Company registration number 00682070 (England and Wales)
ROWLINSON GROUP LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PAGES FOR FILING WITH REGISTRAR
ROWLINSON GROUP LIMITED
CONTENTS
Page
Balance sheet
1
Notes to the financial statements
2 - 9
ROWLINSON GROUP LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 1 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
4
6,289,726
6,221,795
Investment properties
5
8,599,531
8,599,531
Investments
6
23,186
14,889,257
14,844,512
Current assets
Debtors
7
2,160,762
2,477,161
Cash at bank and in hand
2,432,829
287
4,593,591
2,477,448
Creditors: amounts falling due within one year
8
(6,356,346)
(5,108,337)
Net current liabilities
(1,762,755)
(2,630,889)
Total assets less current liabilities
13,126,502
12,213,623
Creditors: amounts falling due after more than one year
9
(6,500,000)
(5,500,000)
Provisions for liabilities
10
(1,024,086)
(1,023,190)
Net assets
5,602,416
5,690,433
Capital and reserves
Called up share capital
12
83
83
Capital redemption reserve
34
34
Profit and loss reserves
5,602,299
5,690,316
Total equity
5,602,416
5,690,433
The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true
These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.
The financial statements were approved by the board of directors and authorised for issue on 16 September 2025 and are signed on its behalf by:
R J Rowlinson
Director
Company Registration No. 00682070
ROWLINSON GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
1
Accounting policies
Company information
Rowlinson Group Limited is a private company limited by shares incorporated in England and Wales. The registered office is Group Offices, Green Lane, Wardle, Nantwich, Cheshire, United Kingdom, CW5 6BN.
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 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.2
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
Other operating income
Other operating income is recognised to the extent that it is probable that the economic benefit will flow to the company in respect of rental income and management charges. Rent is charged on a straight line basis in accordance with signed rental agreements. Management charges receivable are recognised in accordance with the value of work performed by central management for other fellow group companies.
1.4
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Freehold property
2.5-5% straight line
Computer equipment
10-15% straight line
Motor vehicles
25% straight line
Fixtures and fittings
10-15% straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
1.5
Investment properties
Investment property, which is property held to earn rentals and/or for capital appreciation, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. The surplus or deficit on revaluation is recognised in profit or loss.
1.6
Fixed asset investments
Investments in subsidiaries are measured at cost less accumulated impairment.
ROWLINSON GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 3 -
1.7
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.
1.8
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. Financial assets classified as receivable within one year are not amortised.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.
Basic financial liabilities
Basic financial liabilities, including creditors, bank loans, and loans from fellow group companies, are initially recognised at transaction price. 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.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.9
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
ROWLINSON GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 4 -
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
1.10
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
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.
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
Valuation of investment property
Investment property is carried at fair value which is determined from market-based evidence undertaken by professional qualified valuers. Changes in fair value are recognised in the profit and loss account.
ROWLINSON GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 5 -
3
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Total
20
18
4
Tangible fixed assets
Freehold property
Computer equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
£
Cost
At 1 January 2024
8,584,095
631,944
75,931
62,871
9,354,841
Additions
237,543
128,771
7,790
374,104
At 31 December 2024
8,821,638
760,715
83,721
62,871
9,728,945
Depreciation and impairment
At 1 January 2024
2,772,511
276,204
64,684
19,647
3,133,046
Depreciation charged in the year
203,611
84,398
2,446
15,718
306,173
At 31 December 2024
2,976,122
360,602
67,130
35,365
3,439,219
Carrying amount
At 31 December 2024
5,845,516
400,113
16,591
27,506
6,289,726
At 31 December 2023
5,811,584
355,740
11,247
43,224
6,221,795
5
Investment property
2024
£
Fair value
At 1 January 2024 and 31 December 2024
8,599,531
The fair value of the investment property has been arrived at on the basis of a valuation carried out on 17 September 2021 by Legat Owen Chartered Surveyors, who are not connected with the company. The valuation was made on an open market value basis by reference to market evidence of transaction prices for similar properties. It is the directors' opinion that this continues to be a materially appropriate valuation of the investment property based on their existing knowledge and by reference to external market factors.
