Caseware UK (AP4) 2024.0.164 2024.0.164 2024-12-312024-12-31falseNo description of principal activitytruetruetruetruetrue340falsefalse2024-01-01335 05694172 2024-01-01 2024-12-31 05694172 2023-01-01 2023-12-31 05694172 2024-12-31 05694172 2023-12-31 05694172 1 2024-01-01 2024-12-31 05694172 1 2023-01-01 2023-12-31 05694172 4 2024-01-01 2024-12-31 05694172 4 2023-01-01 2023-12-31 05694172 d:Director1 2024-01-01 2024-12-31 05694172 d:Director2 2024-01-01 2024-12-31 05694172 d:Director3 2024-01-01 2024-12-31 05694172 d:Director4 2024-01-01 2024-12-31 05694172 d:Director5 2024-01-01 2024-12-31 05694172 d:Director5 2024-12-31 05694172 d:Director6 2024-01-01 2024-12-31 05694172 d:Director7 2024-01-01 2024-12-31 05694172 d:Director7 2024-12-31 05694172 d:RegisteredOffice 2024-01-01 2024-12-31 05694172 e:Buildings 2024-01-01 2024-12-31 05694172 e:Buildings 2024-12-31 05694172 e:Buildings 2023-12-31 05694172 e:Buildings e:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 05694172 e:PlantMachinery 2024-01-01 2024-12-31 05694172 e:PlantMachinery 2024-12-31 05694172 e:PlantMachinery 2023-12-31 05694172 e:PlantMachinery e:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 05694172 e:MotorVehicles 2024-01-01 2024-12-31 05694172 e:MotorVehicles 2024-12-31 05694172 e:MotorVehicles 2023-12-31 05694172 e:MotorVehicles e:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 05694172 e:FurnitureFittings 2024-01-01 2024-12-31 05694172 e:FurnitureFittings 2024-12-31 05694172 e:FurnitureFittings 2023-12-31 05694172 e:FurnitureFittings e:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 05694172 e:OfficeEquipment 2024-01-01 2024-12-31 05694172 e:OfficeEquipment 2024-12-31 05694172 e:OfficeEquipment 2023-12-31 05694172 e:OfficeEquipment e:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 05694172 e:OtherPropertyPlantEquipment 2024-01-01 2024-12-31 05694172 e:OtherPropertyPlantEquipment 2024-12-31 05694172 e:OtherPropertyPlantEquipment 2023-12-31 05694172 e:OtherPropertyPlantEquipment e:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 05694172 e:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 05694172 e:FreeholdInvestmentProperty 2024-01-01 2024-12-31 05694172 e:FreeholdInvestmentProperty 2024-12-31 05694172 e:CurrentFinancialInstruments 2024-12-31 05694172 e:CurrentFinancialInstruments 2023-12-31 05694172 e:Non-currentFinancialInstruments 2024-12-31 05694172 e:Non-currentFinancialInstruments 2023-12-31 05694172 e:CurrentFinancialInstruments e:WithinOneYear 2024-12-31 05694172 e:CurrentFinancialInstruments e:WithinOneYear 2023-12-31 05694172 e:Non-currentFinancialInstruments e:AfterOneYear 2024-12-31 05694172 e:Non-currentFinancialInstruments e:AfterOneYear 2023-12-31 05694172 e:Non-currentFinancialInstruments e:BetweenOneTwoYears 2024-12-31 05694172 e:Non-currentFinancialInstruments e:BetweenOneTwoYears 2023-12-31 05694172 e:UKTax 2024-01-01 2024-12-31 05694172 e:UKTax 2023-01-01 2023-12-31 05694172 e:ShareCapital 2024-12-31 05694172 e:ShareCapital 2023-12-31 05694172 e:SharePremium 2024-01-01 2024-12-31 05694172 e:SharePremium 2024-12-31 05694172 e:SharePremium 2023-12-31 05694172 e:CapitalRedemptionReserve 2024-01-01 2024-12-31 05694172 e:CapitalRedemptionReserve 2024-12-31 05694172 e:CapitalRedemptionReserve 2023-12-31 05694172 e:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 05694172 e:RetainedEarningsAccumulatedLosses 2024-12-31 05694172 e:RetainedEarningsAccumulatedLosses 2023-01-01 2023-12-31 05694172 e:RetainedEarningsAccumulatedLosses 2023-12-31 05694172 e:RetainedEarningsAccumulatedLosses 2023-01-01 05694172 d:OrdinaryShareClass1 2024-01-01 2024-12-31 05694172 d:OrdinaryShareClass1 2024-12-31 05694172 d:OrdinaryShareClass1 2023-12-31 05694172 d:OrdinaryShareClass2 2024-01-01 2024-12-31 05694172 d:OrdinaryShareClass2 2024-12-31 05694172 d:OrdinaryShareClass2 2023-12-31 05694172 d:OrdinaryShareClass3 2024-01-01 2024-12-31 05694172 d:OrdinaryShareClass3 2024-12-31 05694172 d:OrdinaryShareClass3 2023-12-31 05694172 d:FRS102 2024-01-01 2024-12-31 05694172 d:Audited 2024-01-01 2024-12-31 05694172 d:FullAccounts 2024-01-01 2024-12-31 05694172 d:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 05694172 e:WithinOneYear 2024-12-31 05694172 e:WithinOneYear 2023-12-31 05694172 e:BetweenOneFiveYears 2024-12-31 05694172 e:BetweenOneFiveYears 2023-12-31 05694172 e:MoreThanFiveYears 2024-12-31 05694172 e:MoreThanFiveYears 2023-12-31 05694172 e:HirePurchaseContracts e:WithinOneYear 2024-12-31 05694172 e:HirePurchaseContracts e:WithinOneYear 2023-12-31 05694172 e:HirePurchaseContracts e:BetweenOneFiveYears 2024-12-31 05694172 e:HirePurchaseContracts e:BetweenOneFiveYears 2023-12-31 05694172 2 2024-01-01 2024-12-31 05694172 6 2024-01-01 2024-12-31 05694172 e:AcceleratedTaxDepreciationDeferredTax 2024-12-31 05694172 e:AcceleratedTaxDepreciationDeferredTax 2023-12-31 05694172 e:TaxLossesCarry-forwardsDeferredTax 2024-12-31 05694172 e:TaxLossesCarry-forwardsDeferredTax 2023-12-31 05694172 e:OtherDeferredTax 2024-12-31 05694172 e:OtherDeferredTax 2023-12-31 05694172 e:PlantMachinery e:LeasedAssetsHeldAsLessee 2024-12-31 05694172 e:PlantMachinery e:LeasedAssetsHeldAsLessee 2023-12-31 05694172 e:MotorVehicles e:LeasedAssetsHeldAsLessee 2024-12-31 05694172 e:MotorVehicles e:LeasedAssetsHeldAsLessee 2023-12-31 05694172 e:FurnitureFittings e:LeasedAssetsHeldAsLessee 2024-12-31 05694172 e:FurnitureFittings e:LeasedAssetsHeldAsLessee 2023-12-31 05694172 e:OtherPropertyPlantEquipment e:LeasedAssetsHeldAsLessee 2024-12-31 05694172 e:OtherPropertyPlantEquipment e:LeasedAssetsHeldAsLessee 2023-12-31 05694172 e:LeasedAssetsHeldAsLessee 2024-12-31 05694172 e:LeasedAssetsHeldAsLessee 2023-12-31 05694172 f:PoundSterling 2024-01-01 2024-12-31 xbrli:shares iso4217:GBP xbrli:pure
Company registration number: 05694172







