income is recognised in profit or loss using the effective interest method.

 
2.10

Finance costs

Finance costs are charged to profit or loss over the term of the debt using the effective interest method so that the amount charged is at a constant rate on the carrying amount. Issue costs are initially recognised as a reduction in the proceeds of the associated capital instrument.

 
2.11

Pensions

Defined contribution pension plan

The Group operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Group pays fixed contributions into a separate entity. Once the contributions have been paid the Group has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance Sheet. The assets of the plan are held separately from the Group in independently administered funds.

  
2.12

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.

  
2.13

Retirement benefits

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

Page 19

 
W.I. HILL HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.14

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the Company and the Group operate and generate income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits;
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met; and
Where they relate to timing differences in respect of interests in subsidiaries, associates, branches and joint ventures and the Group can control the reversal of the timing differences and such reversal is not considered probable in the foreseeable future.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


 
2.15

Intangible assets

Intangible assets are initially recognised at cost. After recognition, under the cost model, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

All intangible assets are considered to have a finite useful life. If a reliable estimate of the useful life cannot be made, the useful life shall not exceed ten years.

 The estimated useful lives range as follows:

Patents
-
20% Straight line

 
2.16

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Page 20

 
W.I. HILL HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)


2.16
Tangible fixed assets (continued)

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using the below methods.

Depreciation is provided on the following basis:

Freehold property
-
2%
Straight Line
Long-term leasehold property
-
10%
Straight Line
Plant and machinery
-
20%
Reducing Balance
Motor vehicles
-
25%
Straight Line
Fixtures and fittings
-
15%
Reducing Balance

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

  
2.17

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. 
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.

Page 21

 
W.I. HILL HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.18

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

Investments in unlisted Group shares, whose market value can be reliably determined, are remeasured to market value at each balance sheet date. Gains and losses on remeasurement are recognised in the Consolidated Statement of Comprehensive Income for the period. Where market value cannot be reliably determined, such investments are stated at historic cost less impairment.

Investments in listed company shares are remeasured to market value at each balance sheet date. Gains and losses on remeasurement are recognised in profit or loss for the period.

 
2.19

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. 
At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.20

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

 
2.21

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

In the Consolidated Statement of Cash Flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the Group's cash management.

 
2.22

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

 
2.23

Provisions for liabilities

Provisions are recognised when an event has taken place that gives rise to a legal or constructive obligation, a transfer of economic benefits is probable and a reliable estimate can be made.
Provisions are measured as the best estimate of the amount required to settle the obligation, taking into account the related risks and uncertainties.
 
Increases in provisions are generally charged as an expense to profit or loss.

 
2.24

Financial instruments

The Group has elected to apply the provisions of Section 11 “Basic Financial Instruments” of FRS 102 to all of its financial instruments.
Page 22

 
W.I. HILL HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)


2.24
Financial instruments (continued)


The Group has elected to apply the recognition and measurement provisions of IFRS 9 Financial Instruments (as adopted by the UK Endorsement Board) with the disclosure requirements of Sections 11 and 12 and the other presentation requirements of FRS 102.

Financial instruments are recognised in the Group's Balance Sheet when the Group becomes party to the contractual provisions of the instrument.

Financial assets and liabilities are offset, 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.

Basic financial assets

Basic financial assets, which include trade and other debtors, cash and bank balances, are initially measured at their transaction price (adjusted for transaction costs except in the initial measurement of financial assets that are subsequently measured at fair value through profit and loss) and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, 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.

Discounting is omitted where the effect of discounting is immaterial. The Group's cash and cash equivalents, trade and most other debtors due with the operating cycle fall into this category of financial instruments.

Other financial assets

Other financial assets, which includes investments in equity instruments which are not classified as subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the recognised transaction price. Such assets are subsequently measured at fair value with the changes in fair value being recognised in the profit or loss. Where other financial assets are not publicly traded, hence their fair value cannot be measured reliably, they are measured at cost less impairment.

Impairment of financial assets

At the end of each reporting period financial assets measured at amortised cost are assessed for objective evidence of impairment. 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. 

Financial assets are impaired when events, subsequent to their initial recognition, indicate the estimated future cash flows derived from the financial asset(s) have been adversely impacted. The impairment loss will be the difference between the current carrying amount and the present value of the future cash flows at the asset(s) original effective interest rate.

If there is a favourable change in relation to the events surrounding the impairment loss then the impairment can be reviewed for possible reversal. The reversal will not cause the current carrying amount to exceed the original carrying amount had the impairment not been recognised. The impairment reversal is recognised in the profit or loss.

Basic 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
Page 23

 
W.I. HILL HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)


2.24
Financial instruments (continued)

the assets of the Group after the deduction of all its liabilities.

Basic financial liabilities, which include trade and other creditors, bank loans, other loans and loans due to fellow group companies are initially measured at their transaction price (adjusting for transaction costs except in the initial measurement of financial liabilities that are subsequently measured at fair value through profit and loss). When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future payments discounted at a market rate of interest, discounting is omitted where the effect of discounting is immaterial.

Debt instruments are subsequently carried at their amortised cost using the effective interest rate method.

Trade creditors are obligations to pay for goods and services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the payment is due within one year. If not, they represent non-current liabilities. Trade creditors are initially recognised at their transaction price and subsequently are measured at amortised cost using the effective interest method. Discounting is omitted where the effect of discounting is immaterial.

Other financial instruments

Derivatives, including forward exchange contracts, futures contracts and interest rate swaps, are not classified as basic financial instruments. These are initially recognised at fair value on the date the derivative contract is entered into, with costs being charged to the profit or loss. They are subsequently measured at fair value with changes in the profit or loss.

Debt instruments that do not meet the conditions as set out in FRS 102 paragraph 11.9 are subsequently measured at fair value through the profit or loss. This recognition and measurement would also apply to financial instruments where the performance is evaluated on a fair value basis as with a documented risk management or investment strategy.

Derecognition of financial instruments

Derecognition of financial assets

Financial assets are derecognised when their contractual right to future cash flow expire, or are settled, or when the Group transfers the asset and substantially all the risks and rewards of ownership to another party. If significant risks and rewards of ownership are retained after the transfer to another party, then the Group will continue to recognise the value of the portion of the risks and rewards retained.

Derecognition of financial liabilities

Financial liabilities are derecognised when the Group's contractual obligations expire or are discharged or cancelled.

  
2.25

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.

Page 24

 
W.I. HILL HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

3.


Judgments in applying accounting policies 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.
Critical judgements
The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.
(i) Useful economic lives of tangible assets
The annual depreciation charge for tangible assets is sensitive to changes in the estimated useful economic lives and residual values of the assets. The useful economic lives and residual values are reassessed annually. They are amended when necessary to reflect current estimates, based on technological advancement, future investments, economic utilisation and the physical condition of the assets. 
(ii) Stock provisioning
The group manufactures and distributes hitches, wackers and buckets for the construction industry. As a result it is necessary to consider the recoverability of the cost of stock and the associated provisioning required. When calculating the stock provision, management considers the nature and condition of the stock, as well as applying assumptions around anticipated saleability of finished goods and future usage of raw materials. 
(iii) Impairment of debtors
The  group makes an estimate of the recoverable value of trade and other debtors. When assessing impairment of trade and other debtors, management considers factors including the current credit rating of the debtor, the ageing profile of debtors and historical experience. 
(iv) Warranty provisioning
The group sells goods under warranty and incurs warranty costs for sales items that have been returned. As a result it is necessary to consider the estimated warranty costs that are to be incurred and the associated provisioning required. When calculating the warranty provision, management considers the specific nature of the items that have been sold and the anticipated warranty costs that are to be incurred.


4.


Turnover and other revenue

2024
2023
£
£

Insurance claims receivable
8,575
-

Sundry income
79,727
6,240

88,302
6,240


An analysis of turnover by class of business and geographical market is not given as, in the opinion of the directors, this would be seriously prejudicial to the group's interest.

Page 25

 
W.I. HILL HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

5.


Operating profit

The operating profit is stated after charging:

2024
2023
£
£

Research & development charged as an expense
27,552
41,369

Exchange differences
(67,426)
(95,469)

Profit on disposal of tangible assets
(3,000)
(70,444)

Depreciation of owned tangible fixed assets
451,941
430,408


6.


Auditors' remuneration

During the year, the Group obtained the following services from the Company's auditors:


2024
2023
£
£

Fees payable to the Company's auditors for the audit of the consolidated and parent Company's financial statements
20,487
19,699


7.


Employees

Staff costs, including directors' remuneration, were as follows:


Group
Group
2024
2023
£
£


Wages and salaries
1,792,584
2,050,977

Social security costs
166,082
222,064

Cost of defined contribution scheme
41,204
53,589

1,999,870
2,326,630


The average monthly number of employees, including the directors, during the year was as follows:


        2024
        2023
            No.
            No.







Directors
2
2



Sales, Admin & Production
52
64

54
66

The Company has no employees other than the directors, who did not receive any remuneration (2023 - £NIL)
Page 26

 
W.I. HILL HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

8.


Directors' remuneration

2024
2023
£
£

Directors' emoluments
53,912
51,347

Group contributions to defined contribution pension schemes
2,293
7,405

56,205
58,752


During the year retirement benefits were accruing to no directors (2023 - NIL) in respect of defined contribution pension schemes.


9.


Income from investments

2024
2023
£
£

Gain/(loss) on finanial assets held at fair value through profit or loss
-
(30,634)

-
(30,634)







10.


Interest receivable

2024
2023
£
£


Other interest receivable
1,161,528
698,083

1,161,528
698,083


11.


Interest payable and similar expenses

2024
2023
£
£


Bank interest payable
4,550
5,276

Other interest payable
850
-

5,400
5,276

Page 27

 
W.I. HILL HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

12.


Taxation


2024
2023
£
£

Corporation tax


Current tax on profits for the year
836,545
934,230


836,545
934,230


Total current tax
836,545
934,230

Deferred tax


Origination and reversal of timing differences
(14,550)
114,540

Total deferred tax
(14,550)
114,540


Tax on profit
821,995
1,048,770

Factors affecting tax charge for the year

The tax assessed for the year is lower than (2023 - lower than) the standard rate of corporation tax in the UK of 25% (2023 - 25%). The differences are explained below:

2024
2023
£
£


Profit on ordinary activities before tax
5,538,645
8,007,345


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2023 - 25%)
1,384,661
1,923,653

Effects of:


Non-tax deductible amortisation of goodwill and impairment
-
(119,446)

Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
14,203
-

Capital allowances for year in excess of depreciation
17,532
44,697

Research and development tax credit
(52,775)
(58,787)

Patent Box
(527,076)
(855,887)

Deferred Tax
(14,550)
114,540

Total tax charge for the year
821,995
1,048,770


Factors that may affect future tax charges

There were no factors that may affect future tax charges.

Page 28

 
W.I. HILL HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

13.


Intangible assets

Group and Company





Patents

£



Cost


At 1 January 2024
23,160



At 31 December 2024

23,160



Amortisation


At 1 January 2024
23,160



At 31 December 2024

23,160



Net book value



At 31 December 2024
-



At 31 December 2023
-



The company had no intangible fixed assets as at 31 December 2024 or 31 December 2023.

Page 29

 
W.I. HILL HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

14.


Tangible fixed assets

Group






Freehold property
Long-term leasehold property
Plant and machinery
Motor vehicles
Fixtures and fittings
Total

£
£
£
£
£
£



Cost or valuation


At 1 January 2024
2,095,567
10,000
5,186,207
530,750
245,662
8,068,186


Additions
-
-
367,983
36,250
867
405,100


Disposals
-
-
-
(16,995)
-
(16,995)



At 31 December 2024

2,095,567
10,000
5,554,190
550,005
246,529
8,456,291



Depreciation


At 1 January 2024
31,466
1,909
3,647,236
350,268
177,965
4,208,844


Charge for the year on owned assets
4,358
999
364,561
71,647
10,376
451,941


Disposals
-
-
-
(16,995)
-
(16,995)



At 31 December 2024

35,824
2,908
4,011,797
404,920
188,341
4,643,790



Net book value



At 31 December 2024
2,059,743
7,092
1,542,393
145,085
58,188
3,812,501



At 31 December 2023
2,064,101
8,091
1,538,971
180,482
67,697
3,859,342

The company had no tangible fixed assets as at 31 December 2024 or 31 December 2023.


15.


Fixed asset investments

Group
Investments in subsidiaries have been eliminated on consolidation.

Page 30

 
W.I. HILL HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
Company





Investments in subsidiary companies

£



Cost or valuation


At 1 January 2024
300



At 31 December 2024
300





Subsidiary undertakings


The following were subsidiary undertakings of the Company:

Name

Registered office

Class of shares

Holding

Hill Engineering Limited
N. Ireland
Ordinary
100%
Hiltec Designs Limited
N. Ireland
Ordinary
100%
Whitehill House Limited
N. Ireland
Ordinary
100%


16.


Stocks

Group
Group
2024
2023
£
£

Raw materials and consumables
2,550,026
2,485,664

Finished goods and goods for resale
234,821
370,652

2,784,847
2,856,316


The closing stock value includes a provision for obsolete stock of £922,147 (2023: £1,542,056).

Page 31

 
W.I. HILL HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

17.


Debtors

Group
Group
Company
Company
2024
2023
2024
2023
£
£
£
£


Trade debtors
1,865,198
2,954,242
-
-

Amounts owed by group undertakings
-
-
2,170,530
2,170,530

Amounts owed by related parties
19,472,854
23,247,142
19,472,854
23,247,142

Other debtors
642,746
535,416
534,469
172,113

Prepayments and accrued income
110,377
84,377
-
-

22,091,175
26,821,177
22,177,853
25,589,785


Trade debtors are stated after provisions for impairment of £Nil (2023: £Nil).
Amounts owed by related parties are unsecured, interest free and payable on demand.


18.


Cash and cash equivalents

Group
Group
Company
Company
2024
2023
2024
2023
£
£
£
£

Cash at bank and in hand
30,357,633
20,804,623
28,824,777
18,983,401

30,357,633
20,804,623
28,824,777
18,983,401


Page 32

 
W.I. HILL HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

19.


Creditors: Amounts falling due within one year

Group
Group
Company
Company
2024
2023
2024
2023
£
£
£
£

Trade creditors
888,212
699,520
-
-

Amounts owed to group undertakings
-
-
-
18,092,660

Corporation tax
411,444
274,611
289,634
171,350

Other taxation and social security
215,898
65,017
-
-

Other creditors
365,830
298,892
-
-

Accruals and deferred income
118,360
162,952
-
-

1,999,744
1,500,992
289,634
18,264,010


The repayment of trade creditors vary between on demand and ninety days. No interest is payable on trade creditors.
Danske Bank hold a floating charge over the assets of a subsidiary company.

Page 33

 
W.I. HILL HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

20.


Deferred taxation


Group



2024


£






At beginning of year
(435,916)


Charged to profit or loss
14,550



At end of year
(421,366)

Company


2024






At end of year
-
Group
Group
2024
2023
£
£

Accelerated capital allowances
(421,366)
(435,916)

(421,366)
(435,916)

Page 34

 
W.I. HILL HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

21.


Share capital

2024
2023
£
£
Allotted, called up and fully paid



100 (2023 - 100) Ordinary Shares shares of £1.00 each
100
100



22.


Pension commitments

During the year ended 31 December 2024 the charge to profit or loss in respect of defined contribution schemes for the group was £41,204 (2023: £53,589).
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.


23.


Commitments under operating leases

At 31 December 2024 the Group and the Company had future minimum lease payments due under non-cancellable operating leases for each of the following periods:


Group
Group
2024
2023
£
£

Not later than 1 year
-
318,000

-
318,000


24.


Related party transactions

During the year ended 31 December 2024, £101,790 (2023: £160,351) was payable to a Director of the company, in relation to Royalties. A balance of £26,522 (2023: £54,556) was still outstanding and included in other creditors as at 31 December 2024. The amount is unsecured, interest free and repayable on demand. Total directors’ emoluments, including pension contributions, for the year ended 31 December 2024 was £56,205 (2023: £58,752). During the year, dividends of £496,154 (2023: £nil) were paid to a director.
During the financial year, the group paid a pension scheme £nil (2023: £257,844) in relation to rent. The pension scheme and Hill Engineering Limited are connected parties as the ultimate controlling party of Hill Engineering Limited, is a trustee of the pension scheme.
During the financial year, the company paid a related party by common directorship £585,000 (2023: £155,400) in relation to rent.
During the financial year, W.I. Hill Holdings provided loans to three companies with common directors and shareholders. At the year end the total of the loans owed to W.I. Hill Holdings was £19,472,854 (2023: £23,247,142), this is included in amounts owed by related undertakings. These balances are unsecured, interest free and payable on demand.

Page 35

 
W.I. HILL HOLDINGS LIMITED
 

 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

25.


Post balance sheet events

There have been no significant events affecting the group since the year end.


26.


Controlling party

Mr Ian Hill is the ultimate controlling party of the group by virtue of his shareholding.

Page 36