ROWLINSON GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
5
Investment property
(Continued)
- 6 -
If investment properties were stated on an historical cost basis rather than a fair value basis, the amounts would have been included as follows:
2024
2023
£
£
Cost
3,372,100
3,372,100
Accumulated depreciation
(2,033,576)
(1,949,274)
Carrying amount
1,338,524
1,422,826
6
Fixed asset investments
2024
2023
£
£
Shares in group undertakings
23,186
Movements in fixed asset investments
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024 & 31 December 2024
23,186
Impairment
At 1 January 2024
-
Disposals
23,186
At 31 December 2024
23,186
Carrying amount
At 31 December 2024
-
At 31 December 2023
23,186
During the year, the 3 dormant subsidiaries previously held by the company were dissolved via a voluntary strike-off, hence the impairment recognised above.
ROWLINSON GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
7
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
178,594
207,379
Corporation tax recoverable
11,169
11,169
Amounts owed by group undertakings
584,532
1,401,626
Other debtors
1,386,467
856,987
2,160,762
2,477,161
8
Creditors: amounts falling due within one year
2024
2023
£
£
Bank loans and overdrafts
23,654
Trade creditors
90,952
38,606
Amounts owed to group undertakings
5,835,116
4,676,445
Taxation and social security
3,834
Other creditors
430,278
365,798
6,356,346
5,108,337
The bank overdraft is secured by way of a debenture covering land & buildings owned by Rowlinson Group Limited and fellow group companies.
9
Creditors: amounts falling due after more than one year
2024
2023
£
£
Amounts owed to group undertakings
6,500,000
5,500,000
10
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
187,417
186,522
Tax losses
(3,561)
(3,562)
Capital gains
840,230
840,230
1,024,086
1,023,190
ROWLINSON GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
10
Deferred taxation
(Continued)
- 8 -
2024
Movements in the year:
£
Liability at 1 January 2024
1,023,190
Charge to profit or loss
896
Liability at 31 December 2024
1,024,086
The deferred tax liability set out above is expected to reverse within 12 months and relates to accelerated capital allowances that are expected to mature within the same period.
11
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
67,442
58,040
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.
12
Called up share capital
2024
2023
£
£
Ordinary share capital
Issued and fully paid
8,240 ordinary shares of 1p each
83
83
13
Audit report information
As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:
The auditor's report was unqualified.
Senior Statutory Auditor:
Helen Davies
Statutory Auditor:
Azets Audit Services
14
Financial commitments, guarantees and contingent liabilities
The company is registered for VAT purposes in a group of undertakings, including Rowlinson Consolidated Limited and it's subsidiaries, which share a common registration number. As a result, it has jointly guaranteed the VAT liability of the Group. However, the directors are of the common opinion that no liability is likely to arise from the unlikely event of failure by other members of the Group.
Santander UK plc holds a fixed and floating charge over all tangible fixed assets.
ROWLINSON GROUP LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
15
Operating lease commitments
Lessor
The future minimum lease payments under non-cancellable operating leases due to the company are as follows:
2024
2023
£
£
3,366,486
3,933,513
16
Related party transactions
Amounts owed to/by related parties
The following amounts were outstanding at the reporting end date:
Amount owed to
Amounts owed by
2024
2023
2024
2023
£
£
£
£
Alexandra Retail Limited
467,156
708,224
Baltic Connexions Limited
4,334
Rowlinson Consolidated Limited
614,004
1,273,076
Rowlinson Garden Products Limited
594,561
141,656
Rowlinson Group Holdings Limited
100
Rowlinson Packaging (South) Limited
3,924,936
2,752,018
Rowlinson Packaging Limited
6,150,052
5,407,213
Rowlinson Timber Limited
1,236,895
Rowlinson Two Limited
17,965
At the balance sheet date, the company was also owed £769,663 (2023: £532,163) by an entity under common control, and was owed £nil (2023: £100,000) by another related party.
During the year, the amount owed by Rowlinson Timber Limited of £344,895 has been waived.