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


THE NEW FOREST FRUIT COMPANY LIMITED






































img7e97.png                        

 


THE NEW FOREST FRUIT COMPANY LIMITED
 


 
COMPANY INFORMATION


Directors
K Booth 
S Booth 
L Hawker 
G J Putyra 
V Wheller (resigned 31 October 2024)
I Wypasek 
D J  Hall (appointed 28 January 2025)




Registered number
05694172



Registered office
Newhouse Farm
Church Lane

East Boldre

Brockenhurst

SO42 7WS




Independent auditor
Menzies LLP
Chartered Accountants & Statutory Auditor

3000a Parkway

Whiteley

Hampshire

PO15 7FX





 


THE NEW FOREST FRUIT COMPANY LIMITED
 



CONTENTS



Page
Strategic Report
1 - 3
Directors' Report
4 - 6
Independent Auditor's Report
7 - 10
Statement of Income and Retained Earnings
11
Statement of Financial Position
12 - 13
Notes to the Financial Statements
14 - 31


 


THE NEW FOREST FRUIT COMPANY LIMITED
 


 
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024

Introduction
 
The directors present their strategic report of the Company for the year ended 31 December 2024
The principal activity of the Company in the year under review was that of a specialist soft fruit grower.

Review of the business
 
Turnover increased to £23.1m in 2024 from a disappointing £19.4 million in 2023. This is a year-on-year increase of 19.1% as a result of improved weather and harvest conditions. Asparagus production continues to expand, with sales increasing by 22% in 2024.
An operating profit of £2.5 million is seen in 2024 (£50,000 operating loss in 2023). This represents a very encouraging recovery after the poor harvest of 2023. Costs of sale increased by only 4.1% compared to the 19.1% increase in turnover showing strong control of labour and other direct costs despite significant increases in minimum wage.
The Directors of The New Forest Fruit Company remain positive and very confident in the business. They are very aware of the pressures of ever-increasing wage costs and increased efficiency and lean operation remain a top focus. Our long-term strategic plans, budgets and cash flows support this view.
Net Assets increased in the year to £9.9M.

Page 1

 


THE NEW FOREST FRUIT COMPANY LIMITED
 



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

Principal risks and uncertainties
 
Weather
Being in the UK the farm will always be at some risk from our ever-changing, unpredictable weather systems. This is seen from the effect of the weather on the 2023 turnover from which the business has recovered in 2024. 
It is difficult to eliminate the risk of a poor harvest due to poor weather and lack of sunshine however measures are being taken by the company to improve efficiencies and workforce management to keep labour costs to a minimum when harvests are lower than expected.
Storm damage also presents a risk to polytunnels which can cause loss of crops and destruction of company assets. Over the years we have invested in strengthening our polytunnels and have been successful in obtaining insurance. Whilst this cannot eliminate the risk a major storm presents; it does afford us some protection from the catastrophic effects of extreme weather systems. 
It is difficult to eliminate the risk of a poor harvest due to poor weather and lack of sunshine however measures are being taken by the company to improve efficiencies and workforce management to keep labour costs to a minimum when harvests are lower than expected.
Storm damage also presents a risk to polytunnels which can cause loss of crops and destruction of company assets. Over the years we have invested in strengthening our polytunnels and have been successful in obtaining insurance. Whilst this cannot eliminate the risk a major storm presents; it does afford us some protection from the catastrophic effects of extreme weather systems.
Labour Costs
A recurring challenge for the industry is the increase in labour rate. The minimum wage increased to £11.44 and further conditions relating to workers’ hours and pay are often imposed by supermarkets and the Home Office.
Cost of labour is of critical importance to the business, being the largest single element of our cost base. We continue to strive to make labour savings by increasing efficiencies and reviewing tasks to ensure relevance, necessity, and ultimately a benefit to production. We constantly scrutinise activities & processes to find savings. We measure all tasks, monitor, and perform detailed analysis of the data available to us.
Labour Supply
Supply of labour is always a concern for a business which is heavily labour intensive. The Seasonal Agricultural Workers Scheme (SAWS) has been effective in ensuring sufficient “top up” of our workers when required. We were reassured by the government’s announcement in 2024 that this scheme will continue until at least 2029. We continue to invest in improving staff accommodation and social areas, making The New Forest Fruit Company an attractive place to work. 
   
Euro Exchange Rate
The GBP/EUR exchange rate is an uncertainty but the average rate in 2024 was improved compared to 2023. The company monitors the euro exchange rate regularly and whenever possible will buy when sterling is strong against the euro to protect against any sudden adverse movement.

Page 2

 


THE NEW FOREST FRUIT COMPANY LIMITED
 



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

Development & Performance
 
During 2024 we have continued our studies into the utilisation of robots. The results continue to be promising and are improving gradually. Our aim is to have a team of robots able to complete a variety of tasks, thereby reducing our dependency on a labour force that is increasing in cost and decreasing in availability. 
The business strives to innovate wherever possible with developments continually sought throughout the farm. This year saw significant developments in grape production, asparagus production, and water management.
As a soft fruit business, waste is unavoidable at times when the market for fruit does not match the volumes produced. To reduce the waste in our business we have been developing an innovative technique for drying and preserving fruit to create a marketable strawberry snack. We aim that this process will reduce waste in the business and provide a further income stream.
One of the strengths of the business is the volume of analysis and data that is readily available. Over the years a variety of systems have been developed, providing up to the minute management information that is used to monitor performance against budget and previous years and assist managers with decision making.
Harvest results are reported daily. KPI’s are issued to management staff on a weekly basis. 
The KPI monitors fruit picked/sold, alongside direct & indirect labour costs. As labour accounts for half of all costs, we focus strongly on this area of expenditure.
Directors review a 13 week cashflow forecast every week. The management accounts are reviewed monthly, alongside profit projections. Individual managers receive expenditure reports for their relevant areas, giving actual vs budget comparisons and a line-by-line breakdown of the current month. Each manager is expected to understand their budget and be accountable and able to explain any variances to the directors.

The financial key performance indicators are as follows:

2024
2023
Variance
Turnover ('000s)

£23,109

£19,440

£3,669
 
 
Gross profit margin

35.2%

26.0%

9.2%
 
 
EBITDA ('000s)

£3,524

£913

£2,611
 
 



 
 



 
 



 
 



 
 



 
 


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



................................................
S Booth
Chairman

Date: 25 September 2025

Page 3

 


THE NEW FOREST FRUIT COMPANY 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.

Directors' responsibilities statement

The directors are responsible for preparing the Strategic Report, the 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 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 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 for the Company's financial statements and then apply them consistently;

make judgements 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 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 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 hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Results and dividends

The profit for the year, after taxation, amounted to £1,778,782 (2023 - loss £141,664).

The total distribution of dividends for the year ended 31 December 2024 was £116,200 (2023 - £441,621).

Directors

The directors who served during the year were:

K Booth 
S Booth 
L Hawker 
G J Putyra 
V Wheller (resigned 31 October 2024)
I Wypasek 

Employee Involvement

The commitment and enthusiasm of senior and middle management is excellent, as witnessed by longevity of service.
 
Regarding our general staff relations, we take all our statutory responsibilities very seriously and go well beyond the mandatory. We understand that employment is a competitive business and the better we treat our staff the greater the chance of maintaining the very high returnee rate currently enjoyed. We have three dedicated managers to oversee our on-site accommodation with responsibility for pastoral care as well as health & safety.
We have a well-defined, confidential complaints procedure, as well as a suggestions box. We operate a zero-tolerance policy for any form of discrimination.

Page 4

 


THE NEW FOREST FRUIT COMPANY LIMITED
 


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

Disabled Persons

Applications for employment from disabled persons will always be fully considered, bearing in mind the aptitudes of the applicant concerned. It is the policy of the company that disabled employees are eligible to participate in any career development opportunities, training and promotion that is available to our staff. Should an employee become disabled whilst in the company’s employ, every effort will be made to ensure they may continue in their employment or be retrained for an alternative position.

Matters covered in the Strategic Report

The Company has chosen in accordance with Section 414C(11) of the Companies Act 2006 (Strategic Report and Directors' Report) Regulations 2013 to set out within the Company's Strategic Report Information Required by Schedule 7
of the Large and Medium Sized Companies and Groups (Accounts and Reports) Regulation 2008.
This includes information that would have been included in the business review and details of the principal risks and uncertainties.
The directors are aware of the matters set out in section 172(1)(a) to (f) (duty to promote the success of the Company) when performing their duties and do so appropriately.

Disclosure of information to auditor

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'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 Group's auditors are aware of that information.

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's auditor is 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's auditor is aware of that information.

Post balance sheet events

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

Auditor

Under section 487(2) of the Companies Act 2006Menzies LLP will be deemed to have been reappointed as auditor 28 days after these financial statements were sent to members or 28 days after the latest date prescribed for filing the accounts with the registrar, whichever is earlier.

Page 5

 


THE NEW FOREST FRUIT COMPANY LIMITED
 


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

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





................................................
S Booth
Chairman

Date: 25 September 2025

Page 6

 


THE NEW FOREST FRUIT COMPANY LIMITED
 

img48c3.png
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF THE NEW FOREST FRUIT COMPANY LIMITED

Opinion


We have audited the financial statements of The New Forest Fruit Company Limited (the 'Company') for the year ended 31 December 2024, which comprise the Statement of Income and Retained Earnings, the Statement of Financial Position 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 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.


Basis for opinion


We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the Company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the 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 Company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.


Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.


Other information


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


Page 7

 


THE NEW FOREST FRUIT COMPANY LIMITED


img502a.png
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF THE NEW FOREST FRUIT COMPANY LIMITED (CONTINUED)

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 Strategic Report and the Directors' Report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the Strategic Report and the Directors' Report have been prepared in accordance with applicable legal requirements.


Matters on which we are required to report by exception
 

In the light of the knowledge and understanding of the 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 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 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.


Page 8

 


THE NEW FOREST FRUIT COMPANY LIMITED


img0e60.png
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF THE NEW FOREST FRUIT COMPANY LIMITED (CONTINUED)

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:

The Company is subject to laws and regulations that directly affect the financial statements including financial reporting
legislation, and general regulations such as health and safety, general data protection regulation and copyright law.
There are no industry specific laws and regulations which would be deemed to have a significant impact on the
financial statements. We assessed the extent of compliance with the appropriate laws and regulations as part of our
procedures on the related financial statement items.
 
We understood how the Company is complying with those legal and regulatory frameworks by, making inquiries to
management, and those responsible for legal and compliance procedures. We corroborated our inquiries through ourreview of Board minutes.
 
The engagement partner assessed whether the engagement team collectively had the appropriate competence and
capabilities to identify or recognise non-compliance with laws and regulations. The assessment did not identify any
issues in this area.
 
We assessed the susceptibility of the Company's financial statements to material misstatement, including how fraud
might occur. Audit procedures performed by the engagement team included:
°Identifying and assessing the design effectiveness of controls management has in place to prevent and detect
fraud;
°Understanding how those charged with governance considered and addressed the potential for override of controls
or other inappropriate influence over the financial reporting process;
°Challenging assumptions and judgments made by management in its significant accounting estimates; and
°Identifying and testing journal entries, in particular any journal entries posted with unusual account combinations.

As a result of the above procedures, we considered the opportunities and incentives that may exist within the
organisation for fraud and identified the greatest potential for fraud in the following areas:
°Posting of unusual journals and complex transactions;
°Misappropriation of funds through fraudulent supplier ledger and payroll activity; and
°Manipulation of amounts subject to significant judgement or estimate.


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


A further description of our responsibilities 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 Auditor's Report.

Page 9

 


THE NEW FOREST FRUIT COMPANY LIMITED


img03e9.png
 
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF THE NEW FOREST FRUIT COMPANY 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 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.





James Hadfield FCA (Senior Statutory Auditor)
  
for and on behalf of
Menzies LLP
 
Chartered Accountants
Statutory Auditor
  
3000a Parkway
Whiteley
Hampshire
PO15 7FX

25 September 2025
Page 10

 


THE NEW FOREST FRUIT COMPANY LIMITED
 


 
STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 31 DECEMBER 2024

2024
2023
Note
£
£

  

Turnover
 4 
23,108,801
19,439,621

Cost of sales
  
(14,979,655)
(14,390,520)

Gross profit
  
8,129,146
5,049,101

Administrative expenses
  
(5,774,677)
(5,485,006)

Other operating income
 5 
171,044
384,599

Operating profit/(loss)
 6 
2,525,513
(51,306)

Interest receivable and similar income
 10 
7,257
-

Interest payable and similar expenses
 11 
(112,857)
(94,741)

Profit/(loss) before tax
  
2,419,913
(146,047)

Tax on profit/(loss)
 12 
(641,131)
4,383

Profit/(loss) after tax
  
1,778,782
(141,664)

  

  

Retained earnings at the beginning of the year
  
8,315,231
8,898,516

  
8,315,231
8,898,516

Profit/(loss) for the year
  
1,778,782
(141,664)

Dividends declared and paid
  
(116,200)
(441,621)

Retained earnings at the end of the year
  
9,977,813
8,315,231
The notes on pages 14 to 31 form part of these financial statements.

Page 11

 


THE NEW FOREST FRUIT COMPANY LIMITED
REGISTERED NUMBER:05694172



STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2024

2024
2023
Note
£
£

Fixed assets
  

Tangible assets
 14 
7,090,038
5,924,968

Investments
 15 
4,995
4,995

Investment property
 16 
361,785
-

  
7,456,818
5,929,963

Current assets
  

Stocks
 17 
1,547,056
932,510

Debtors: amounts falling due within one year
 18 
2,242,599
2,166,682

Cash at bank and in hand
 19 
4,025,288
3,192,788

  
7,814,943
6,291,980

Creditors: amounts falling due within one year
 20 
(2,647,932)
(2,148,190)

Net current assets
  
 
 
5,167,011
 
 
4,143,790

Total assets less current liabilities
  
12,623,829
10,073,753

Creditors: amounts falling due after more than one year
 21 
(1,493,719)
(910,848)

Provisions for liabilities
  

Deferred tax
 24 
(1,132,197)
(827,574)

  
 
 
(1,132,197)
 
 
(827,574)

Net assets
  
9,997,913
8,335,331

Page 12

 


THE NEW FOREST FRUIT COMPANY LIMITED
REGISTERED NUMBER:05694172


    
STATEMENT OF FINANCIAL POSITION (CONTINUED)
AS AT 31 DECEMBER 2024

2024
2023
Note
£
£

Capital and reserves
  

Called up share capital 
 25 
79
79

Share premium account
 26 
19,992
19,992

Capital redemption reserve
 26 
29
29

Profit and loss account
 26 
9,977,813
8,315,231

  
9,997,913
8,335,331


The financial statements were approved and authorised for issue by the board and were signed on its behalf by: 



................................................
S Booth
Director

Date: 25 September 2025

The notes on pages 14 to 31 form part of these financial statements.

Page 13

 


THE NEW FOREST FRUIT COMPANY LIMITED
 


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

1.


Statement of compliance

These financial statements have been prepared in compliance with FRS102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'.
The New Forest Fruit Company Limited is a private company limited by shares, registered in England and Wales. The address of its registered office, which is the same as the Company's trading address, is disclosed on the company information page.

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 management to exercise judgement in applying the Company's accounting policies (see note 3).

The following principal accounting policies have been applied:

 
2.2

Financial Reporting Standard 102 - reduced disclosure exemptions

The Company has taken advantage of the following disclosure exemptions in preparing these financial statements, as permitted by the FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland":
the requirements of Section 7 Statement of Cash Flows;
the requirements of Section 3 Financial Statement Presentation paragraph 3.17(d);
the requirements of Section 11 Financial Instruments paragraphs 11.42, 11.44 to 11.45, 11.47, 11.48(a)(iii), 11.48(a)(iv), 11.48(b) and 11.48(c);
the requirements of Section 12 Other Financial Instruments paragraphs 12.26 to 12.27, 12.29(a), 12.29(b) and 12.29A;
the requirements of Section 33 Related Party Disclosures paragraph 33.7.

This information is included in the consolidated financial statements of Booth Holdings Limited as at 31 December 2024 and these financial statements may be obtained from Companies House.

 
2.3

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.

Page 14

 


THE NEW FOREST FRUIT COMPANY LIMITED
 


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

2.Accounting policies (continued)

 
2.4

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company 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 Company has transferred the significant risks and rewards of ownership to the buyer;
the Company 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 Company 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.

 
2.5

Operating leases: the Company 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.

 
2.6

Interest income

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

 
2.7

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.

 
2.8

Borrowing costs

All borrowing costs are recognised in profit or loss in the year in which they are incurred.

 
2.9

Pensions

Defined contribution pension plan

The Company operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the Company pays fixed contributions into a separate entity. Once the contributions have been paid the Company 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 Statement of Financial Position. The assets of the plan are held separately from the Company in independently administered funds.

Page 15

 


THE NEW FOREST FRUIT COMPANY LIMITED
 


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

2.Accounting policies (continued)

 
2.10

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 reporting date in the countries where the Company operates and generates income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the reporting 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; and
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met.

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 reporting date.


 
2.11

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.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, using straight-line and reducing balance methods.

Depreciation is provided on the following basis:

Freehold property
-
0% on land, 10 years, 20 years and 50 years straight line
Plant and machinery
-
20% on cost
Motor vehicles
-
20% on reducing balance
Tractors
-
20% on reducing balance
Improvements
-
20% on cost and 10% on cost

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.

Page 16

 


THE NEW FOREST FRUIT COMPANY LIMITED
 


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

2.Accounting policies (continued)

 
2.12

Investment property

Investment property is carried at fair value determined annually by external valuers and derived from the current market rents and investment property yields for comparable real estate, adjusted if necessary for any difference in the nature, location or condition of the specific asset. No depreciation is provided. Changes in fair value are recognised in profit or loss.

 
2.13

Valuation of investments

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

 
2.14

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. Work in progress and finished goods include labour and attributable overheads.

At each reporting 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.

The stocks were professionally valued at the year end by Symonds & Sampson LLP. 

 
2.15

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.

 
2.16

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.

 
2.17

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.

Page 17

 


THE NEW FOREST FRUIT COMPANY LIMITED
 


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

2.Accounting policies (continued)

 
2.18

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.

Page 18

 


THE NEW FOREST FRUIT COMPANY LIMITED
 


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

2.Accounting policies (continued)

 
2.19

Financial instruments

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

Financial instruments are recognised in the Company's Statement of Financial Position 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 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 Company's cash and cash equivalents, trade and most other debtors due with the operating cycle fall into this category of financial instruments.

 
2.20

Dividends

Equity dividends are recognised when they become legally payable. Interim equity dividends are recognised when paid. Final equity dividends are recognised when approved by the shareholders at an annual general meeting.

  
2.21

Going concern

The directors have prepared and reviewed budgets & forecasts for the 12 month period from the date that these financial statements are authorised for issue. They have concluded that the Company remains a going concern and there is no material uncertainty surrounding this. Accordingly, the accounts have been drawn up on a going concern basis.

Page 19

 


THE NEW FOREST FRUIT COMPANY LIMITED
 


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

3.


Judgements in applying accounting policies and key sources of estimation uncertainty

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported.  These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
Fixed asset residual values:
The directors have reviewed the asset lives and associated residual values of all fixed asset classes and have concluded that asset lives and residual values are appropriate.
Impairment of stocks:
The directors have assessed stocks held at the reporting date for impairment and have concluded the basis of valuation is appropriate.


4.


Turnover

All turnover arose within the United Kingdom.


5.


Other operating income

2024
2023
£
£

Other operating income
67,242
174,737

Net rents receivable
29,479
28,756

Sundry income
74,323
181,106

171,044
384,599



6.


Operating profit/(loss)

The operating profit/(loss) is stated after charging:

2024
2023
£
£

Exchange differences
(134,232)
(40,689)

Other operating lease rentals
129,945
131,273

Page 20

 


THE NEW FOREST FRUIT COMPANY LIMITED
 


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

7.


Auditor's remuneration

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


2024
2023
£
£

Fees payable to the Company's auditor for the audit of the Company's financial statements
17,000
15,050

The Company has taken advantage of the exemption not to disclose amounts paid for non-audit services as these are disclosed in the consolidated accounts of the parent Company.


8.


Employees

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


2024
2023
£
£

Wages and salaries
9,265,074
8,905,196

Social security costs
834,588
784,769

Cost of defined contribution scheme
197,277
191,519

10,296,939
9,881,484


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


        2024
        2023
            No.
            No.







Employees
340
335

Page 21

 


THE NEW FOREST FRUIT COMPANY LIMITED
 


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

9.


Directors' remuneration

2024
2023
£
£

Directors' emoluments
515,980
445,946

Company contributions to defined contribution pension schemes
136,819
124,838

652,799
570,784


During the year retirement benefits were accruing to 6 directors (2023 - 6) in respect of defined contribution pension schemes.

The highest paid director received remuneration of £108,250 (2023 - £102,250).

The value of the Company's contributions paid to a defined contribution pension scheme in respect of the highest paid director amounted to £27,522 (2023 - £27,229).


10.


Interest receivable

2024
2023
£
£


Other interest receivable
7,257
-

7,257
-


11.


Interest payable and similar expenses

2024
2023
£
£


Bank interest payable
40,267
40,629

Finance leases and hire purchase contracts
72,590
54,112

112,857
94,741

Page 22

 


THE NEW FOREST FRUIT COMPANY 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
336,508
-


336,508
-


Total current tax
336,508
-

Deferred tax


Origination and reversal of timing differences
304,623
(4,383)

Total deferred tax
304,623
(4,383)


Tax on profit/(loss)
641,131
(4,383)

Factors affecting tax charge for the year

The tax assessed for the year is higher than (2023 - higher than) the standard rate of corporation tax in the UK of 25% (2023 - 23.52%). The differences are explained below:

2024
2023
£
£


Profit/(loss) on ordinary activities before tax
2,419,913
(146,047)


Profit/(loss) on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2023 - 23.52%)
604,978
(34,351)

Effects of:


Expenses not deductible for tax purposes
451
1,528

Capital allowances for year in excess of depreciation
35,702
28,700

Impact of change in tax rates
-
(260)

Total tax charge for the year
641,131
(4,383)

Page 23

 


THE NEW FOREST FRUIT COMPANY LIMITED
 


 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
 
12.Taxation (continued)


Factors that may affect future tax charges

There were no factors that may affect future tax charges.


13.


Dividends

2024
2023
£
£


Interim dividends paid on Ordinary shares of £1 each
116,200
441,621

116,200
441,621

Page 24

THE NEW FOREST FRUIT COMPANY LIMITED
  
 
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER 2024



14.


Tangible fixed assets






Freehold property
Plant and machinery
Motor vehicles
Tractors
Improvements
Assets under construction
Total

£
£
£
£
£
£
£



Cost or valuation


At 1 January 2024
2,871,453
4,759,856
634,424
988,017
2,610,336
-
11,864,086


Additions
-
761,641
355,343
323,446
402,486
597,049
2,439,965


Disposals
-
(1,009,263)
(250,889)
(183,644)
(22,897)
-
(1,466,693)



At 31 December 2024

2,871,453
4,512,234
738,878
1,127,819
2,989,925
597,049
12,837,358



Depreciation


At 1 January 2024
1,043,848
3,094,813
253,722
378,563
1,168,172
-
5,939,118


Charge for the year on owned assets
142,807
418,757
94,272
151,588
223,062
-
1,030,486


Disposals
-
(995,141)
(111,032)
(93,214)
(22,897)
-
(1,222,284)



At 31 December 2024

1,186,655
2,518,429
236,962
436,937
1,368,337
-
5,747,320



Net book value



At 31 December 2024
1,684,798
1,993,805
501,916
690,882
1,621,588
597,049
7,090,038



At 31 December 2023
1,827,605
1,665,043
380,702
609,454
1,442,164
-
5,924,968

Page 25
 


THE NEW FOREST FRUIT COMPANY LIMITED
 


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

           14.Tangible fixed assets (continued)

The net book value of assets held under finance leases or hire purchase contracts, included above, are as follows:


2024
2023
£
£



Plant and machinery
1,451,353
1,065,800

Motor vehicles
404,000
378,969

Office equipment
678,736
567,976

Tractors
648,428
562,777

3,182,517
2,575,522

The depreciation charge in respect of assets held under finance leases or hire purchase contracts amounted to £491,495  (2023 - £427,852).


15.


Fixed asset investments





Unlisted investments

£



Cost or valuation


At 1 January 2024
4,995



At 31 December 2024
4,995





16.


Investment property


Freehold investment property

£



Valuation


Additions at cost
361,785



At 31 December 2024
361,785

The 2024 valuations were made by Scott Bailey LLP, on an open market value for existing use basis.




Page 26

 


THE NEW FOREST FRUIT COMPANY LIMITED
 


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

17.


Stocks

2024
2023
£
£

Materials and consumables
1,547,056
932,510

1,547,056
932,510



18.


Debtors

2024
2023
£
£


Trade debtors
36,457
129,507

Other debtors
49,018
296,008

Called up share capital not paid
20,000
20,000

Prepayments and accrued income
2,137,124
1,721,167

2,242,599
2,166,682



19.


Cash and cash equivalents

2024
2023
£
£

Cash at bank and in hand
4,025,288
3,192,788

4,025,288
3,192,788



20.


Creditors: Amounts falling due within one year

2024
2023
£
£

Bank loans
186,254
771,816

Trade creditors
1,007,177
452,806

Corporation tax
336,508
-

Other taxation and social security
111,474
75,425

Obligations under finance lease and hire purchase contracts
722,492
570,341

Other creditors
84,695
76,680

Accruals and deferred income
199,332
201,122

2,647,932
2,148,190


Page 27

 


THE NEW FOREST FRUIT COMPANY LIMITED
 


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

21.


Creditors: Amounts falling due after more than one year

2024
2023
£
£

Bank loans
493,576
-

Net obligations under finance leases and hire purchase contracts
1,000,143
910,848

1,493,719
910,848


The aggregate amount of liabilities repayable wholly or in part more than five years after the reporting date is:



The interest rate aplied to the first bank loan is the base rate plus 1.9%. The new loan taken out within the year has
an interest rate applied of the base rate plus 2%.


22.


Loans


Analysis of the maturity of loans is given below:


2024
2023
£
£

Amounts falling due within one year

Bank loans
186,254
771,816


186,254
771,816

Amounts falling due 1-2 years

Bank loans
493,576
-


493,576
-



679,830
771,816


The above bank loan facility was secured by a debenture creating a fixed and floating charge over the assets of the Company. The fixed charge was secured over Kings Lane Nursery.
The Company has also entered into an unlimited cross guarantee given to its parent company, Booth Holdings Limited.
The classification of loans as due within one year in the prior year, was due to a technical breach of covenants at the balance sheet date, which was remedied in the year.

Page 28

 


THE NEW FOREST FRUIT COMPANY LIMITED
 


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

23.


Hire purchase and finance leases


Minimum lease payments under hire purchase fall due as follows:

2024
2023
£
£


Within one year
722,492
570,341

Between 1-5 years
1,000,143
910,848

1,722,635
1,481,189

Obligations under finance lease and hire purchase contracts are secured against the asset in which they relate to.


24.


Deferred taxation




2024


£






At beginning of year
(827,574)


Charged to the profit or loss
(304,623)



At end of year
(1,132,197)

The provision for deferred taxation is made up as follows:

2024
2023
£
£


Accelerated capital allowances
1,132,197
1,071,282

Losses and other deductions
-
(240,223)

Short term timing differences
-
(3,485)

1,132,197
827,574


25.


Share capital

2024
2023
£
£
Allotted, called up and fully paid



71 (2023 - 71) Ordinary shares of £1.00 each
71
71

Page 29

 


THE NEW FOREST FRUIT COMPANY LIMITED
 


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

25.Share capital (continued)

Allotted, called up and partly paid



4 (2023 - 4) Ordinary A shares of £1.00 each
4
4
4 (2023 - 4) Ordinary B shares of £1.00 each
4
4

8

8

Each Ordinary share (prevoiusly Ordinary 'A' and 'B shares) has full rights in the Company in respect to voting, dividends and distributions.
Each Ordinary 'A' and 'B' share has full rights in the Company with respect to voting, no entitlement to dividends, and right to distribution over the hurdle amount.



26.


Reserves

Share premium account

This is the amount paid per share, over and above its individual nominal value.

Capital redemption reserve

This reserve records the nominal value of shares repurchased by the Company.

Profit and loss account

This reserve records retained earnings.


27.


Capital commitments


At 31 December 2024 the Company had capital commitments as follows:

2024
2023
£
£


Contracted for but not provided in these financial statements
390,000
-

390,000
-


28.


Pension commitments

The Company operates a defined contributions pension scheme. The assets of the scheme are held separately from those of the Company in an independently administered fund. The pension cost charge represents contributions payable by the Company to the fund and amounted to £197,277 (2023 - £191,519). Contributions totalling £11,094 (2023 - £14,353) were payable to the fund at the reporting date are included in creditors.

Page 30

 


THE NEW FOREST FRUIT COMPANY LIMITED
 


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

29.


Commitments under operating leases

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

2024
2023
£
£


Not later than 1 year
105,000
88,132

Later than 1 year and not later than 5 years
420,000
280,000

Later than 5 years
1,155,000
840,000

1,680,000
1,208,132

Operating leases expensed during the year amount to £122,279 (2023 - £133,141).


30.


Related party transactions

At the year end, there are balances owing from/(to) related parties as follow:


2024
2023
£
£

The Asplins P.O. Ltd
(12,845)
194,846
(12,845)
194,846

During the year, the Company made sales of £21,735,825 (2023 - £17,841,827) to The Asplins P.O. Ltd, a not for profit organisation which has a common director. Commissions of £338,138 (2023 - £4,300) and levies of £1,640,000 (2023 - £1,466,687) were paid to The Asplins P.O. Ltd during the year.
The Company continues to occupy areas of land that the director Sandy Booth has an interest in, without benefit of a formal lease. Sandy Booth has agreed, together with a former director that also has an interest in the land, to allow the Company to use this land for the foreseeable future.
During the year the son of a director, who is not employed by the company, rented accommodation. Rental income of £2,300 was received which is considered to be at below market value.
The Company has taken advantage under FRS102 not to disclose transactions with its parent undertaking on the grounds that it is wholly owned.


31.


Ultimate parent undertaking and controlling party

The ultimate and immediate parent undertaking is Booth Holdings Limited. The Company is under the control of Mr S Booth by virtue of his shareholding in the ultimate parent undertaking.
Booth Holdings Limited creates both largest and smallest group of undertakings in which the accounts are drawn up.
Consolidated accounts may be obtained from Companies House, Crown Way, Cardiff  CF14 3UZ.

 
Page 31