Company registration number NI012743 (Northern Ireland)
WINEMARK THE WINEMERCHANTS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
WINEMARK THE WINEMERCHANTS LIMITED
COMPANY INFORMATION
Directors
R Davis
J O Hunt
M Hunt
P Hunt
R McGranaghan
Secretary
K Reid
Company number
NI012743
Registered office
3 Duncrue Place
Belfast
BT3 9BU
Auditor
MTS Convery
1 Lanyon Quay
Belfast
BT1 3LG
Bankers
Danske Bank
Donegall Square West
Belfast
BT1 6JS
Solicitors
Worthingtons
34-38 Gordon Street
Cathedral Quarter
Belfast
BT1 2LG
Mills Selig
21 Arthur Street
Belfast
BT1 4GA
WINEMARK THE WINEMERCHANTS LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2 - 3
Independent auditor's report
4 - 6
Statement of comprehensive income
7
Statement of financial position
8
Statement of changes in equity
9
Statement of cash flows
10
Notes to the financial statements
11 - 21
WINEMARK THE WINEMERCHANTS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

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

Fair review of the business

The principal activity of the company continues to be that of Retail Wine & Spirit Merchants. The company experienced continued growth during the year with total comprehensive income for the year being £1,472,891 (2023: £855,347). The directors are encouraged by the performance year on year and will continue to seek every opportunity to increase turnover and profitability where possible.

 

Principal risks and uncertainties

The directors consider the principal risks and uncertainties the company faces to be:

 

 

The directors carry out regular strategic reviews including assessments of competitor activity, market trends and customer behaviour.

Financial key performance indicators

The company's key performance indicators are as follows:

 

2024 2023

Turnover £23,033,675 £22,431,665

Gross profit margin 30% 32%

Operating profit £478,461 £1,136,951

Employee numbers 231 226

Assets and liabilities and financial position

The total assets of the business have increased by £973,905 the total liabilities have decreased by £498,986 resulting in an increase in net assets of £1,472,891.

On behalf of the board

P Hunt
Director
30 June 2025
WINEMARK THE WINEMERCHANTS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -

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

Principal activities

The company is incorporated in Northern Ireland under the Companies Act 2006. The principal activity of the company is that of Retail Wine & Spirit Merchants.

Results and dividends

The results for the year are set out on page 7.

No ordinary dividends were paid. The directors do not recommend payment of a final dividend.

Directors

The directors who held office during the year were:

R Davis
J O Hunt
M Hunt
P Hunt
R McGranaghan
Disabled persons

Applications for employment by disabled persons are given full and fair consideration for all vacancies in accordance with their particular aptitudes and abilities. Where existing employees become disabled, every effort is given to providing continuing employment under normal terms and conditions wherever practicable.

Employee involvement

The company's most important resource is its employees; their knowledge and experience is crucial to meeting customer requirements. Retention of key staff is critical and the company has invested increasingly in employment training and development. The company's policy is to discuss with employees, as appropriate, matters likely to affect employees' interests. Information of matters of concern to employees is given through information bulletins and memos.

Post reporting date events

There were no significant events affecting the company which have occurred since the end of the financial year.

Auditor

The auditor, MTS Convery, is deemed to be reappointed under section 487(2) of the Companies Act 2006.

Energy and carbon report

As the company has not consumed more than 40,000 kWh of energy in this reporting period, it qualifies as a low energy user under these regulations and is not required to report on its emissions, energy consumption or energy efficiency activities.

WINEMARK THE WINEMERCHANTS LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
Statement of directors' responsibilities

The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

 

 

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.

On behalf of the board
P Hunt
Director
30 June 2025
WINEMARK THE WINEMERCHANTS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF WINEMARK THE WINEMERCHANTS LIMITED
- 4 -
Opinion

We have audited the financial statements of Winemark the Winemerchants Limited (the company) for the year ended 31 December 2024 which comprise the Statement of Comprehensive Income, the Statement of Financial Position, the Statement of Changes in Equity, the Statement of Cash Flows and the Related Notes, 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 FRS 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:

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 UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

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

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for the 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 the 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. 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 there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

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

WINEMARK THE WINEMERCHANTS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF WINEMARK THE WINEMERCHANTS LIMITED (CONTINUED)
- 5 -
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 and 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:

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

 

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

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities including fraud is detailed below:

We gained an understanding of the legal and regulatory framework applicable to the company and the industry in which it operates and considered the risk of acts by the company which were contrary to applicable laws and regulations, including fraud. These included but were not limited to compliance with Companies Act 2006, FRS102, “The Financial Reporting Standard applicable in the UK and Republic of Ireland”.

We focused on laws and regulations that could give rise to material misstatement in the financial statements. Our tests included but were not limited to:

 

There are inherent limitations in the audit procedures described above and the further removed non-compliance with laws and regulations is from events and transactions reflected in the financial statements, the less likely we would become aware of it. We addressed the risk of management override of internal controls, including reviewing journals and evaluating whether there was evidence of bias by the directors that represented a risk of material misstatement due to fraud.

WINEMARK THE WINEMERCHANTS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF WINEMARK THE WINEMERCHANTS LIMITED (CONTINUED)
- 6 -

Our audit procedures were designed to respond to risks of material misstatement in the financial statements, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery, misrepresentations or through collusion.

 

A further description of our responsibilities is available on the Financial Reporting Council’s website at: www.frc.org.uk/auditors responsibilities. This description forms part of our auditor’s report.

Use of our report

This report is made solely to the company's Shareholders, 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 Shareholders 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 Shareholders as a body, for our audit work, for this report, or for the opinions we have formed.

Eamon Convery (Senior Statutory Auditor)
For and on behalf of MTS Convery
30 June 2025
Chartered Accountants
Statutory Auditor
1 Lanyon Quay
Belfast
BT1 3LG
WINEMARK THE WINEMERCHANTS LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 7 -
2024
2023
Notes
£
£
Turnover
3
23,033,675
22,431,665
Cost of sales
(16,124,260)
(15,220,097)
Gross profit
6,909,415
7,211,568
Distribution costs
(3,256,966)
(3,159,692)
Administrative expenses
(4,098,916)
(4,255,546)
Other operating income
924,928
1,340,621
Operating profit
4
478,461
1,136,951
Interest payable and similar expenses
6
(2,924)
-
0
Revaluation loss on property
7
(382,149)
-
Profit before taxation
93,388
1,136,951
Tax on profit
8
(122,548)
(281,604)
(Loss)/profit for the financial year
(29,160)
855,347
Other comprehensive income
Revaluation of tangible fixed assets
1,409,588
-
0
Deferred tax on revaluation of tangible assets
92,463
-
0
Total comprehensive income for the year
1,472,891
855,347

The income statement has been prepared on the basis that all operations are continuing operations.