17
Parent company
The directors regard Rowlinson Consolidated Limited, a company incorporated in England and Wales, as the ultimate parent company. Rowlinson Consolidated Limited is under the control of R J Rowlinson, the controlling shareholder of that company.
The consolidated financial statements of Rowlinson Consolidated Limited are available to the public and may be obtained from the Registrar of Companies, Companies House, Crown Way, Maindy, Cardiff, CF4 3UZ.
2024-12-312024-01-01falsefalsefalse18 September 2025CCH SoftwareCCH Accounts Production 2025.100No description of principal activityR J RowlinsonJ D WilliamsJ M BrodieA R N SharmanW J RowlinsonA R N Sharman006820702024-01-012024-12-31006820702024-12-31006820702023-12-3100682070core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3100682070core:PlantMachinery2024-12-3100682070core:FurnitureFittings2024-12-3100682070core:MotorVehicles2024-12-3100682070core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3100682070core:PlantMachinery2023-12-3100682070core:FurnitureFittings2023-12-3100682070core:MotorVehicles2023-12-3100682070core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3100682070core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3100682070core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-3100682070core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-3100682070core:CurrentFinancialInstruments2024-12-3100682070core:CurrentFinancialInstruments2023-12-3100682070core:ShareCapital2024-12-3100682070core:ShareCapital2023-12-3100682070core:CapitalRedemptionReserve2024-12-3100682070core:CapitalRedemptionReserve2023-12-3100682070core:RetainedEarningsAccumulatedLosses2024-12-3100682070core:RetainedEarningsAccumulatedLosses2023-12-3100682070core:ShareCapitalOrdinaryShareClass12024-12-3100682070core:ShareCapitalOrdinaryShareClass12023-12-3100682070bus:Director12024-01-012024-12-3100682070core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3100682070core:ComputerEquipment2024-01-012024-12-3100682070core:MotorVehicles2024-01-012024-12-31006820702023-01-012023-12-3100682070core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3100682070core:PlantMachinery2023-12-3100682070core:FurnitureFittings2023-12-3100682070core:MotorVehicles2023-12-31006820702023-12-3100682070core:PlantMachinery2024-01-012024-12-3100682070core:FurnitureFittings2024-01-012024-12-3100682070core:WithinOneYear2024-12-3100682070core:WithinOneYear2023-12-3100682070core:Non-currentFinancialInstruments2024-12-3100682070core:Non-currentFinancialInstruments2023-12-3100682070core:Associate12024-01-012024-12-3100682070core:Associate22024-01-012024-12-3100682070core:Associate32024-01-012024-12-3100682070core:Associate42024-01-012024-12-3100682070core:Associate52024-01-012024-12-3100682070core:Associate62024-01-012024-12-3100682070core:Associate72024-01-012024-12-3100682070core:Associate82024-01-012024-12-3100682070core:Associate92024-01-012024-12-3100682070core:Associate12024-12-3100682070core:Associate12023-12-3100682070core:Associate22024-12-3100682070core:Associate22023-12-3100682070core:Associate32024-12-3100682070core:Associate32023-12-3100682070core:Associate42024-12-3100682070core:Associate42023-12-3100682070core:Associate52024-12-3100682070core:Associate52023-12-3100682070core:Associate62024-12-3100682070core:Associate62023-12-3100682070core:Associate72024-12-3100682070core:Associate72023-12-3100682070core:Associate82024-12-3100682070core:Associate82023-12-3100682070core:Associate92024-12-3100682070core:Associate92023-12-3100682070bus:PrivateLimitedCompanyLtd2024-01-012024-12-3100682070bus:FRS1022024-01-012024-12-3100682070bus:Audited2024-01-012024-12-3100682070bus:Director22024-01-012024-12-3100682070bus:Director32024-01-012024-12-3100682070bus:Director42024-01-012024-12-3100682070bus:Director52024-01-012024-12-3100682070bus:CompanySecretary12024-01-012024-12-3100682070bus:SmallCompaniesRegimeForAccounts2024-01-012024-12-3100682070bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP