IRIS Accounts Production v25.2.0.378 14753607 Board of Directors 31.12.24 1.4.24 31.12.24 31.12.24 a holding company. true true true false true true false false false false false true false A Ordinary 1.00000 B Ordinary 1.00000 C Ordinary 1.00000 D Ordinary 1.00000 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh147536072024-03-31147536072024-12-31147536072024-04-012024-12-31147536072023-03-22147536072023-03-232024-03-31147536072024-03-3114753607ns15:EnglandWales2024-04-012024-12-3114753607ns14:PoundSterling2024-04-012024-12-3114753607ns10:Director12024-04-012024-12-3114753607ns10:Consolidated2024-12-3114753607ns10:ConsolidatedGroupCompanyAccounts2024-04-012024-12-3114753607ns10:PrivateLimitedCompanyLtd2024-04-012024-12-3114753607ns10:Consolidatedns10:FRS1022024-04-012024-12-3114753607ns10:Consolidatedns10:Audited2024-04-012024-12-3114753607ns10:LargeMedium-sizedCompaniesRegimeForDirectorsReport2024-04-012024-12-3114753607ns10:LargeMedium-sizedCompaniesRegimeForAccounts2024-04-012024-12-3114753607ns10:Consolidatedns10:LargeMedium-sizedCompaniesRegimeForDirectorsReport2024-04-012024-12-3114753607ns10:LargeMedium-sizedCompaniesRegimeForAccountsns10:Consolidated2024-04-012024-12-3114753607ns10:FullAccounts2024-04-012024-12-3114753607ns5:Subsidiary12024-04-012024-12-3114753607ns5:Subsidiary22024-04-012024-12-3114753607ns5:Subsidiary32024-04-012024-12-3114753607ns10:OrdinaryShareClass22024-04-012024-12-3114753607ns10:OrdinaryShareClass32024-04-012024-12-3114753607ns10:OrdinaryShareClass42024-04-012024-12-3114753607ns10:OrdinaryShareClass52024-04-012024-12-3114753607ns10:Consolidated2024-04-012024-12-3114753607ns10:Director22024-04-012024-12-3114753607ns10:Director32024-04-012024-12-3114753607ns10:Director42024-04-012024-12-3114753607ns10:Director52024-04-012024-12-3114753607ns10:CompanySecretary12024-04-012024-12-3114753607ns10:RegisteredOffice2024-04-012024-12-3114753607ns10:Consolidated2023-03-232024-03-3114753607ns5:ShareCapital2024-12-3114753607ns5:ShareCapital2024-03-3114753607ns5:CapitalRedemptionReserve2024-12-3114753607ns5:CapitalRedemptionReserve2024-03-3114753607ns5:RetainedEarningsAccumulatedLosses2023-03-232024-03-3114753607ns5:CapitalRedemptionReserve2023-03-232024-03-3114753607ns5:RetainedEarningsAccumulatedLosses2024-03-3114753607ns5:RetainedEarningsAccumulatedLosses2024-04-012024-12-3114753607ns5:CapitalRedemptionReserve2024-04-012024-12-3114753607ns5:RetainedEarningsAccumulatedLosses2024-12-3114753607ns5:OwnedOrFreeholdAssetsns5:LandBuildings2024-04-012024-12-3114753607ns5:LeaseholdImprovements2024-04-012024-12-3114753607ns5:PlantMachinery2024-04-012024-12-3114753607ns5:FurnitureFittings2024-04-012024-12-3114753607ns5:ComputerEquipment2024-04-012024-12-3114753607ns5:CostValuation2024-03-3114753607ns5:Subsidiary112024-04-012024-12-3114753607ns5:Subsidiary12024-12-3114753607ns5:Subsidiary12024-03-3114753607ns5:Subsidiary12024-03-31147536073ns5:Subsidiary22024-04-012024-12-3114753607ns5:Subsidiary22024-12-3114753607ns5:Subsidiary22024-03-3114753607ns5:Subsidiary22023-03-232024-03-3114753607ns5:Subsidiary352024-04-012024-12-3114753607ns5:Subsidiary32024-12-3114753607ns5:Subsidiary32024-03-3114753607ns5:Subsidiary32023-03-232024-03-3114753607ns10:OrdinaryShareClass22024-12-3114753607ns10:OrdinaryShareClass32024-12-3114753607ns10:OrdinaryShareClass42024-12-3114753607ns10:OrdinaryShareClass52024-12-3114753607ns5:RetainedEarningsAccumulatedLosses2024-03-3114753607ns5:CapitalRedemptionReserve2024-03-31
REGISTERED NUMBER: 14753607 (England and Wales)
















































Group Strategic Report,

Report of the Directors and

Consolidated Financial Statements

for the Period 1 April 2024 to 31 December 2024

for

Coombe Castle Holdings Limited

Coombe Castle Holdings Limited (Registered number: 14753607)






Contents of the Consolidated Financial Statements
for the Period 1 April 2024 to 31 December 2024




Page

Company Information 1

Group Strategic Report 2

Report of the Directors 3

Report of the Independent Auditors 5

Consolidated Statement of Comprehensive Income 8

Consolidated Balance Sheet 9

Company Balance Sheet 10

Consolidated Statement of Changes in Equity 11

Company Statement of Changes in Equity 12

Consolidated Cash Flow Statement 13

Notes to the Consolidated Cash Flow Statement 14

Notes to the Consolidated Financial Statements 15


Coombe Castle Holdings Limited

Company Information
for the Period 1 April 2024 to 31 December 2024







DIRECTORS: D Larvin
C D Woolley
P T Mitchell
B J F Hutchins
J F Gibson





SECRETARY: D Larvin





REGISTERED OFFICE: The Old Post Office
41-43 Market Place
Chippenham
Wiltshire
SN15 3HR





REGISTERED NUMBER: 14753607 (England and Wales)





AUDITORS: Mander Duffill
Chartered Accountants & Statutory Auditor
The Old Post Office
41-43 Market Place
Chippenham
Wiltshire
SN15 3HR

Coombe Castle Holdings Limited (Registered number: 14753607)

Group Strategic Report
for the Period 1 April 2024 to 31 December 2024

The directors present their strategic report of the company and the group for the period 1 April 2024 to 31 December 2024.

REVIEW OF BUSINESS
On 26 September 2023, the group acquired Coombe Castle International Limited. The business combination has been included within the group's financial statements for the period ended 31 December 2024 using merger accounting.

Coombe Castle International Limited is a family-owned business involved in the sale and distribution of food products in the UK and predominantly export markets, as well as the manufacture of a range of cream products.

The company delivered a strong performance for the period ended 31 December 2024, with turnover proportionally similar to that of the year ended 31 March 2024 and gross profit remaining strong at 17% (31.03.24: 19%).

PRINCIPAL RISKS AND UNCERTAINTIES
Raw material prices have increased to unprecedented levels and inflation remains high which will have an impact on sales and profitability going forward. The continuing currency volatility also remains an important factor to manage.

KEY PERFORMANCE INDICATORS
The principal indicators used to measure the performance of the company over the last 9 months are order intake and profitability by market. These are very detailed key performance indicators and are monitored monthly by the board of directors.

DEVELOPMENT
We continue to develop existing profitable markets and look to open new ones in the dairy and speciality food sector. This will involve further investment in sales, marketing and new products.

YEAR END POSITION
The company's position remains strong. Sales are forecast to increase year on year, but this will be dependent on the impact of the global cost of living increases and how they affect customer demand.

ON BEHALF OF THE BOARD:





D Larvin - Director


15 September 2025

Coombe Castle Holdings Limited (Registered number: 14753607)

Report of the Directors
for the Period 1 April 2024 to 31 December 2024

The directors present their report with the financial statements of the company and the group for the period 1 April 2024 to 31 December 2024.

DIVIDENDS
The total distribution of dividends for the period ended 31 December 2024 will be £ 1,909,493 .

DIRECTORS
The directors shown below have held office during the whole of the period from 1 April 2024 to the date of this report.

D Larvin
C D Woolley
P T Mitchell
B J F Hutchins
J F Gibson

FINANCIAL INSTRUMENTS
The group uses various financial instruments including loans, cash, equity, capital and various items such as trade debtors and creditors that arise directly from its operations. The main purpose of these financial instruments is to raise finance for group operations.

Exposure to foreign currency, credit, liquidity and cash flow interest rate risks arise in the normal course of the company business. These risks are limited by the group's financial management policies and practices described below.

Market risk
Market risk encompasses three types of risk - price risk, interest rate risk and currency risk.

Price risk
The group operates in a competitive market. If the company does not continue to compete effectively by developing its product range and responding to activities in the market, it could lose customers and its results, cash flow and financial conditions could adversely be affected.

Interest rate risk
The group's overdraft and cash at bank incur interest cost or income at market rates and the company is therefore exposed to interest rate risk. The group is also exposed to interest rate risk through the impact of rate changes on interest-bearing borrowings. The group's policy is to obtain the most favourable interest rates available for its borrowings. The group does not use derivative instruments to reduce its economic exposure to changes in interest rates.

Foreign currency risk
The group makes purchases from a number of suppliers whose invoices are denominated in currencies other than sterling. The company also make sales to customers denominated in currencies other than sterling. The most frequently used currencies other than sterling are euro and the US dollar.

Credit risk
The group's principal assets are cash deposits and trade debtors. The credit risk associated with cash deposits is limited as the accounts are held with major UK high street banks only. The principal credit risk therefore arises from its trade debtors and the company closely manages its exposure to bad debts by strong credit control, credit checks for new accounts and credit insurance.

Liquidity risk
The group seeks to manage financial risk by ensuring sufficient liquidity is available to meet foreseeable needs and to invest cash assets safely and profitably. The company policy throughout the year has been to hold cash balances in readily accessible cash deposits.

POLITICAL DONATIONS AND EXPENDITURE
During the period, donations of £7,190 were made, all of which are non-political.


Coombe Castle Holdings Limited (Registered number: 14753607)

Report of the Directors
for the Period 1 April 2024 to 31 December 2024

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Group Strategic Report, the Report of the Directors 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 the group and of the profit or loss of the group for that period. In preparing these financial statements, the directors are required to:

- select suitable accounting policies 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 and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group 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 the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the group's auditors are aware of that information.

AUDITORS
The auditors, Mander Duffill, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





D Larvin - Director


15 September 2025

Report of the Independent Auditors to the Members of
Coombe Castle Holdings Limited

Opinion
We have audited the financial statements of Coombe Castle Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the period ended 31 December 2024 which comprise the Consolidated Statement of Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, Notes to the Financial Statements, including a summary of 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 group's and of the parent company affairs as at 31 December 2024 and of the group's profit for the period then ended;
-have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and the parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

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

Other information
The directors are responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

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.

In connection with our audit of the financial statements, 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 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 the audit:
- the information given in the Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Report of the Independent Auditors to the Members of
Coombe Castle Holdings Limited


Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
- the parent company financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made; or
- we have not received all the information and explanations we require for our audit.

Responsibilities of directors
As explained more fully in the Statement of Directors' Responsibilities set out on page four, 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 necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the directors are responsible for assessing the group's and the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or the parent company or to cease operations, or have no realistic alternative but to do so.

Auditors' responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors 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.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

In planning and designing our audit tests, we identify and assess the risks of material mis-statements, whether due to fraud or error. Our risk assessment procedures included:

- Enquiries of management about the entities policies and procedures on compliance with laws and regulations and whether they were aware of any instances of noncompliance together with the internal controls established to mitigate risks of fraud or non-compliance with laws and regulations.
- Enquiries of management about the entities policies and procedures on fraud risks, including any actual, suspected or alleged fraud.
- Considered the nature of the industry and sector, control environment and business performance including the key drivers for directors' remuneration, bonus levels and performance targets.
- Reading minutes of meetings of those charged with governance.

We communicated relevant identified laws and regulations and potential fraud risks to all engagement team members and remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.

Report of the Independent Auditors to the Members of
Coombe Castle Holdings Limited


We obtained an understanding of the legal and regulatory frameworks that the entity operates in, through discussions with the director, and from our commercial knowledge and experience of the sector in which the company operates, to enable us to identify the key laws and regulations applicable to the company. We focused on specific laws and regulations which we considered may have a direct material effect on the financial statement or the operations of the company, including the Companies Act 2006, taxation legislation, data protection, anti-bribery, employment, environmental and health and safety legislation.

As a result of these procedures, we considered the opportunities and incentives that may exist within the organisation for fraud. In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override of controls including the following:

- Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations.
- Enquiry of management concerning actual and potential litigation and claims.
- Reviewing correspondence with HMRC, and the company's legal advisors.
- Addressing the risk of fraud through management override of controls, testing the appropriateness of journal entries and other adjustments, assessing whether judgements made in making accounting estimates are indicative of a potential bias, and evaluating the business rationale of any significant transactions that are unusual or outside the normal course of business.

Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance.

In addition, as with any audit, there remained a higher risk of non-detection of fraud, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. Our audit procedures are designed to detect material misstatement. We are not responsible for preventing non-compliance or fraud and cannot be expected to detect non-compliance with all laws and regulations.

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 Report of the Auditors.

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 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 a Report of the Auditors 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.




Julian Duffill FCA (Senior Statutory Auditor)
for and on behalf of Mander Duffill
Chartered Accountants & Statutory Auditor
The Old Post Office
41-43 Market Place
Chippenham
Wiltshire
SN15 3HR

15 September 2025

Coombe Castle Holdings Limited (Registered number: 14753607)

Consolidated
Statement of Comprehensive
Income
for the Period 1 April 2024 to 31 December 2024

Period Period
1.4.24 23.3.23
to to
31.12.24 31.3.24
Notes £    £   

TURNOVER 3 24,975,028 32,469,206

Cost of sales 20,601,444 26,152,516
GROSS PROFIT 4,373,584 6,316,690

Administrative expenses 2,589,841 3,338,839
1,783,743 2,977,851

Other operating income 15,320 15,540
OPERATING PROFIT 5 1,799,063 2,993,391

Interest receivable and similar income 6 69,713 137,323
1,868,776 3,130,714

Interest payable and similar expenses 7 62 -
PROFIT BEFORE TAXATION 1,868,714 3,130,714

Tax on profit 8 469,402 778,259
PROFIT FOR THE FINANCIAL PERIOD 1,399,312 2,352,455

OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME
FOR THE PERIOD

1,399,312

2,352,455

Profit attributable to:
Owners of the parent 1,399,312 2,352,455

Total comprehensive income attributable to:
Owners of the parent 1,399,312 2,352,455

Coombe Castle Holdings Limited (Registered number: 14753607)

Consolidated Balance Sheet
31 December 2024

31.12.24 31.3.24
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 11 1,982,396 2,035,975
Investments 12 - -
1,982,396 2,035,975

CURRENT ASSETS
Stocks 13 680,769 916,659
Debtors 14 5,134,226 5,166,885
Cash at bank and in hand 4,899,277 6,030,060
10,714,272 12,113,604
CREDITORS
Amounts falling due within one year 15 4,123,324 3,825,720
NET CURRENT ASSETS 6,590,948 8,287,884
TOTAL ASSETS LESS CURRENT
LIABILITIES

8,573,344

10,323,859

PROVISIONS FOR LIABILITIES 18 105,610 115,099
NET ASSETS 8,467,734 10,208,760

CAPITAL AND RESERVES
Called up share capital 19 9,869 10,429
Capital redemption reserve 20 1,120 560
Retained earnings 20 8,456,745 10,197,771
SHAREHOLDERS' FUNDS 8,467,734 10,208,760

The financial statements were approved by the Board of Directors and authorised for issue on 15 September 2025 and were signed on its behalf by:





D Larvin - Director


Coombe Castle Holdings Limited (Registered number: 14753607)

Company Balance Sheet
31 December 2024

31.12.24 31.3.24
Notes £    £   
FIXED ASSETS
Tangible assets 11 - -
Investments 12 10,989 10,989
10,989 10,989
TOTAL ASSETS LESS CURRENT
LIABILITIES

10,989

10,989

CAPITAL AND RESERVES
Called up share capital 19 9,869 10,429
Capital redemption reserve 20 1,120 560
SHAREHOLDERS' FUNDS 10,989 10,989

Company's profit for the financial year 3,140,338 1,335,581

The financial statements were approved by the Board of Directors and authorised for issue on 15 September 2025 and were signed on its behalf by:





D Larvin - Director


Coombe Castle Holdings Limited (Registered number: 14753607)

Consolidated Statement of Changes in Equity
for the Period 1 April 2024 to 31 December 2024

Called up Capital
share Retained redemption Total
capital earnings reserve equity
£    £    £    £   
Balance at 23 March 2023 - 9,336,351 - 9,336,351

Changes in equity
Increase in share capital 10,989 - - 10,989
Purchase of own shares (560 ) (1,069,724 ) 560 (1,069,724 )
Dividends - (421,311 ) - (421,311 )
Total comprehensive income - 2,352,455 - 2,352,455
Balance at 31 March 2024 10,429 10,197,771 560 10,208,760

Changes in equity
Purchase of own shares (560 ) (1,230,845 ) 560 (1,230,845 )
Dividends - (1,909,493 ) - (1,909,493 )
Total comprehensive income - 1,399,312 - 1,399,312
Balance at 31 December 2024 9,869 8,456,745 1,120 8,467,734

Coombe Castle Holdings Limited (Registered number: 14753607)

Company Statement of Changes in Equity
for the Period 1 April 2024 to 31 December 2024

Called up Capital
share Retained redemption Total
capital earnings reserve equity
£    £    £    £   

Changes in equity
Increase in share capital 10,989 - - 10,989
Purchase of own shares (560 ) (1,069,724 ) 560 (1,069,724 )
Dividends - (265,857 ) - (265,857 )
Total comprehensive income - 1,335,581 - 1,335,581
Balance at 31 March 2024 10,429 - 560 10,989

Changes in equity
Purchase of own shares (560 ) (1,230,845 ) 560 (1,230,845 )
Dividends - (1,909,493 ) - (1,909,493 )
Total comprehensive income - 3,140,338 - 3,140,338
Balance at 31 December 2024 9,869 - 1,120 10,989

Coombe Castle Holdings Limited (Registered number: 14753607)

Consolidated Cash Flow Statement
for the Period 1 April 2024 to 31 December 2024

Period Period
1.4.24 23.3.23
to to
31.12.24 31.3.24
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 2,501,233 2,669,825
Interest paid (62 ) -
Tax paid (532,854 ) (807,533 )
Net cash from operating activities 1,968,317 1,862,292

Cash flows from investing activities
Purchase of tangible fixed assets (28,475 ) (141,613 )
Sale of tangible fixed assets - 1,000
Interest received 69,713 137,323
Net cash from investing activities 41,238 (3,290 )

Cash flows from financing activities
Share buyback (1,230,845 ) (1,069,724 )
Cash acquired on merger - 5,662,093
Equity dividends paid by subsidiary - (155,454 )
Equity dividends paid (1,909,493 ) (265,857 )
Net cash from financing activities (3,140,338 ) 4,171,058

(Decrease)/increase in cash and cash equivalents (1,130,783 ) 6,030,060
Cash and cash equivalents at
beginning of period

2

6,030,060

-

Cash and cash equivalents at end of
period

2

4,899,277

6,030,060

Coombe Castle Holdings Limited (Registered number: 14753607)

Notes to the Consolidated Cash Flow Statement
for the Period 1 April 2024 to 31 December 2024

1. RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM
OPERATIONS

Period Period
1.4.24 23.3.23
to to
31.12.24 31.3.24
£    £   
Profit before taxation 1,868,714 3,130,714
Depreciation charges 82,054 114,155
Profit on disposal of fixed assets - (1,000 )
Finance costs 62 -
Finance income (69,713 ) (137,323 )
1,881,117 3,106,546
Decrease in stocks 235,890 105,936
Decrease in trade and other debtors 32,659 518,306
Increase/(decrease) in trade and other creditors 351,567 (1,060,963 )
Cash generated from operations 2,501,233 2,669,825

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Period ended 31 December 2024
31.12.24 1.4.24
£    £   
Cash and cash equivalents 4,899,277 6,030,060
Period ended 31 March 2024
31.3.24 23.3.23
£    £   
Cash and cash equivalents 6,030,060 -


3. ANALYSIS OF CHANGES IN NET FUNDS

At 1.4.24 Cash flow At 31.12.24
£    £    £   
Net cash
Cash at bank and in hand 6,030,060 (1,130,783 ) 4,899,277
6,030,060 (1,130,783 ) 4,899,277
Total 6,030,060 (1,130,783 ) 4,899,277

Coombe Castle Holdings Limited (Registered number: 14753607)

Notes to the Consolidated Financial Statements
for the Period 1 April 2024 to 31 December 2024

1. STATUTORY INFORMATION

Coombe Castle Holdings Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the General Information page.

2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Basis of consolidation
The consolidated financial statements consolidate the financial statements of the company and its subsidiary undertakings drawn up to 31 December 2024.

A subsidiary is an entity controlled by the group. Control is achieved where the company has the power to govern the financial and operating policies of an entity so as to obtain benefits from its activities.

The merger method of accounting has been used to account for business combinations/reconstruction that result in the acquisition of the subsidiary of the group.

Accounting policies of subsidiaries are consistent with that of the group.

Significant judgements and estimates
In the application of the company's accounting policies, management is required to make judgements, estimates and assumptions about carrying values of assets and liabilities that are not readily apparent from other sources. The estimates and underlying 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 if the revision affects that period, or in the period of the revision and future periods if the revision affects both current and future periods.

The key sources of estimation uncertainty that have a significant effect on the amounts recognised in the financial statements are described below:

Trade and other receivables - The allowance for doubtful debts involves significant management judgement and review of individual receivables based on individual customer creditworthiness, current economic trends and analysis of historical bad debts.

Stock provisions - Significant estimates are involved in the determination of stock provisions. Management exercise significant judgement in determining whether costs of stock items can be recovered. A provision is made where a loss can be reliably estimated.

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Turnover includes revenue from the sale of goods only. The sale of goods are recognised when the significant risks and rewards of ownership of the goods has transferred to the buyer.

Coombe Castle Holdings Limited (Registered number: 14753607)

Notes to the Consolidated Financial Statements - continued
for the Period 1 April 2024 to 31 December 2024

2. ACCOUNTING POLICIES - continued

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Freehold property - 2% on cost
Property improvements - 5% on cost
Plant and machinery - 15% on cost
Furniture, fixtures and fittings - 25% on cost and 15% on cost
Computer equipment - 33% on cost and 25% on cost

Freehold land is not depreciated.

Tangible fixed assets are stated at cost less accumulated depreciation and accumulated impairment losses. Such cost includes costs directly attributable to making the asset capable of operating as intended.

Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to sell. Inventories are recognised as an expense in the period in which the related revenue is recognised.

Cost is determined on the first-in, first-out (FIFO) method. Cost includes the purchase price, including taxes and duties and transport and handling directly attributable to bringing the inventory to its present location and condition.

At the end of each reporting period stocks are assessed for impairment. If an item of inventory is impaired, the identified stock is reduced to its selling price less costs to complete and sell and an impairment charge is recognised in the profit and loss account. Where a reversal of the impairment is required the impairment charge is reversed, up to the original impairment loss, and is recognised as a credit in the profit and loss account.

Coombe Castle Holdings Limited (Registered number: 14753607)

Notes to the Consolidated Financial Statements - continued
for the Period 1 April 2024 to 31 December 2024

2. ACCOUNTING POLICIES - continued

Financial instruments
The company has chosen to adopt the requirements of sections 11 and 12 of FRS 102 in respect of the measurement and disclosure of financial instruments.

Trade and other debtors
Trade and other debtors are initially recognised at fair value and thereafter at amortised cost using the effective interest method, less impairment losses for bad and doubtful debts except where the effect of discounting would be immaterial. In such cases, the receivables are stated at cost less impairment losses for bad and doubtful debts.

Cash and cash equivalents
Cash and cash equivalents comprise cash at bank and on hand, demand deposits with banks and other short-term highly liquid investments with original maturities of three months or less and bank overdrafts. In the statements of financial position, bank overdrafts are shown within borrowings or current liabilities.

Impairment of financial assets
Financial assets are assessed for indicators of impairment at the end of each reporting period. Financial assets are considered to be impaired when 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 of the investment have been affected.

For all financial assets, objective evidence of impairment could include:

- significant financial difficulty of the issuer or counterparty;
- breach of contract, such as a default or delinquency in interest or principal payments;
- it becoming probable that the borrower will enter bankruptcy or financial re-organisation;
- the disappearance of an active market for that financial asset because of financial difficulties.

For certain categories of financial asset, such as trade debtors, assets that are assessed not to be impaired individually are, in addition, assessed for impairment on a collective basis. Objective evidence of impairment for a portfolio of trade debtors could include the company's past experience of collecting payments, an increase in the number of delayed payments in the portfolio past the average credit period, as well as observable changes in national or local economic conditions that correlate with default of trade debts.

For financial assets carried at amortised cost, the amount of the impairment loss recognised is the difference between the assets carrying amount and the present value of estimated future cash flows, discounted at the financial assets original effective interest rate.

For financial assets carried at cost, the amount of the impairment loss is measured as the difference between the asset's carrying amount and the present value of the estimated future cash flows discounted at the current market rate of return for a similar financial asset. Such impairment loss will not be reversed in subsequent periods.

For financial assets measured at amortised cost, if, in a subsequent period, the amount of the impairment loss decreases and the decrease can be related objectively to an event occuring after the impairment was recognised, the previously recognised impairment loss is reversed through profit or loss to the extent that the carrying amount at the date of impairment is reversed does not exceed the amortised cost had the impairment not been recognised.

Trade and other creditors
Trade and other creditors are initially recognised at fair value and thereafter stated at amortised cost using the effective interest method unless the effect of discounting would be immaterial, in which case they are stated at cost.

Coombe Castle Holdings Limited (Registered number: 14753607)

Notes to the Consolidated Financial Statements - continued
for the Period 1 April 2024 to 31 December 2024

2. ACCOUNTING POLICIES - continued

Derivatives
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 the 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 they are included in a hedging arrangement.

Taxation
Taxation for the period comprises current and deferred tax. Tax is recognised in the Consolidated Statement of Comprehensive Income, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the period end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Foreign currencies
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

Pension costs and other post-retirement benefits
The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate.

3. TURNOVER

The group does not disclose its turnover by geographic location as it considers that it would be detrimental to its business.

4. EMPLOYEES AND DIRECTORS
Period Period
1.4.24 23.3.23
to to
31.12.24 31.3.24
£    £   
Wages and salaries 1,424,446 1,652,829
Social security costs 137,486 171,672
Other pension costs 157,397 72,360
1,719,329 1,896,861

Coombe Castle Holdings Limited (Registered number: 14753607)

Notes to the Consolidated Financial Statements - continued
for the Period 1 April 2024 to 31 December 2024

4. EMPLOYEES AND DIRECTORS - continued

The average number of employees during the period was as follows:
Period Period
1.4.24 23.3.23
to to
31.12.24 31.3.24

Production 11 11
Administration 26 23
Directors 5 5
42 39

The average number of employees by undertakings that were proportionately consolidated during the period was 42 (2024 - 39 ) .

Period Period
1.4.24 23.3.23
to to
31.12.24 31.3.24
£    £   
Directors' remuneration 211,615 231,075
Directors' pension contributions to money purchase schemes 119,125 25,500

Information regarding the highest paid director is as follows:
Period Period
1.4.24 23.3.23
to to
31.12.24 31.3.24
£    £   
Emoluments etc 98,553 107,120

5. OPERATING PROFIT

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

Period Period
1.4.24 23.3.23
to to
31.12.24 31.3.24
£    £   
Depreciation - owned assets 82,054 114,155
Profit on disposal of fixed assets - (1,000 )
Auditors' remuneration 19,700 21,738
Foreign exchange differences (4,053 ) (58,893 )
Operating leases 43,799 42,896

Coombe Castle Holdings Limited (Registered number: 14753607)

Notes to the Consolidated Financial Statements - continued
for the Period 1 April 2024 to 31 December 2024

6. INTEREST RECEIVABLE AND SIMILAR INCOME
Period Period
1.4.24 23.3.23
to to
31.12.24 31.3.24
£    £   
Interest received 69,713 113,101
Interest on corporation tax paid early - 24,222
69,713 137,323

7. INTEREST PAYABLE AND SIMILAR EXPENSES
Period Period
1.4.24 23.3.23
to to
31.12.24 31.3.24
£    £   
Interest on tax paid late 62 -

8. TAXATION

Analysis of the tax charge
The tax charge on the profit for the period was as follows:
Period Period
1.4.24 23.3.23
to to
31.12.24 31.3.24
£    £   
Current tax:
UK corporation tax 441,781 738,182
Prior year tax adjustment (62 ) 1,423
Foreign tax paid 37,172 35,150
Total current tax 478,891 774,755

Deferred tax (9,489 ) 3,504
Tax on profit 469,402 778,259

Coombe Castle Holdings Limited (Registered number: 14753607)

Notes to the Consolidated Financial Statements - continued
for the Period 1 April 2024 to 31 December 2024

8. TAXATION - continued

Reconciliation of total tax charge included in profit and loss
The tax assessed for the period is higher than the standard rate of corporation tax in the UK. The difference is explained below:

Period Period
1.4.24 23.3.23
to to
31.12.24 31.3.24
£    £   
Profit before tax 1,868,714 3,130,714
Profit multiplied by the standard rate of corporation tax in the UK of
25 % (2024 - 25 %)

467,179

782,679

Effects of:
Expenses not deductible for tax purposes 72 66
Adjustments to tax charge in respect of previous periods (62 ) 1,423
Depreciation of non-qualifying assets 2,869 1,544
Effect of deferred tax rate and reconciliation rate - 3,504
Consolidation adjustment 823 (10,957 )
Foreign tax rate difference (1,479 ) -
Total tax charge 469,402 778,259

9. INDIVIDUAL STATEMENT OF COMPREHENSIVE INCOME

As permitted by Section 408 of the Companies Act 2006, the Income Statement of the parent company is not presented as part of these financial statements.


10. DIVIDENDS
Period Period
1.4.24 23.3.23
to to
31.12.24 31.3.24
£    £   
Ordinary share dividends paid - 155,454
A Ordinary shares of £1 each
Dividend - paid in the year 61,823 66,690
B Ordinary shares of £1 each
Dividend - paid in the year 18,816 20,297
C Ordinary shares of £1 each
Dividend - paid in the year 697,356 15,933
D Ordinary shares of £1 each
Dividend - paid in the year 697,356 26,818
F Ordinary shares of £1 each
Dividend - paid in the year 335,341 128,160
G Ordinary shares of £1 each
Dividend - paid in the year 98,801 7,959
1,909,493 421,311

Coombe Castle Holdings Limited (Registered number: 14753607)

Notes to the Consolidated Financial Statements - continued
for the Period 1 April 2024 to 31 December 2024

11. TANGIBLE FIXED ASSETS

Group
Freehold Property Plant and
property improvements machinery
£    £    £   
COST
At 1 April 2024 1,721,400 182,809 1,137,007
Additions - 4,236 16,005
At 31 December 2024 1,721,400 187,045 1,153,012
DEPRECIATION
At 1 April 2024 176,956 69,295 776,587
Charge for period 11,397 7,003 57,716
At 31 December 2024 188,353 76,298 834,303
NET BOOK VALUE
At 31 December 2024 1,533,047 110,747 318,709
At 31 March 2024 1,544,444 113,514 360,420

Furniture,
fixtures
and Computer
fittings equipment Totals
£    £    £   
COST
At 1 April 2024 53,250 55,007 3,149,473
Additions 3,409 4,825 28,475
At 31 December 2024 56,659 59,832 3,177,948
DEPRECIATION
At 1 April 2024 42,216 48,444 1,113,498
Charge for period 2,591 3,347 82,054
At 31 December 2024 44,807 51,791 1,195,552
NET BOOK VALUE
At 31 December 2024 11,852 8,041 1,982,396
At 31 March 2024 11,034 6,563 2,035,975

Included in cost of land and buildings is freehold land of £ 961,600 which is not depreciated.

Coombe Castle Holdings Limited (Registered number: 14753607)

Notes to the Consolidated Financial Statements - continued
for the Period 1 April 2024 to 31 December 2024

12. FIXED ASSET INVESTMENTS

Company
Shares in
group
undertakings
£   
COST
At 1 April 2024
and 31 December 2024 10,989
NET BOOK VALUE
At 31 December 2024 10,989
At 31 March 2024 10,989

The group or the company's investments at the Balance Sheet date in the share capital of companies include the following:

Subsidiaries

The Devon Cream Company Limited
Registered office: The Old Post Office, 41-43 Market Place, Chippenham, Wiltshire SN15 3HR
Nature of business: Dormant
%
Class of shares: holding
Ordinary 100.00
31.12.24 31.3.24
£    £   
Aggregate capital and reserves 2 2

Coombe Castle B. V.
Registered office: Tijnjedijk 91, 8936 AC Leeuwarden, Netherlands
Nature of business: Cheese wholesaler
%
Class of shares: holding
Ordinary 100.00
31.12.24 31.3.24
£    £   
Aggregate capital and reserves 246,052 252,605
Profit for the year 117,433 149,277

Coombe Castle International Limited
Registered office: The Old Post Office, 41-43 Market Place, Chippenham, Wiltshire SN15 3HR
Nature of business: Manufacture and export of dairy products
%
Class of shares: holding
Ordinary 100.00
31.12.24 31.3.24
£    £   
Aggregate capital and reserves 8,229,282 9,956,241
Profit for the year 1,413,379 2,203,179


Coombe Castle Holdings Limited (Registered number: 14753607)

Notes to the Consolidated Financial Statements - continued
for the Period 1 April 2024 to 31 December 2024

13. STOCKS

Group
31.12.24 31.3.24
£    £   
Raw materials 265,280 244,187
Work-in-progress 47,805 15,270
Finished goods 367,684 657,202
680,769 916,659

14. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group
31.12.24 31.3.24
£    £   
Trade debtors 4,947,658 5,025,546
Other debtors 52,714 59,627
VAT 54,072 48,351
Prepayments 79,782 33,361
5,134,226 5,166,885

15. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group
31.12.24 31.3.24
£    £   
Trade creditors 2,764,995 2,440,897
Corporation tax 306,453 360,416
Social security and other taxes 37,239 37,327
Other creditors 114,945 101,991
Accruals and deferred income 899,692 885,089
4,123,324 3,825,720

16. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Group
Non-cancellable
operating leases
31.12.24 31.3.24
£    £   
Within one year 30,574 48,530
Between one and five years 25,240 31,596
55,814 80,126

Coombe Castle Holdings Limited (Registered number: 14753607)

Notes to the Consolidated Financial Statements - continued
for the Period 1 April 2024 to 31 December 2024

17. FINANCIAL INSTRUMENTS

31.12.24 31.03.24
£    £   
Financial assets
Financial assets measured at fair value through profit or loss - -
Financial assets that are debt instruments measured at
amortised cost

10,714,272


12,113,604
10,714,272 12,113,604
Financial liabilities
Financial liabilities measure at amortised cost 4,123,324 3,825,720
4,123,324 3,825,720

All financial assets and liabilities are measured at amortised cost.

The fair values of cash and cash equivalents, trade debtors, other debtors, other assets, trade creditors and other creditors approximate their carrying amount largely due to the short term maturities of these instruments.

There are no financial assets and liabilities measured at fair value.


Derivative financial instruments - forward contracts
The company enters into forward foreign currency contracts to mitigate the exchange rate risk for certain foreign currency payables. The company has committed to draw down facilities with a number of institutions for both euros and US dollars.

At 31 December 2024, there were US dollar forward foreign currency contracts in place which all matured within six months of the period end (At 31 March 2024, there were Euro and US dollar forward foreign currency contracts in place which all matured within six months of the year end).

The forward currency contracts are measured at fair value, which is determined using valuation techniques that utilise observable inputs. The key inputs used in valuing the derivatives are forward exchange rates for GBP:EUR and GBP:USD. Management do not consider the fair value of the contracts to be materially different to the amortised cost and therefore no fair value gains or losses have been recognised.

18. PROVISIONS FOR LIABILITIES

Group
31.12.24 31.3.24
£    £   
Deferred tax
Accelerated capital allowances 105,610 115,099

Group
Deferred
tax
£   
Balance at 1 April 2024 115,099
Credit to Statement of Comprehensive Income during period (9,489 )
Balance at 31 December 2024 105,610

Coombe Castle Holdings Limited (Registered number: 14753607)

Notes to the Consolidated Financial Statements - continued
for the Period 1 April 2024 to 31 December 2024

19. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 31.12.24 31.3.24
value: £    £   
4,600 A Ordinary £1 4,600 4,600
1,400 B Ordinary £1 1,400 1,400
1,099 C Ordinary £1 1,099 1,099
1,099 D Ordinary £1 1,099 1,099
1,122 F Ordinary £1 1,122 1,682
549 G Ordinary £1 549 549
9,869 10,429

Each share is entitled to one vote in any circumstances.

On 2 December 2024, the company made a purchase of own shares. 560 F Ordinary shares of £1 each were purchased from the shareholder for total consideration of £1,224,720 and the shares cancelled.

20. RESERVES

Group
Capital
Retained redemption
earnings reserve Totals
£    £    £   

At 1 April 2024 10,197,771 560 10,198,331
Profit for the period 1,399,312 1,399,312
Dividends (1,909,493 ) (1,909,493 )
Purchase of own shares (1,230,845 ) 560 (1,230,285 )
At 31 December 2024 8,456,745 1,120 8,457,865

Company
Capital
Retained redemption
earnings reserve Totals
£    £    £   

At 1 April 2024 - 560 560
Profit for the period 3,140,338 3,140,338
Dividends (1,909,493 ) (1,909,493 )
Purchase of own shares (1,230,845 ) 560 (1,230,285 )
At 31 December 2024 - 1,120 1,120

Retained earnings - Includes all current and prior period retained profits and losses.

Share premium - Includes any premium received on issue of share capital. Any transaction costs associated with the issuing of shares are deducted from share premium.

Capital redemption - Includes the nominal value of share capital that has been redeemed.

Coombe Castle Holdings Limited (Registered number: 14753607)

Notes to the Consolidated Financial Statements - continued
for the Period 1 April 2024 to 31 December 2024

21. RELATED PARTY DISCLOSURES

The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

Transactions between group entities which have been eliminated on consolidation are not disclosed within the financial statements.

During the period, a total of key management personnel compensation of £ 379,394 (2024 - £ 319,710 ) was paid.

22. ULTIMATE CONTROLLING PARTY

Mr G G Woolley and Mrs S Woolley were the controlling party at the balance sheet date.