WINEMARK THE WINEMERCHANTS LIMITED
STATEMENT OF FINANCIAL POSITION
AS AT 31 DECEMBER 2024
31 December 2024
- 8 -
2024
2023
Notes
£
£
£
£
Fixed assets
Goodwill
9
124,000
117,000
Tangible assets
10
12,764,866
11,490,761
12,888,866
11,607,761
Current assets
Stocks
11
2,553,180
2,256,605
Debtors
12
13,825,495
14,437,410
Cash at bank and in hand
51,384
43,244
16,430,059
16,737,259
Creditors: amounts falling due within one year
13
(2,771,926)
(3,193,580)
Net current assets
13,658,133
13,543,679
Total assets less current liabilities
26,546,999
25,151,440
Provisions for liabilities
Deferred tax liability
14
279,288
356,620
(279,288)
(356,620)
Net assets
26,267,711
24,794,820
Capital and reserves
Called up share capital
16
100
100
Revaluation reserve
5,626,382
4,124,331
Profit and loss reserves
20,641,229
20,670,389
Total equity
26,267,711
24,794,820
The financial statements were approved by the board of directors and authorised for issue on 30 June 2025 and are signed on its behalf by:
J O Hunt
R Davis
Director
Director
Company registration number NI012743 (Northern Ireland)
WINEMARK THE WINEMERCHANTS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
Share capital
Revaluation reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 January 2023
100
4,124,331
19,815,042
23,939,473
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
855,347
855,347
Balance at 31 December 2023
100
4,124,331
20,670,389
24,794,820
Year ended 31 December 2024:
Loss
-
-
(29,160)
(29,160)
Other comprehensive income:
Revaluation of tangible fixed assets
-
1,409,588
-
1,409,588
Tax relating to other comprehensive income
-
92,463
-
0
92,463
Total comprehensive income
-
1,502,051
(29,160)
1,472,891
Balance at 31 December 2024
100
5,626,382
20,641,229
26,267,711
WINEMARK THE WINEMERCHANTS LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
21
820,721
327,880
Interest paid
(2,924)
-
0
Income taxes paid
(304,758)
(193,827)
Net cash inflow from operating activities
513,039
134,053
Investing activities
Purchase of intangible assets
(22,500)
(130,000)
Purchase of tangible fixed assets
(482,399)
(306,211)
Proceeds from disposal of tangible fixed assets
-
0
302,362
Net cash used in investing activities
(504,899)
(133,849)
Net increase in cash and cash equivalents
8,140
204
Cash and cash equivalents at beginning of year
43,244
43,040
Cash and cash equivalents at end of year
51,384
43,244
WINEMARK THE WINEMERCHANTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
1
Accounting policies
General information

The financial statements comprising the Statement of Comprehensive Income, the Statement of Financial Position, the Statement of Changes in Equity, the Statement of Cash Flows and the related notes constitute the individual financial statements of Winemark the Winemerchants Limited for the financial year ended 31 December 2024.

 

Winemark the Winemerchants Limited is a private company limited by shares, registered in Northern Ireland. The address of the registered office is 3 Duncrue Place, Belfast BT3 9BU. The nature of the company's operations and its principal activities are set out in the Strategic Report.

1.1
Statement of compliance

These financial statements have been prepared in accordance with applicable accounting standards including FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'.

1.2
Basis of preparation
These financial statements have been prepared on the going concern basis and in accordance with the historical cost convention modified to include certain items at fair value and in accordance with the Company's Act 2006. The financial statements have been presented in sterling (£) which is also the functional currency of the company.
1.3
Turnover

Turnover is measured at the fair value of the consideration received or receivable for goods supplied and services rendered, net of discounts and of Value Added Tax. Turnover is recognised when the significant risks and rewards of ownership have been transferred to the buyer, generally at the date of transfer of ownership title.

1.4
Intangible fixed assets - goodwill

Acquired goodwill arises on business acquisitions and represents the excess of the cost of the acquisition over the company's interest in the net amount of the identifiable assets, liabilities and contingent liabilities of the acquired business.

 

Goodwill is measured at cost less accumulated amortisation and accumulated impairment losses. It is amortised on a straight-line basis over its useful life. Where a reliable estimate of the useful life of goodwill cannot be made, the life is presumed not to exceed ten years.

 

Amortisation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful economic life of that asset. As a reliable estimate cannot be made, the company, in accordance with FRS102, has adopted the policy to write off goodwill over the maximum permitted period of ten years.

 

If there is an indication that there has been a significant change in amortisation rate, useful life or residual value of an intangible asset, the amortisation is revised to reflect the new estimates.

1.5
Tangible fixed assets

All tangible assets are initially recorded at historic cost. The company revalues its property every five years using external professional valuers. An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other comprehensive income and accumulated in equity. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other comprehensive income to the extent of any previously recognised revaluation increase accumulated in equity in respect of that asset. Where a revaluation decrease exceeds the accumulated revaluation gains accumulated in equity in respect of that asset, the excess shall be recognised in Statement of Comprehensive Income.

WINEMARK THE WINEMERCHANTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 12 -

Depreciation is calculated so as to write off the cost or valuation of an asset, having taken into account the current assessment of the residual value of the asset along with the company's revaluation policy, over the useful economic life of that asset as follows:

Land and buildings
2% straight line
Plant and equipment
10% straight line
Computers
20% straight line
Motor vehicles
20% straight line

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.6
Impairment of fixed assets

A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date.

 

For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the company are assigned to those units.

1.7
Stocks

Stocks are measured at the lower of cost and estimated net realisable value using the first in first out method. Estimated net realisable value is the expected sales price less anticipated future related costs up to the point of sale. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stock to its present location and condition.

1.8
Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and demand deposits, together with short-term, highly liquid investments that are readily convertible to a known amount of cash, and that are subject to an insignificant risk of change in value.

1.9
Financial instruments
Other financial assets

Other financial assets including trade debtors for goods sold to customers on short-term credit, are measured at the undiscounted amount of cash receivable from that customer, which is normally the invoice price.

Share Capital of the Company

The ordinary share capital of the company is presented as equity.

Impairment of financial assets

At the end of each reporting period, the company assesses whether there is objective evidence of impairment of any financial assets that are measured at cost. If there is objective evidence of impairment, impairment losses are recognised in the Statement of Comprehensive Income in that financial year.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

WINEMARK THE WINEMERCHANTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
Other financial liabilities

Trade creditors are measured at invoice price.

Loans and borrowings

Loans and borrowings are classified as current assets or liabilities unless the borrower has an unconditional right to defer settlement of the liability for at least twelve months after the financial year end date.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.10
Taxation

The taxation expense represents the aggregate amount of current and deferred tax recognised in the reporting period.

Current tax

Current tax is recognised on taxable profit using the tax rates and laws that have been enacted or substantively enacted at the reporting date.

Deferred tax

Deferred tax is recognised in respect of all timing differences at the reporting date. Unrelieved tax losses and other deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Deferred tax is measured using the tax rates and laws that have been enacted or substantively enacted by the reporting date that are expected to apply to the reversal of the timing difference.

1.11
Provisions

Provisions are recognised when the entity has an obligation at the reporting date as a result of a past event, it is probable that the entity will be required to transfer economic benefits in settlement and the amount of the obligation can be estimated reliably. Provisions are recognised as a liability in the Statement of Financial Position and the amount of the provision as an expense.

1.12
Retirement benefits

The company operates two separate pension schemes: a defined contribution scheme and a defined contribution occupational money purchase scheme. The assets of both schemes are held separately from those of the company. Contributions are charged to the Statement of Comprehensive Income in the period to which they relate.

1.13
Leases

Leases where a significant portion of the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases are charged against income on a straight-line basis over the period of the lease.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

WINEMARK THE WINEMERCHANTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
2
Judgements and key sources of estimation uncertainty
Critical judgements

The directors consider the accounting estimates and assumptions below to be its critical accounting estimates and judgements:

Going concern

The directors have prepared budgets and cash flows for a period of at least twelve months from the end of the financial year which demonstrate that there is no material uncertainty regarding the company's ability to meet its liabilities as they fall due, and to continue as a going concern. On this basis the directors consider it appropriate to prepare the financial statements on a going concern basis. Accordingly, these financial statements do not include any adjustments to the carrying amounts and classification of assets and liabilities that may arise if the company was unable to continue as a going concern.

Useful Lives of Tangible Fixed Assets

The directors review the useful lives of the assets, which impacts on the computation of the charge for depreciation and amortisation, and change them if necessary to reflect current conditions.

 

The depreciation for the year plus the net book value of Tangible Fixed Assets at the end of the year is reported in note 10.

3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Sale of goods
23,033,675
22,431,665
2024
2023
£
£
Other revenue
Rental income
23,460
29,070
Other operating income
901,468
1,311,551

The total turnover of the company for the year has been derived from its principal activity primarily undertaken in the UK.

4
Operating profit
2024
2023
Operating profit for the year is stated after charging:
£
£
Depreciation of owned tangible fixed assets
162,302
143,761
Loss on disposal of tangible fixed assets
73,432
-
Amortisation of intangible assets
15,500
13,000
Operating lease charges
421,400
425,704
WINEMARK THE WINEMERCHANTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 15 -
5
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2024
2023
Number
Number
Distribution staff
189
184
Administrative staff
42
42
Total
231
226

Their aggregate remuneration comprised:

2024
2023
£
£
Wages and salaries
3,025,355
2,929,567
Social security costs
167,180
162,597
Pension costs
32,496
35,056
3,225,031
3,127,220
6
Interest payable and similar expenses
2024
2023
£
£
Other finance costs:
Other interest
2,924
-
0
7
Revaluation loss on property
2024
2023
£
£
Fair value gains/(losses) on financial instruments
Loss on financial assets held at fair value through profit or loss
(382,149)
-
0
8
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
107,416
251,899
Deferred tax
Origination and reversal of timing differences
15,132
29,705
Total tax charge
122,548
281,604
WINEMARK THE WINEMERCHANTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
8
Taxation
(Continued)
- 16 -

The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:

2024
2023
£
£
Profit before taxation
93,388
1,136,951
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.50%)
23,347
267,183
Tax effect of expenses that are not deductible in determining taxable profit
(1,378)
906
Effect of capital allowances and depreciation
(12,965)
(15,250)
Deferred tax
15,132
29,705
Rent premium allowance
(1,000)
(940)
Effects of goodwill and amortisaion
3,875
-
0
Amounts written back from property revaluations
95,537
-
0
Taxation charge for the year
122,548
281,604

In addition to the amount charged to the income statement, the following amounts relating to tax have been recognised directly in other comprehensive income:

2024
2023
£
£
Deferred tax arising on:
Revaluation of property
(92,463)
-
9
Intangible fixed assets
Goodwill
£
Cost
At 1 January 2024
130,000
Transfers
22,500
At 31 December 2024
152,500
Amortisation and impairment
At 1 January 2024
13,000
Amortisation charged for the year
15,500
At 31 December 2024
28,500
Carrying amount
At 31 December 2024
124,000
At 31 December 2023
117,000
WINEMARK THE WINEMERCHANTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
10
Tangible fixed assets
Land and buildings
Plant and equipment
Computers
Motor vehicles
Total
£
£
£
£
£
Cost or valuation
At 1 January 2024
10,956,893
965,660
355,321
15,905
12,293,779
Additions
18,245
242,223
11,931
-
0
272,399
Disposals
(44,865)
(134,848)
-
0
-
0
(179,713)
Revaluation
1,027,440
-
0
-
0
-
0
1,027,440
Transfers
210,000
-
0
-
0
-
0
210,000
At 31 December 2024
12,167,713
1,073,035
367,252
15,905
13,623,905
Depreciation and impairment
At 1 January 2024
-
0
596,282
190,831
15,905
803,018
Depreciation charged in the year
-
0
105,797
56,505
-
0
162,302
Eliminated in respect of disposals
-
0
(106,281)
-
0
-
0
(106,281)
At 31 December 2024
-
0
595,798
247,336
15,905
859,039
Carrying amount
At 31 December 2024
12,167,713
477,237
119,916
-
0
12,764,866
At 31 December 2023
10,956,893
369,378
164,490
-
0
11,490,761

The carrying value of land and buildings comprises:

2024
2023
£
£
Freehold
3,877,828
3,370,316
Long leasehold
3,462,849
3,228,875
Short leasehold
4,827,036
4,357,702
12,167,713
10,956,893

An external valuation exercise was carried out at 31 December 2024 using the Existing Use Valuation basis and has been incorporated in the financial statements. Whelan Commercial Limited carried out the valuation in accordance with the RICS Valuation Global Standards 2017("The Red Book") issued by the Royal Institution of Chartered Surveyors and in particular Global Valuation Practice Guidance 1,"Valuations for inclusion in Financial Statements" and Global Valuation Practice Guidance Applications 4"Valuation of Individual Trade Related Properties".

 

The significant assumptions made relating to the valuations are set out below:

 

On the historical cost basis, land and buildings would have been included as follows. Other tangible fixed assets are included at cost.

WINEMARK THE WINEMERCHANTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
10
Tangible fixed assets
(Continued)
- 18 -
Land and buildings
2024
2023
£
£
Cost
7,019,859
7,114,049
11
Stocks
2024
2023
£
£
Finished goods and goods for resale
2,553,180
2,256,605
12
Debtors
2024
2023
Amounts falling due within one year:
£
£
Amounts owed by group undertakings
13,583,278
13,663,527
Other debtors
-
0
500,000
Prepayments and accrued income
242,217
273,883
13,825,495
14,437,410
13
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
1,667,424
1,626,564
Corporation tax
(13,808)
183,532
Other taxation and social security
961,702
1,207,452
Other creditors
28,318
27,807
Accruals and deferred income
128,290
148,225
2,771,926
3,193,580
WINEMARK THE WINEMERCHANTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
14
Deferred taxation

The following are the major deferred tax liabilities recognised by the company and movements thereon:

Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
97,197
82,066
Revaluations
182,091
274,554
279,288
356,620
2024
Movements in the year:
£
Liability at 1 January 2024
356,620
Charge to profit or loss
15,131
Credit to other comprehensive income
(92,463)
Liability at 31 December 2024
279,288
15
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
32,496
35,056
16
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
100
100
100
100
17
Reserves

Called up share capital - This reserve records the nominal value paid for shares.

 

Revaluation reserve - This reserve records the value of asset revaluations and fair value movements on assets recognised in other comprehensive income.

 

Profit and loss account - This reserve records retained earnings and accumulated losses.

WINEMARK THE WINEMERCHANTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
18
Analysis of changes in net funds
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
43,244
8,140
51,384
19
Operating lease commitments
Lessee

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2024
2023
£
£
Within one year
252,628
270,787
Between two and five years
822,697
834,597
In over five years
451,446
507,038
1,526,771
1,612,422
20
Related party transactions
Transactions with related parties

Winemark the Wine Merchants Limited is a wholly owned subsidiary of Wine Inns Limited. Regency Hotel (Northern Ireland) Limited is also a subsidiary of Wine Inns Limited. Wine Inns Limited is a wholly owned subsidiary of Golf Holdings Limited. Other companies in the group include James E McCabe Limited along with its subsidiary Property Management Services (NI) Limited and Philip Russell Limited along with its subsidiary Frozzys Ltd.

 

The following transactions were conducted with these related parties:

 

Purchases
Purchases
2024
2023
£
£
Transactions with Group undertakings
15,559,158
14,513,348

The balances outstanding with these related parties at 31 December 2024 and 31 December 2023 were:

2024
2023
Amounts due from related parties
£
£
Amounts owed to Winemark the Winemerchants Limited
13,583,278
13,663,527
WINEMARK THE WINEMERCHANTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
21
Cash generated from operations
2024
2023
£
£
(Loss)/profit for the year after tax
(29,160)
855,347
Adjustments for:
Taxation charged
122,548
281,604
Finance costs
2,924
-
0
Loss on disposal of tangible fixed assets
73,432
-
Amortisation and impairment of intangible assets
15,500
13,000
Depreciation and impairment of tangible fixed assets
162,302
143,761
Other gains and losses
382,149
-
Movements in working capital:
Increase in stocks
(296,575)
(140,806)
Decrease/(increase) in debtors
611,915
(797,558)
Decrease in creditors
(224,314)
(27,468)
Cash generated from operations
820,721
327,880
2024-12-312024-01-01falseCCH SoftwareCCH Accounts Production 2024.210R DavisJ O HuntM HuntP HuntR McGranaghanK ReidfalsefalseNI0127432024-01-012024-12-31NI012743bus:Director12024-01-012024-12-31NI012743bus:Director22024-01-012024-12-31NI012743bus:Director32024-01-012024-12-31NI012743bus:Director42024-01-012024-12-31NI012743bus:Director52024-01-012024-12-31NI012743bus:CompanySecretary12024-01-012024-12-31NI012743bus:RegisteredOffice2024-01-012024-12-31NI012743bus:Agent12024-01-012024-12-31NI012743bus:Agent22024-01-012024-12-31NI0127432024-12-31NI0127432023-01-012023-12-31NI012743core:RetainedEarningsAccumulatedLosses2023-01-012023-12-31NI012743core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31NI012743core:RevaluationReserve2024-01-012024-12-31NI012743core:Goodwill2024-12-31NI012743core:Goodwill2023-12-31NI0127432023-12-31NI012743core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-31NI012743core:PlantMachinery2024-12-31NI012743core:ComputerEquipment2024-12-31NI012743core:MotorVehicles2024-12-31NI012743core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-31NI012743core:PlantMachinery2023-12-31NI012743core:ComputerEquipment2023-12-31NI012743core:MotorVehicles2023-12-31NI012743core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-31NI012743core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-31NI012743core:CurrentFinancialInstruments2024-12-31NI012743core:CurrentFinancialInstruments2023-12-31NI012743core:ShareCapital2024-12-31NI012743core:ShareCapital2023-12-31NI012743core:RevaluationReserve2024-12-31NI012743core:RevaluationReserve2023-12-31NI012743core:RetainedEarningsAccumulatedLosses2024-12-31NI012743core:RetainedEarningsAccumulatedLosses2023-12-31NI012743core:ShareCapital2022-12-31NI012743core:RevaluationReserve2022-12-31NI012743core:RetainedEarningsAccumulatedLosses2022-12-31NI0127432023-12-31NI0127432022-12-31NI012743core:Goodwill2024-01-012024-12-31NI012743core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-31NI012743core:PlantMachinery2024-01-012024-12-31NI012743core:ComputerEquipment2024-01-012024-12-31NI012743core:MotorVehicles2024-01-012024-12-31NI01274312024-01-012024-12-31NI01274312023-01-012023-12-31NI012743core:UKTax2024-01-012024-12-31NI012743core:UKTax2023-01-012023-12-31NI01274322024-01-012024-12-31NI01274322023-01-012023-12-31NI01274332024-01-012024-12-31NI01274332023-01-012023-12-31NI01274342024-01-012024-12-31NI01274342023-01-012023-12-31NI01274352024-01-012024-12-31NI01274352023-01-012023-12-31NI012743core:Goodwill2023-12-31NI012743core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-31NI012743core:PlantMachinery2023-12-31NI012743core:ComputerEquipment2023-12-31NI012743core:MotorVehicles2023-12-31NI012743core:LandBuildingscore:LongLeaseholdAssets2024-12-31NI012743core:LandBuildingscore:LongLeaseholdAssets2023-12-31NI012743core:LandBuildingscore:ShortLeaseholdAssets2024-12-31NI012743core:LandBuildingscore:ShortLeaseholdAssets2023-12-31NI012743core:WithinOneYear2024-12-31NI012743core:WithinOneYear2023-12-31NI012743core:BetweenTwoFiveYears2024-12-31NI012743core:BetweenTwoFiveYears2023-12-31NI012743core:MoreThanFiveYears2024-12-31NI012743core:MoreThanFiveYears2023-12-31NI012743bus:PrivateLimitedCompanyLtd2024-01-012024-12-31NI012743bus:FRS1022024-01-012024-12-31NI012743bus:Audited2024-01-012024-12-31NI012743bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP