Company registration number 00267023 (England and Wales)
SMITH BROS. (CAER CONAN) WHOLESALE LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
SMITH BROS. (CAER CONAN) WHOLESALE LIMITED
COMPANY INFORMATION
Directors
M P Jervis
B J Nokes
D J Horner
A P Jervis
D W Jervis
(Appointed 1 August 2025)
Company number
00267023
Registered office
Greyfriars House
Sidings Court
White Rose Way
Doncaster
South Yorkshire
DN4 5NU
Auditor
Hart Shaw LLP
Europa Link
Sheffield Business Park
Sheffield
S9 1XU
Business address
Greyfriars House
Sidings Court
White Rose Way
Doncaster
South Yorkshire
DN4 5NU
Bankers
National Westminister Bank Plc
Effingham Street
Rotherham
S65 1AU
SMITH BROS. (CAER CONAN) WHOLESALE LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Notes to the financial statements
11 - 23
SMITH BROS. (CAER CONAN) WHOLESALE LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Review of the business
On face value and under normal circumstance the reduction in turnover of £7,936,804 and associated profits of £1,644,875 for the period would be a cause for concern.
However this needs to be considered alongside two significant factors that were a major contributor to our final result.
Firstly huge price deflation affecting renewable products with Solar modules falling in price by over 50% compared to 2023.
Secondly regulatory issues prevented the start of large scale contracts for the installation of Solar PV and battery storage systems for Local Authority and Housing Associations.
Despite this, gross profit margin has remained fairly consistent; 13% (2023 - 15%).
With this in mind we would like to thank the management team and staff for their continued dedication and hard work throughout 2024 producing a solid result over a difficult trading period.
The Board remains consistent in our view that continued investment in staff training to build specialist teams that can engage with clients to assist with their journey towards Net Zero and energy saving initiatives will be central to our strategy for growth moving forward.
Principal risks and uncertainties
The Management of the business and the execution of the Company’s strategy are subject to a number of risks.
Credit Risk
The Company will continue to monitor carefully the information provided by external organisations, alongside that of our in-house accounts team to exercise close control of our Sales Ledger.
Competition Risk
We will continue our strategy of selective targeted growth to ensure we focus on our strengths above those of our competitors.
Price Risk
Whilst 2023 saw continued inflation we are now seeing the reverse in certain areas. We are therefore working closely with key suppliers to manage price movements and protect contracts.
Key performance indicators
As part of our ongoing accreditation to: ISO9001:2015, ISO14001:2015, ISO45001:2018 and SSIP we continue to record KPI's.
The monthly meetings of the Directors and Management team review the above along with Management account information in respect of Turnover, Liquidity and Profitability.
M P Jervis
Director
25 September 2025
SMITH BROS. (CAER CONAN) WHOLESALE LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Principal activities
The principal activity of the company continues to be that of a major distributor of electrical materials and it is from that source that profits have been earned.
Results and dividends
The results for the year are set out on page 8.
Ordinary dividends were paid amounting to £449,350. The directors do not recommend payment of a final dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
M P Jervis
A A Sheach
(Resigned 1 January 2025)
B J Nokes
D J Horner
A P Jervis
D W Jervis
(Appointed 1 August 2025)
Post reporting date events
On 1st August 2025, the company's immediate parent company; Sorb Holdings Limited shares were purchased as part of an Employee Ownership Trust.
As Sorb Holdings Limited was purchased by an Employee Ownership Trust, the transaction will be financed by group companies, the payment terms are as follows;
The seller is able to defer payments at their discretion.
As part of this transaction, 20,175 B shares were issued and purchased by management of the group for a value of £295,766.
Furthermore, as part of the transaction, the company paid dividends of £1,320,000 to Sorb Holdings Limited.
In addition to this, a further dividend of £1,000,000 was declared 23 September 2025.
Auditor
The auditor, Hart Shaw LLP, are deemed to be reappointed under section 487(2) of the Companies Act 2006.
Strategic report
The company has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the company's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of future developments and research and development.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
SMITH BROS. (CAER CONAN) WHOLESALE LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
On behalf of the board
M P Jervis
Director
25 September 2025
SMITH BROS. (CAER CONAN) WHOLESALE LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
The directors are responsible for preparing the Strategic Report, Directors’ Report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period.
In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company 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 enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
SMITH BROS. (CAER CONAN) WHOLESALE LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SMITH BROS. (CAER CONAN) WHOLESALE LIMITED
- 5 -
Opinion
We have audited the financial statements of Smith Bros. (Caer Conan) Wholesale Limited (the 'company') for the year ended 31 December 2024 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 December 2024 and of its 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 company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
SMITH BROS. (CAER CONAN) WHOLESALE LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SMITH BROS. (CAER CONAN) WHOLESALE LIMITED (CONTINUED)
- 6 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the 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 company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
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 and the audit response
At the planning stage 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. The potential effect of any laws and regulation on the financial statements can vary considerably. There are laws and regulations that directly affect the financial statements (e.g. the Companies Act) as well as many other operational laws and regulations where the consequences of non-compliance could have a material effect on amounts or disclosures in the financial statements. Owing to the size, nature and complexity of the organisation and the applicable laws and regulations to which it must adhere, the risk of material misstatement was deemed to be low, therefore the procedures performed by the audit team were limited to:
Communicating identified laws and regulations at planning throughout the audit team to remain alert to any indications of non-compliance throughout the audit.
Enquiry of management and those charged with governance around actual and potential litigation and claims as well as non-compliance with laws and regulations.
Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations.
SMITH BROS. (CAER CONAN) WHOLESALE LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SMITH BROS. (CAER CONAN) WHOLESALE LIMITED (CONTINUED)
- 7 -
We have assessed the overall susceptibility of the financial statements to material misstatement due to fraud. Management override is the most common way in which fraud might present itself and is therefore inherently high risk on any audit. Management override which may cause there to be a material misstatement within the financial statements may present itself in a number of ways, for example:
Override of internal controls (e.g. segregation of duties)
Entering into transactions outside the normal course of business, especially with related parties
Fraudulent revenue recognition, including fictitious sales and sales being recorded in the wrong period
Presenting bias in accounting judgements and estimates, particularly the ones disclosed in note 2 to the financial statements.
In order to reduce the risk of material misstatement to an acceptable level, numerous audit procedures were performed including:
Enquiries of management as to whether they had any knowledge of any actual or suspected fraud
Review of journal entries made throughout the year as well as those made to prepare the financial statements
Reviewing underlying rationale behind transactions in order to assess whether they were outside the normal course of business
Increased substantive testing across all material income streams
Assessing whether management's judgements and estimates indicated potential bias, particularly those disclosed in note 2 to the financial statements.
Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected material
misstatements in the financial statements, even though we have performed our audit in accordance with auditing
standards. Furthermore, as with all audits, there is a higher risk of irregularities (especially those relating to
fraud) being undetected, as these may involve the override of internal controls, collusion, intentional omissions
and misrepresentations etc. We are not responsible for preventing non-compliance or fraud and therefore cannot
be expected to detect all instances of such. Our audit was not designed to identify misstatements or other
irregularities that would not be considered to be material to the financial statements. The further removed noncompliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we would become aware of it.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
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.
Tim Dawson (Senior Statutory Auditor)
For and on behalf of Hart Shaw LLP, Statutory Auditor
Chartered Accountants
Europa Link
Sheffield Business Park
Sheffield
S9 1XU
26 September 2025
SMITH BROS. (CAER CONAN) WHOLESALE LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
28,326,194
36,262,998
Cost of sales
(24,553,146)
(30,760,637)
Gross profit
3,773,048
5,502,361
Distribution costs
(317,441)
(318,433)
Administrative expenses
(3,095,103)
(2,842,788)
Other operating income
16,160
15,766
Operating profit
4
376,664
2,356,906
Interest receivable and similar income
8
109,193
76,151
Interest payable and similar expenses
9
(22,049)
(17,984)
Profit before taxation
463,808
2,415,073
Tax on profit
10
(227,695)
(534,085)
Profit for the financial year
236,113
1,880,988
The profit and loss account has been prepared on the basis that all operations are continuing operations.
SMITH BROS. (CAER CONAN) WHOLESALE LIMITED
BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
12
538,815
384,566
Investments
13
2,010
2,010
540,825
386,576
Current assets
Stocks
15
4,781,774
5,038,981
Debtors
16
7,019,478
5,104,193
Cash at bank and in hand
3,543,131
5,233,051
15,344,383
15,376,225
Creditors: amounts falling due within one year
17
(2,569,501)
(2,399,227)
Net current assets
12,774,882
12,976,998
Total assets less current liabilities
13,315,707
13,363,574
Creditors: amounts falling due after more than one year
18
(135,468)
(56,298)
Provisions for liabilities
Deferred tax liability
20
92,300
6,100
(92,300)
(6,100)
Net assets
13,087,939
13,301,176
Capital and reserves
Called up share capital
22
230,870
230,870
Share premium account
3,909
3,909
Capital redemption reserve
309,635
309,635
Profit and loss reserves
12,543,525
12,756,762
Total equity
13,087,939
13,301,176
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
The financial statements were approved by the board of directors and authorised for issue on 25 September 2025 and are signed on its behalf by:
M P Jervis
Director
Company registration number 00267023 (England and Wales)
SMITH BROS. (CAER CONAN) WHOLESALE LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
Share capital
Share premium account
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 January 2023
230,870
3,909
309,635
12,375,774
12,920,188
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
-
1,880,988
1,880,988
Dividends
11
-
-
-
(1,500,000)
(1,500,000)
Balance at 31 December 2023
230,870
3,909
309,635
12,756,762
13,301,176
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
-
236,113
236,113
Dividends
11
-
-
-
(449,350)
(449,350)
Balance at 31 December 2024
230,870
3,909
309,635
12,543,525
13,087,939
SMITH BROS. (CAER CONAN) WHOLESALE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
1
Accounting policies
Company information
Smith Bros. (Caer Conan) Wholesale Limited is a private company, limited by shares and incorporated in England and Wales. The registered office is Greyfriars House, Sidings Court, White Rose Way, Doncaster, South Yorkshire, DN4 5NU.
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.
This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:
The financial statements of the company are consolidated in the financial statements of SORB Holdings Limited. These consolidated financial statements are available from its registered office, The Hart Shaw Building, Europa Link Sheffield, United Kingdom, S9 1XU.
The company has taken advantage of the exemption under section 400 of the Companies Act 2006 not to prepare consolidated accounts. The financial statements present information about the company as an individual entity and not about its group.
1.2
Going concern
Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.3
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
1.4
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
SMITH BROS. (CAER CONAN) WHOLESALE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 12 -
Tangible fixed assets are stated at cost less depreciation. Depreciation is provided at rates calculated to write off the cost less estimated residual value of each asset over its expected useful life, as follows:
Computer equipment
20% Straight line
Fixtures, fittings and equipment
5% - 25% Reducing balance
Motor vehicles
25% Reducing balance
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.5
Fixed asset investments
Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.
A subsidiary is an entity controlled by the company. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
1.6
Impairment of fixed assets
At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
1.7
Stocks
Stock is valued at the lower of cost and net realisable value. The cost represents the average cost of goods in stock less any rebates received. The net realisable value is calculated by the selling price less any rebates given.
1.8
Cash at bank and in hand
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.9
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
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.
SMITH BROS. (CAER CONAN) WHOLESALE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
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.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors and bank loans 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.
SMITH BROS. (CAER CONAN) WHOLESALE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.10
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs.
1.11
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
1.12
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.
1.13
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.14
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
1.15
Purchase discounts and rebates
Purchase discounts and rebates are recognised when terms have been met. Rebates are recognised against the cost of the stock they relate to.
SMITH BROS. (CAER CONAN) WHOLESALE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
2
Judgements and key sources of estimation uncertainty
In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
The directors are of the opinion that there are no key estimates or judgements which have a significant risk of causing a material misstatement.
Other areas of estimation uncertainty
The following estimates also have an increased degree of estimation uncertainty, but are not expected to have a significant risk of causing a material misstatement.
Stock provision
The company makes a provision of between 10% and 100% against stock which has a last purchase or sale date more than 12 month before the year end. The level of provision is considered on a line by line basis. A provision for obsolete and slow moving stock has been made at the year end for £1,463,671 (2023: £1,408,877). Actual outcomes may vary significantly.
3
Turnover and other revenue
An analysis of the company's turnover is as follows:
2024
2023
£
£
Turnover analysed by class of business
Sale of goods
28,326,194
36,262,998
4
Operating profit
2024
2023
Operating profit for the year is stated after charging/(crediting):
£
£
Depreciation of tangible fixed assets
101,962
76,370
Profit on disposal of tangible fixed assets
(2,636)
-
Operating lease charges
255,527
261,124
SMITH BROS. (CAER CONAN) WHOLESALE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
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 company
27,500
24,220
For other services
Taxation compliance services
1,000
1,000
All other non-audit services
19,215
22,024
20,215
23,024
6
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Office and management
19
19
Selling and distribution
25
26
Total
44
45
Their aggregate remuneration comprised:
2024
2023
£
£
Wages and salaries
1,638,805
1,677,727
Social security costs
168,945
172,576
Pension costs
68,552
65,486
1,876,302
1,915,789
7
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
427,158
388,707
Company pension contributions to defined contribution schemes
16,304
11,317
443,462
400,024
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2023 - 2).
SMITH BROS. (CAER CONAN) WHOLESALE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
7
Directors' remuneration
(Continued)
- 17 -
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
116,088
109,839
8
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
109,193
75,065
Other interest income
1,086
Total income
109,193
76,151
9
Interest payable and similar expenses
2024
2023
£
£
Interest on bank overdrafts and loans
17,984
17,984
Interest on finance leases and hire purchase contracts
4,065
-
22,049
17,984
10
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
140,462
541,785
Adjustments in respect of prior periods
1,033
Total current tax
141,495
541,785
Deferred tax
Origination and reversal of timing differences
86,200
(7,700)
Total tax charge
227,695
534,085
The applicable tax rate has changed in the year, as a consequence of changes within the UK tax law, applicable rates to the company changed to 25% from 23.52%. On 1 April 2023 the normal rate of tax within UK tax law changed from 19% to 25%.
SMITH BROS. (CAER CONAN) WHOLESALE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
10
Taxation
(Continued)
- 18 -
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
463,808
2,415,073
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
115,952
568,025
Tax effect of expenses that are not deductible in determining taxable profit
65,580
5,428
Group relief
(3,021)
Permanent capital allowances in excess of depreciation
114
Under/(over) provided in prior years
1,033
(41,109)
Deferred tax adjustments in respect of prior years
45,016
400
Effect of change in corporation tax rate
4,362
Taxation charge for the year
227,695
534,085
11
Dividends
2024
2023
£
£
Interim paid
449,350
1,500,000
449,350
1,500,000
SMITH BROS. (CAER CONAN) WHOLESALE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
12
Tangible fixed assets
Computer equipment
Fixtures, fittings and equipment
Motor vehicles
Total
£
£
£
£
Cost
At 1 January 2024
635,389
332,069
265,098
1,232,556
Additions
58,147
15,198
188,480
261,825
Disposals
(92,728)
(92,728)
At 31 December 2024
693,536
347,267
360,850
1,401,653
Depreciation and impairment
At 1 January 2024
424,538
263,192
160,260
847,990
Depreciation charged in the year
15,358
10,505
76,099
101,962
Eliminated in respect of disposals
(87,114)
(87,114)
At 31 December 2024
439,896
273,697
149,245
862,838
Carrying amount
At 31 December 2024
253,640
73,570
211,605
538,815
At 31 December 2023
210,851
68,877
104,838
384,566
The net carrying value of tangible fixed assets includes assets held under finance leases or hire purchase contracts, with a net book value of £157,066 (2023 - £nil) and depreciation charged of £31,414 (2023 - £nil).
13
Fixed asset investments
2024
2023
Notes
£
£
Investments in subsidiaries
14
2,010
2,010
14
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are as follows:
Name of undertaking
Address
Class of
% Held
shares held
Direct
Prime Home Energy Ltd
1
Ordinary
100.00
Smith Brothers Rotherham Limited
1
Ordinary
100.00
Registered office addresses (all UK unless otherwise indicated):
1
Greyfriars House, Sidings Court, Doncaster, South Yorkshire, DN4 5NU
SMITH BROS. (CAER CONAN) WHOLESALE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
15
Stocks
2024
2023
£
£
Finished goods and goods for resale
4,781,774
5,038,981
Included in stock is a provision for obsolete and slow moving stock of £1,463,671 (2023: £1,408,877).
16
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
4,731,588
4,068,768
Corporation tax recoverable
14,207
Amounts owed by group undertakings
2,107,267
913,383
Other debtors
1,699
Prepayments and accrued income
164,717
122,042
7,019,478
5,104,193
Amounts owed by group undertakings are unsecured, repayable on demand and bearing no interest.
17
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans and overdrafts
46,923
105,387
Obligations under finance leases
19
36,963
Trade creditors
1,447,477
821,710
Amounts owed to group undertakings
2,798
2,798
Corporation tax
1,699
181,625
Other taxation and social security
229,517
295,424
Other creditors
40,390
16,554
Accruals and deferred income
763,734
975,729
2,569,501
2,399,227
Amounts owed to group undertakings are unsecured, repayable on demand and bearing no interest.
18
Creditors: amounts falling due after more than one year
2024
2023
£
£
Bank loans and overdrafts
9,375
56,298
Obligations under finance leases
19
126,093
135,468
56,298
SMITH BROS. (CAER CONAN) WHOLESALE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
19
Finance lease obligations
2024
2023
Future minimum lease payments due under finance leases:
£
£
Within one year
43,932
In two to five years
149,900
193,832
Less: future finance charges
(30,776)
163,056
Finance lease payments represent rentals payable by the company or group for certain items of motor vehicles. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 5 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
Finance leases are secured on the motor vehicles they are financed.
20
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2024
2023
Balances:
£
£
ACAs
133,600
48,700
Unpaid pension contributions
(1,200)
(1,300)
Disallowable provisions
(40,100)
(41,300)
92,300
6,100
2024
Movements in the year:
£
Liability at 1 January 2024
6,100
Charge to profit or loss
86,200
Liability at 31 December 2024
92,300
The timing differences between the accelerated capital allowances and the depreciation charge on the fixed assets is due to expire at the earlier of the asset being disposed of or the end of its useful life. Unpaid pensions and disallowable provisions are expected to reverse within one year.
SMITH BROS. (CAER CONAN) WHOLESALE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
21
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
68,552
65,486
The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.
22
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary A shares of £1 each
230,400
230,400
230,400
230,400
Ordinary B shares of £1 each
470
470
470
470
230,870
230,870
230,870
230,870
The company has two classes of ordinary shares, A & B shares.
Both classes of shares have the right to receive notice of, attend and participate at general meetings and vote on any resolutions.
Both classes of shares have the rights to participate in a distribution of dividend and a distribution of capital, including on winding up.
23
Events after the reporting date
On 1st August 2025, the company's immediate parent company; Sorb Holdings Limited shares were purchased as part of an Employee Ownership Trust.
As Sorb Holdings Limited was purchased by an Employee Ownership Trust, the transaction will be financed by group companies, the payment terms are as follows;
The seller is able to defer payments at their discretion.
As part of this transaction, 20,175 B shares were issued and purchased by management of the group for a value of £295,766.
Furthermore, as part of the transaction, the company paid dividends of £1,320,000 to Sorb Holdings Limited.
In addition to this, a further dividend of £1,000,000 was declared 23 September 2025.
SMITH BROS. (CAER CONAN) WHOLESALE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
24
Related party transactions
Transactions with related parties
Sales
Sales
Purchases
Purchases
2024
2023
2024
2023
£
£
£
£
Fellow group companies
4,171,060
3,492,690
-
208,647
Other related parties
409,121
1,065,639
2,055
6,347
2024
2023
Amounts due to related parties
£
£
Entities over which the entity has control, joint control or significant influence
2,798
2,798
Fellow group companies
2,100
-
Other related parties
-
725
The following amounts were outstanding at the reporting end date:
2024
2023
Amounts due from related parties
£
£
Controlling party
1,754,755
354,755
Entities under common control
41,669
38,536
Fellow group companies
352,511
558,628
Other information
During the year the company paid commercial rents totalling £208,500 (2023 - £208,500) for the use of the land and buildings held by a pension trust for members of the key management personnel and their close family.
Included within administrative expenses is a bad debt provision of £248,720 (2023 - £nil) in respect of amounts owed by fellow group undertakings.
Included in the financial statements is an overdrawn director's loan account of £5,034 (2023: £5,034)
25
Ultimate controlling party
The ultimate parent undertaking is SORB Holdings Limited (a company registered in England and Wales). M and A Jervis are considered the ultimate controlling party by virtue of their control of SORB Holdings Limited (a company registered in England and Wales).
Consolidated financial statements will be prepared by SORB Holdings Limited (a company registered in England and Wales), which is the parent undertaking of the largest group of undertakings to consolidate these financial statements for the year ended 31 December 2024. The consolidated financial statements of SORB Holdings Limited can be obtained from the company's registered office at The Hart Shaw Building, Europa Link, Sheffield, England.
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200M P JervisA A SheachB J NokesD J HornerA P JervisD W Jervis002670232024-01-012024-12-3100267023bus:Director12024-01-012024-12-3100267023bus:Director32024-01-012024-12-3100267023bus:Director42024-01-012024-12-3100267023bus:Director52024-01-012024-12-3100267023bus:Director62024-01-012024-12-3100267023bus:Director22024-01-012024-12-3100267023bus:RegisteredOffice2024-01-012024-12-3100267023bus:Agent12024-01-012024-12-31002670232024-12-31002670232023-01-012023-12-3100267023core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3100267023core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31002670232023-12-3100267023core:PlantMachinery2024-12-3100267023core:FurnitureFittings2024-12-3100267023core:MotorVehicles2024-12-3100267023core:PlantMachinery2023-12-3100267023core:FurnitureFittings2023-12-3100267023core:MotorVehicles2023-12-3100267023core:ShareCapital2024-12-3100267023core:ShareCapital2023-12-3100267023core:SharePremium2024-12-3100267023core:SharePremium2023-12-3100267023core:CapitalRedemptionReserve2024-12-3100267023core:CapitalRedemptionReserve2023-12-3100267023core:RetainedEarningsAccumulatedLosses2024-12-3100267023core:RetainedEarningsAccumulatedLosses2023-12-3100267023core:ShareCapital2022-12-3100267023core:SharePremium2022-12-3100267023core:CapitalRedemptionReserve2022-12-3100267023core:RetainedEarningsAccumulatedLosses2022-12-3100267023core:ShareCapitalOrdinaryShareClass12024-12-3100267023core:ShareCapitalOrdinaryShareClass12023-12-3100267023core:ShareCapitalOrdinaryShareClass22024-12-3100267023core:ShareCapitalOrdinaryShareClass22023-12-3100267023core:ShareCapitalOrdinaryShares2024-12-3100267023core:ShareCapitalOrdinaryShares2023-12-3100267023core:PlantMachinery2024-01-012024-12-3100267023core:FurnitureFittings2024-01-012024-12-3100267023core:MotorVehicles2024-01-012024-12-3100267023core:UKTax2024-01-012024-12-3100267023core:UKTax2023-01-012023-12-310026702312024-01-012024-12-310026702312023-01-012023-12-310026702322024-01-012024-12-310026702322023-01-012023-12-3100267023core:PlantMachinery2023-12-3100267023core:FurnitureFittings2023-12-3100267023core:MotorVehicles2023-12-31002670232023-12-3100267023core:Non-currentFinancialInstruments2024-12-3100267023core:Non-currentFinancialInstruments2023-12-3100267023core:Subsidiary12024-01-012024-12-3100267023core:Subsidiary22024-01-012024-12-3100267023core:Subsidiary112024-01-012024-12-3100267023core:Subsidiary222024-01-012024-12-3100267023core:CurrentFinancialInstruments2024-12-3100267023core:CurrentFinancialInstruments2023-12-3100267023core:WithinOneYear2024-12-3100267023core:WithinOneYear2023-12-3100267023core:BetweenTwoFiveYears2024-12-3100267023core:BetweenTwoFiveYears2023-12-3100267023bus:OrdinaryShareClass12024-01-012024-12-3100267023bus:OrdinaryShareClass22024-01-012024-12-3100267023bus:OrdinaryShareClass12024-12-3100267023bus:OrdinaryShareClass12023-12-3100267023bus:OrdinaryShareClass22024-12-3100267023bus:OrdinaryShareClass22023-12-3100267023bus:AllOrdinaryShares2024-12-3100267023bus:AllOrdinaryShares2023-12-3100267023core:OtherRelatedPartiescore:SaleOrPurchaseGoods2024-01-012024-12-3100267023core:OtherRelatedPartiescore:SaleOrPurchaseGoods2023-01-012023-12-3100267023bus:PrivateLimitedCompanyLtd2024-01-012024-12-3100267023bus:FRS1022024-01-012024-12-3100267023bus:Audited2024-01-012024-12-3100267023bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP