Caseware UK (AP4) 2024.0.164 2024.0.164 2024-12-312024-12-312024-12-3141false2024-01-0140truefalsefalse 00460389 2024-01-01 2024-12-31 00460389 2023-01-01 2023-12-31 00460389 2024-12-31 00460389 2023-12-31 00460389 2023-01-01 00460389 1 2024-01-01 2024-12-31 00460389 1 2023-01-01 2023-12-31 00460389 d:CompanySecretary1 2024-01-01 2024-12-31 00460389 d:Director1 2024-01-01 2024-12-31 00460389 d:Director3 2024-01-01 2024-12-31 00460389 d:Director4 2024-01-01 2024-12-31 00460389 d:Director5 2024-01-01 2024-12-31 00460389 d:Director5 2024-12-31 00460389 d:Director6 2024-01-01 2024-12-31 00460389 d:Director7 2024-01-01 2024-12-31 00460389 d:RegisteredOffice 2024-01-01 2024-12-31 00460389 e:Buildings e:ShortLeaseholdAssets 2024-01-01 2024-12-31 00460389 e:Buildings e:ShortLeaseholdAssets 2024-12-31 00460389 e:Buildings e:ShortLeaseholdAssets 2023-12-31 00460389 e:PlantMachinery 2024-01-01 2024-12-31 00460389 e:PlantMachinery 2024-12-31 00460389 e:PlantMachinery 2023-12-31 00460389 e:PlantMachinery e:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 00460389 e:MotorVehicles 2024-01-01 2024-12-31 00460389 e:MotorVehicles 2024-12-31 00460389 e:MotorVehicles 2023-12-31 00460389 e:MotorVehicles e:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 00460389 e:FurnitureFittings 2024-01-01 2024-12-31 00460389 e:FurnitureFittings 2024-12-31 00460389 e:FurnitureFittings 2023-12-31 00460389 e:FurnitureFittings e:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 00460389 e:OwnedOrFreeholdAssets 2024-01-01 2024-12-31 00460389 e:CurrentFinancialInstruments 2024-12-31 00460389 e:CurrentFinancialInstruments 2023-12-31 00460389 e:CurrentFinancialInstruments e:WithinOneYear 2024-12-31 00460389 e:CurrentFinancialInstruments e:WithinOneYear 2023-12-31 00460389 e:ShareCapital 2024-12-31 00460389 e:ShareCapital 2023-12-31 00460389 e:ShareCapital 2023-01-01 00460389 e:OtherMiscellaneousReserve 2024-01-01 2024-12-31 00460389 e:OtherMiscellaneousReserve 2024-12-31 00460389 e:OtherMiscellaneousReserve 1 2024-01-01 2024-12-31 00460389 e:OtherMiscellaneousReserve 2023-12-31 00460389 e:OtherMiscellaneousReserve 2023-01-01 00460389 e:OtherMiscellaneousReserve 1 2023-01-01 2023-12-31 00460389 e:RetainedEarningsAccumulatedLosses 2024-01-01 2024-12-31 00460389 e:RetainedEarningsAccumulatedLosses 2024-12-31 00460389 e:RetainedEarningsAccumulatedLosses 1 2024-01-01 2024-12-31 00460389 e:RetainedEarningsAccumulatedLosses 2023-01-01 2023-12-31 00460389 e:RetainedEarningsAccumulatedLosses 2023-12-31 00460389 e:RetainedEarningsAccumulatedLosses 2023-01-01 00460389 e:RetainedEarningsAccumulatedLosses 1 2023-01-01 2023-12-31 00460389 e:AcceleratedTaxDepreciationDeferredTax 2024-12-31 00460389 e:AcceleratedTaxDepreciationDeferredTax 2023-12-31 00460389 e:FurtherSpecificTypeProvisionContingentLiability1ComponentTotalProvisionsContingentLiabilities 2024-12-31 00460389 e:FurtherSpecificTypeProvisionContingentLiability1ComponentTotalProvisionsContingentLiabilities 2023-12-31 00460389 d:OrdinaryShareClass1 2024-01-01 2024-12-31 00460389 d:OrdinaryShareClass1 2024-12-31 00460389 d:OrdinaryShareClass1 2023-12-31 00460389 d:FRS102 2024-01-01 2024-12-31 00460389 d:Audited 2024-01-01 2024-12-31 00460389 d:FullAccounts 2024-01-01 2024-12-31 00460389 d:PrivateLimitedCompanyLtd 2024-01-01 2024-12-31 00460389 e:Subsidiary1 2024-01-01 2024-12-31 00460389 e:Subsidiary1 1 2024-01-01 2024-12-31 00460389 e:Subsidiary2 2024-01-01 2024-12-31 00460389 e:Subsidiary2 1 2024-01-01 2024-12-31 00460389 e:WithinOneYear 2024-12-31 00460389 e:WithinOneYear 2023-12-31 00460389 e:BetweenOneFiveYears 2024-12-31 00460389 e:BetweenOneFiveYears 2023-12-31 00460389 e:MoreThanFiveYears 2024-12-31 00460389 e:MoreThanFiveYears 2023-12-31 00460389 d:Consolidated 2024-12-31 00460389 d:ConsolidatedGroupCompanyAccounts 2024-01-01 2024-12-31 00460389 2 2024-01-01 2024-12-31 00460389 6 2024-01-01 2024-12-31 00460389 e:ShareCapital 1 2024-01-01 2024-12-31 00460389 e:ShareCapital 1 2023-01-01 2023-12-31 00460389 f:PoundSterling 2024-01-01 2024-12-31 xbrli:shares iso4217:GBP xbrli:pure

Registered number: 00460389









F.D. COPELAND & SONS LIMITED









ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2024

 
F.D. COPELAND & SONS LIMITED
 
 
COMPANY INFORMATION


Directors
Mr D T Copeland 
Mr D L Sargent 
Mr S J Smith 
Mr S N Pack 
Mr S Day 




Secretary
Mr D L Sargent



Registered number
00460389



Registered office
Colanol House
5 Westfield Street

London

SE18 5TL




Auditor
Barnes Roffe Audit Limited
Chartered Accountants & Statutory Auditor

Charles Lake House

Claire Causeway

Crossways Business Park

Dartford

Kent

DA2 6QA





 
F.D. COPELAND & SONS LIMITED
 

CONTENTS



Page
Group strategic report
 
1
Directors' report
 
2 - 3
Independent auditors' report
 
4 - 8
Consolidated statement of comprehensive income
 
9
Consolidated balance sheet
 
10 - 11
Company balance sheet
 
12
Consolidated statement of changes in equity
 
13
Company statement of changes in equity
 
14
Consolidated statement of cash flows
 
15
Notes to the financial statements
 
16 - 34


 
F.D. COPELAND & SONS LIMITED
 
 
GROUP STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024

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

Business review
 
The Board is delighted with the progress achieved in 2024, navigating a year marked by significant swings in commodity pricing and global uncertainty. Rising to these challenges, the company has capitalised on opportunities, delivering a robust performance and laying a solid foundation for continued success into 2025. The Board are immensely proud of our colleagues' dedication and adaptability, which have ensured the continuity of exemplary service to our customers. 

Extra report section

The key performance indicators for the company are turnover and gross margin. Turnover for the year remained strong at £29.1m (2023: £27.5m), with price volatility decreasing in raw materials being reflected in both turnover and gross profit margin, which went from 12.2% to 13.9%.

Principal risks and uncertainties
 
The Board monitors and manages risks and uncertainties that the group faces and implements proportional controlling and mitigating measures. The risks that have been identified include:
• Supply Chain Oversight
• Globalisation of the customer base.
• Regulatory framework: ensuring that we remain compliant with applicable regulations
• Prices and cashflow - volatility due to socio political, geographical and climate factors.
• Global economic climate
• Human Capital Management


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



Mr D L Sargent
Director

Date: 24 September 2025

Page 1

 
F.D. COPELAND & SONS LIMITED
 
 
 
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024

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

Directors' responsibilities statement

The directors are responsible for preparing the Group strategic report, the Directors' report and the consolidated financial statements in accordance with applicable law and regulations.
 
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland'. Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and 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 for the group's financial statements and then apply them consistently;

make judgments 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 group will continue in business.

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

Principal activity

The principal activity of the company is that of blending, distillation and rectification of essential oils and allied products.

Results and dividends

The profit for the year, after taxation, amounted to £804,858 (2023 - £144,138).

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

Directors

The directors who served during the year were:

Mr D T Copeland 
Mr D L Sargent 
Mr S J Smith 
Mr M Torre (resigned 31 March 2024)
Mr S N Pack 
Mr S Day 

Page 2

 
F.D. COPELAND & SONS LIMITED
 
 
 
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024

Disclosure of information to auditors

Each of the persons who are directors at the time when this Directors' report is approved has confirmed that:
 
so far as the director is aware, there is no relevant audit information of which the company and the group's auditors are unaware, and

the director has taken all the steps that ought to have been taken as a director in order to be aware of any relevant audit information and to establish that the company and the group's auditors are aware of that information.

Auditors

After the year end Barnes Roffe LLP resigned as auditors due to the transfer of its audit business and its successor Barnes Roffe Audit Limited was appointed by the directors under s485 Compnies Act 2006.

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





Mr D L Sargent
Director

Date: 24 September 2025

Page 3

 
F.D. COPELAND & SONS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF F.D. COPELAND & SONS LIMITED
 

Opinion


We have audited the financial statements of F.D. Copeland & Sons Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024, which comprise the Consolidated statement of comprehensive income, the Consolidated balance sheet, the Company balance sheet, the Consolidated statement of cash flows, the Consolidated statement of changes in equity, the Company statement of changes in equity and the related notes, including a summary of significant accounting policiesThe financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).


In our opinion the financial statements:


give a true and fair view of the state of the group's and of the parent company's affairs as at 31 December 2024 and of the group's profit for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.


Basis for opinion


We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the 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 United Kingdom, including the Financial Reporting Council's Ethical Standard and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.


Conclusions relating to going concern


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


Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's or 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.


Page 4

 
F.D. COPELAND & SONS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF F.D. COPELAND & SONS LIMITED (CONTINUED)


Other information


The other information comprises the information included in the Annual Report other than the financial statements and our Auditors' report thereon. The directors are responsible for the other information contained within the Annual ReportOur opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.


We have nothing to report in this regard.


Opinion on other matters prescribed by the Companies Act 2006
 

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


the information given in the Group strategic report and the Directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the Group strategic report and the Directors' report have been prepared in accordance with applicable legal requirements.


Matters on which we are required to report by exception
 

In the light of the knowledge and understanding of the 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 Directors' report.


We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:


adequate accounting records have not been kept 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.


Page 5

 
F.D. COPELAND & SONS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF F.D. COPELAND & SONS LIMITED (CONTINUED)


Responsibilities of directors
 

As explained more fully in the Directors' responsibilities statement set out on page 2, 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 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 an Auditors' 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 Group 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:

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with law and regulations, was as follows: 
• The engagement partner ensured that the engagement team collectively had the appropriate competence,  capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;
• We identified the laws and regulations applicable to the company through discussion with directors and    other management, and from our commercial knowledge and experience of the relevant sector;
• The specific laws and regulations which we considered may have a direct material effect on the financial   statements or the operations of the company, are as follows;
  o Companies Act 2006;
  o FRS102;
  o Health and Safety legislation, including food safety;
  o Employment legislation;
  o Tax legislation;
  o ISO 9001;
  o MHRA (Medicines and Healthcare products Regulatory Agency; and
  o BSC (British Safety Council).
• We assessed the extent of compliance with the laws and regulations identified above through making    enquiries of management, reviewing board minutes, inspecting certificates of compliance and inspecting   legal correspondence; 
• Laws and regulations were communicated within the audit team at the planning meeting, and during the    audit as any further laws and regulation were identified. The audit team remained alert to instances of    non-compliance throughout the audit;
 
Page 6

 
F.D. COPELAND & SONS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF F.D. COPELAND & SONS LIMITED (CONTINUED)


We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur by: 
• Making enquires of management as to where they consider there was susceptibility to fraud and their    knowledge of actual suspected and alleged fraud; 
• Considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and    regulations;
• Reviewing the financial statements and testing the disclosures against supporting documentation;
• Performing analytical procedures to identify any unusual or unexpected trends or anomalies;
• Inspecting and testing journal entries to identify unusual or unexpected transactions;
• Assessing whether judgement and assumptions made in determining significant accounting estimates    were indicative of management bias; and
• Investigating the rationale behind significant transactions, or transactions that are unusual or outside the    company’s usual course of business.
The areas that we identified as being susceptible to misstatement through fraud were:
• Management bias in the estimates and judgements made;
• Management override of controls; 
• Revenue recognition; and 
• Posting of unusual journals or transactions.
Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation.  This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.


A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our Auditors' report.


Page 7

 
F.D. COPELAND & SONS LIMITED
 
 
 
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF F.D. COPELAND & SONS LIMITED (CONTINUED)


Use of our report
 

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an Auditors' report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members, as a body, for our audit work, for this report, or for the opinions we have formed.





Mario Cientanni (Senior statutory auditor)
for and on behalf of
Barnes Roffe Audit Limited
Chartered Accountants
Statutory Auditor
Charles Lake House
Claire Causeway
Crossways Business Park
Dartford
Kent
DA2 6QA

 
Date: 
26 September 2025
Page 8

 
F.D. COPELAND & SONS LIMITED
 
 
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024

2024
2023
Note
£
£

  

Turnover
 4 
29,529,229
27,532,527

Cost of sales
  
(25,415,536)
(24,172,202)

Gross profit
  
4,113,693
3,360,325

Administrative expenses
  
(2,948,799)
(2,924,428)

Operating profit
 5 
1,164,894
435,897

Interest receivable and similar income
  
5,372
-

Interest payable and similar expenses
 10 
(91,433)
(84,393)

Profit before taxation
  
1,078,833
351,504

Tax on profit
 11 
(273,975)
(207,366)

Profit for the financial year
  
804,858
144,138

Profit for the year attributable to:
  

Owners of the parent company
  
804,858
144,138

  
804,858
144,138

There were no recognised gains and losses for 2024 or 2023 other than those included in the consolidated statement of comprehensive income.

The notes on pages 16 to 34 form part of these financial statements.

Page 9

 
F.D. COPELAND & SONS LIMITED
REGISTERED NUMBER: 00460389

CONSOLIDATED BALANCE SHEET
AS AT 31 DECEMBER 2024

2024
2023
Note
£
£

Fixed assets
  

Tangible assets
 12 
326,997
328,863

Investments
 13 
100
100

  
327,097
328,963

Current assets
  

Stocks
 14 
7,216,855
7,092,343

Debtors: amounts falling due within one year
 15 
6,691,062
5,635,389

Cash at bank and in hand
 16 
786,634
1,345,645

  
14,694,551
14,073,377

Creditors: amounts falling due within one year
 17 
(5,980,434)
(5,831,262)

Net current assets
  
 
 
8,714,117
 
 
8,242,115

Total assets less current liabilities
  
9,041,214
8,571,078

Provisions for liabilities
  

Deferred taxation
 18 
(58,969)
(56,190)

Other provisions
 19 
(300,000)
(300,000)

  
 
 
(358,969)
 
 
(356,190)

Net assets
  
8,682,245
8,214,888


Capital and reserves
  

Called up share capital 
 20 
100,000
100,000

Other reserves
 21 
(1,477,206)
(1,139,705)

Profit and loss account
 21 
10,059,451
9,254,593

  
8,682,245
8,214,888


Page 10

 
F.D. COPELAND & SONS LIMITED
REGISTERED NUMBER: 00460389
    
CONSOLIDATED BALANCE SHEET (CONTINUED)
AS AT 31 DECEMBER 2024

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




Mr D L Sargent
Director

Date: 24 September 2025

The notes on pages 16 to 34 form part of these financial statements.

Page 11

 
F.D. COPELAND & SONS LIMITED
REGISTERED NUMBER: 00460389

COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024

2024
2023
Note
£
£

Fixed assets
  

Tangible assets
 12 
326,997
328,863

Investments
 13 
186
186

  
327,183
329,049

Current assets
  

Stocks
 14 
7,216,855
7,092,343

Debtors: amounts falling due within one year
 15 
5,124,886
4,701,981

Cash at bank and in hand
 16 
786,634
1,313,949

  
13,128,375
13,108,273

Creditors: amounts falling due within one year
 17 
(5,458,083)
(5,634,686)

Net current assets
  
 
 
7,670,292
 
 
7,473,587

Total assets less current liabilities
  
7,997,475
7,802,636

  

Provisions for liabilities
  

Deferred taxation
 18 
(58,969)
(56,190)

Other provisions
 19 
(300,000)
(300,000)

  
 
 
(358,969)
 
 
(356,190)

Net assets
  
7,638,506
7,446,446


Capital and reserves
  

Called up share capital 
 20 
100,000
100,000

Other reserves
 21 
(1,477,206)
(1,139,705)

Profit and loss account
  
9,015,712
8,486,151

  
7,638,506
7,446,446


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


Mr D L Sargent
Director

Date: 24 September 2025

The notes on pages 16 to 34 form part of these financial statements.

Page 12

 
F.D. COPELAND & SONS LIMITED
 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024


Called up share capital
Other reserves
Profit and loss account
Total equity

£
£
£
£

At 1 January 2024
100,000
(1,139,705)
9,254,593
8,214,888


Comprehensive income for the year

Profit for the year
-
-
804,858
804,858

Purchase of shares into trust
-
(337,501)
-
(337,501)


At 31 December 2024
100,000
(1,477,206)
10,059,451
8,682,245



CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2023


Called up share capital
Other reserves
Profit and loss account
Total equity

£
£
£
£

At 1 January 2023
100,000
(791,878)
9,110,455
8,418,577


Comprehensive income for the year

Profit for the year
-
-
144,138
144,138

Purchase of shares into trust
-
(347,827)
-
(347,827)


At 31 December 2023
100,000
(1,139,705)
9,254,593
8,214,888


The notes on pages 16 to 34 form part of these financial statements.

Page 13

 
F.D. COPELAND & SONS LIMITED
 

COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024


Called up share capital
Other reserves
Profit and loss account
Total equity

£
£
£
£

At 1 January 2024
100,000
(1,139,705)
8,486,151
7,446,446



Profit for the year
-
-
529,561
529,561

Purchase of shares into trust
-
(337,501)
-
(337,501)


At 31 December 2024
100,000
(1,477,206)
9,015,712
7,638,506



COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2023


Called up share capital
Other reserves
Profit and loss account
Total equity

£
£
£
£

At 1 January 2023
100,000
(791,878)
8,483,785
7,791,907



Profit for the year
-
-
2,366
2,366

Purchase of shares into trust
-
(347,827)
-
(347,827)


At 31 December 2023
100,000
(1,139,705)
8,486,151
7,446,446


The notes on pages 16 to 34 form part of these financial statements.

Page 14

 
F.D. COPELAND & SONS LIMITED
 

CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024

2024
2023
£
£

Cash flows from operating activities

Profit for the financial year
804,858
144,138

Adjustments for:

Depreciation of tangible assets
59,922
47,576

Interest paid
91,433
84,393

Interest received
(5,372)
-

Taxation charge
273,975
207,366

(Increase)/decrease in stocks
(124,512)
1,158,074

(Increase)/decrease in debtors
(1,055,673)
1,787,918

Increase/(decrease) in creditors
688,606
(1,149,601)

Corporation tax (paid)
(346,147)
(291,587)

Net cash generated from operating activities

387,090
1,988,277


Cash flows from investing activities

Purchase of tangible fixed assets
(58,056)
(117,682)

Interest received
5,372
-

Net cash from investing activities

(52,684)
(117,682)

Cash flows from financing activities

Purchase of ordinary shares
(337,501)
(347,827)

Interest paid
(91,433)
(84,393)

Net cash used in financing activities
(428,934)
(432,220)

Net (decrease)/increase in cash and cash equivalents
(94,528)
1,438,375

Cash and cash equivalents at beginning of year
25,641
(1,412,734)

Cash and cash equivalents at the end of year
(68,887)
25,641


Cash and cash equivalents at the end of year comprise:

Cash at bank and in hand
786,634
1,345,645

Bank overdrafts
(855,521)
(1,320,004)

(68,887)
25,641


The notes on pages 16 to 34 form part of these financial statements.

Page 15

 
F.D. COPELAND & SONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

1.


General information

F.D. Copeland & Sons Limited is a private company limited by shares and incorporated in England and Wales. The registered office is Colanol House, 5 Westfield Street, London, SE18 5TL.

2.Accounting policies

  
2.1

Basis of preparation of financial statements

The financial statements have been prepared under the historical cost convention unless otherwise specified within these accounting policies and in accordance with Financial Reporting Standard 102, the Financial Reporting Standard applicable in the UK and the Republic of Ireland and the Companies Act 2006.
The preparation of financial statements in compliance with FRS 102 requires the use of certain critical accounting estimates. It also requires group management to exercise judgment in applying the group's accounting policies (see note 3).
The company has taken advantage of the exemption allowed under section 408 of the Companies Act 2006 and has not presented its own statement of comprehensive income in these financial statements.
The following principal accounting policies have been applied:

 
2.2

Basis of consolidation

The consolidated financial statements present the results of the company and its own subsidiaries ("the group") as if they form a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.
The consolidated financial statements incorporate the results of business combinations using the purchase method. In the Balance sheet, the acquiree's identifiable assets, liabilities and contingent liabilities are initially recognised at their fair values at the acquisition date. The results of acquired operations are included in the Consolidated statement of comprehensive income from the date on which control is obtained. They are deconsolidated from the date control ceases.

 
2.3

Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the forseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

Page 16

 
F.D. COPELAND & SONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.4

Foreign currency translation

Functional and presentation currency

The company's functional and presentational currency is GBP.

Transactions and balances

Foreign currency transactions are translated into the functional currency using the spot exchange rates at the dates of the transactions.

At each period end foreign currency monetary items are translated using the closing rate. Non-monetary items measured at historical cost are translated using the exchange rate at the date of the transaction and non-monetary items measured at fair value are measured using the exchange rate when fair value was determined.

Foreign exchange gains and losses resulting from the settlement of transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss except when deferred in other comprehensive income as qualifying cash flow hedges.

Foreign exchange gains and losses that relate to borrowings and cash and cash equivalents are presented in the Consolidated statement of comprehensive income within 'finance income or costs'. All other foreign exchange gains and losses are presented in profit or loss within 'other operating income'.

On consolidation, the results of overseas operations are translated into Sterling at rates approximating to those ruling when the transactions took place. All assets and liabilities of overseas operations are translated at the rate ruling at the reporting date. Exchange differences arising on translating the opening net assets at opening rate and the results of overseas operations at actual rate are recognised in other comprehensive income.

Page 17

 
F.D. COPELAND & SONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.5

Revenue

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the group and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes. The following criteria must also be met before revenue is recognised:

Sale of goods

Revenue from the sale of goods is recognised when all of the following conditions are satisfied:
the group has transferred the significant risks and rewards of ownership to the buyer;
the group retains neither continuing managerial involvement to the degree usually associated with ownership nor effective control over the goods sold;
the amount of revenue can be measured reliably;
it is probable that the group will receive the consideration due under the transaction; and
the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Rendering of services

Revenue from a contract to provide services is recognised in the period in which the services are provided in accordance with the stage of completion of the contract when all of the following conditions are satisfied:
the amount of revenue can be measured reliably;
it is probable that the group will receive the consideration due under the contract;
the stage of completion of the contract at the end of the reporting period can be measured reliably; and
the costs incurred and the costs to complete the contract can be measured reliably.

 
2.6

Operating leases: the group as lessee

Rentals paid under operating leases are charged to profit or loss on a straight-line basis over the lease term.

Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight-line basis over the lease term, unless another systematic basis is representative of the time pattern of the lessee's benefit from the use of the leased asset.

 
2.7

Interest income

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

Page 18

 
F.D. COPELAND & SONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.8

Pensions

Defined contribution pension plan

The group operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the group pays fixed contributions into a separate entity. Once the contributions have been paid the group has no further payment obligations.

The contributions are recognised as an expense in profit or loss when they fall due. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the group in independently administered funds.

  
2.9

Employee benefits

The company operates an employee trust and has the defacto control of the shares held by the trust and bears their benefits and risks. The company records certain assets and liabilities of the trust as its own. Finance costs and administrative expenses are charged as they accrue.
In accordance with Section 9 of FRS 102, the company's interest in its own shares arising through the Employee Benefit Trust is shown as a deduction in arriving at shareholders' funds.

 
2.10

Current and deferred taxation

The tax expense for the year comprises current and deferred tax. Tax is recognised in profit or loss except that a charge attributable to an item of income and expense recognised as other comprehensive income or to an item recognised directly in equity is also recognised in other comprehensive income or directly in equity respectively.

The current income tax charge is calculated on the basis of tax rates and laws that have been enacted or substantively enacted by the balance sheet date in the countries where the company and the group operate and generate income.

Deferred tax balances are recognised in respect of all timing differences that have originated but not reversed by the balance sheet date, except that:
The recognition of deferred tax assets is limited to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits;
Any deferred tax balances are reversed if and when all conditions for retaining associated tax allowances have been met; and
Where they relate to timing differences in respect of interests in subsidiaries, associates, branches and joint ventures and the group can control the reversal of the timing differences and such reversal is not considered probable in the foreseeable future.

Deferred tax balances are not recognised in respect of permanent differences except in respect of business combinations, when deferred tax is recognised on the differences between the fair values of assets acquired and the future tax deductions available for them and the differences between the fair values of liabilities acquired and the amount that will be assessed for tax. Deferred tax is determined using tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


Page 19

 
F.D. COPELAND & SONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.11

Tangible fixed assets

Tangible fixed assets under the cost model are stated at historical cost less accumulated depreciation and any accumulated impairment losses. Historical cost includes expenditure that is directly attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management.

Depreciation is charged so as to allocate the cost of assets less their residual value over their estimated useful lives, on the following bases.


Short-term leasehold property
-
over the period of lease
Plant and machinery
-
5% to 33% straight line
Motor vehicles
-
20% to 33% straight line
Fixtures and fittings
-
5% to 20% straight line

The assets' residual values, useful lives and depreciation methods are reviewed, and adjusted prospectively if appropriate, or if there is an indication of a significant change since the last reporting date.

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and are recognised in profit or loss.

 
2.12

Valuation of investments

Investments in subsidiaries are measured at cost less accumulated impairment.

Investments in unlisted shares, whose market value can be reliably determined, are remeasured to market value at each balance sheet date. Gains and losses on remeasurement are recognised in the Consolidated statement of comprehensive income for the period. Where market value cannot be reliably determined, such investments are stated at historic cost less impairment.

 
2.13

Stocks

Stocks are stated at the lower of cost and net realisable value, being the estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a weighted average basis. Work in progress and finished goods include labour and attributable overheads.

At each balance sheet date, stocks are assessed for impairment. If stock is impaired, the carrying amount is reduced to its selling price less costs to complete and sell. The impairment loss is recognised immediately in profit or loss.

 
2.14

Debtors

Short-term debtors are measured at transaction price, less any impairment. Loans receivable are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method, less any impairment.

Page 20

 
F.D. COPELAND & SONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

 
2.15

Cash and cash equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

In the Consolidated statement of cash flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the group's cash management.

 
2.16

Creditors

Short-term creditors are measured at the transaction price. Other financial liabilities, including bank loans, are measured initially at fair value, net of transaction costs, and are measured subsequently at amortised cost using the effective interest method.

  
2.17

Provisions for liabilities

Provisions are made where an event has taken place that gives the group a legal or constructive obligation that probably requires settlement by a transfer of economic benefit, and a reliable estimate can be made of the amount of the obligation.
Provisions are charged as an expense to profit or loss in the year that the group becomes aware of the obligation, and are measured at the best estimate at the balance sheet date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the Balance sheet.

 
2.18

Financial instruments

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

Financial instruments are recognised in the group's Balance sheet when the group becomes party to the contractual provisions of the instrument.

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include trade and other debtors, cash and bank balances, are initially measured at their transaction price (adjusted for transaction costs except in the initial measurement of financial assets that are subsequently measured at fair value through profit and loss) and are subsequently carried at their amortised cost using the effective interest method, less any provision for impairment, unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest.

Discounting is omitted where the effect of discounting is immaterial. The group's cash and cash equivalents, trade and most other debtors due with the operating cycle fall into this category of financial instruments.

Page 21

 
F.D. COPELAND & SONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)


2.18
Financial instruments (continued)

Other financial assets

Other financial assets, which includes investments in equity instruments which are not classified as subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the recognised transaction price. Such assets are subsequently measured at fair value with the changes in fair value being recognised in the profit or loss. Where other financial assets are not publicly traded, hence their fair value cannot be measured reliably, they are measured at cost less impairment.

Impairment of financial assets

At the end of each reporting period financial assets measured at amortised cost are assessed for objective evidence of impairment. If an asset is impaired the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss. 

Financial assets are impaired when events, subsequent to their initial recognition, indicate the estimated future cash flows derived from the financial asset(s) have been adversely impacted. The impairment loss will be the difference between the current carrying amount and the present value of the future cash flows at the asset(s) original effective interest rate.

If there is a favourable change in relation to the events surrounding the impairment loss then the impairment can be reviewed for possible reversal. The reversal will not cause the current carrying amount to exceed the original carrying amount had the impairment not been recognised. The impairment reversal is recognised in the profit or loss.

Basic financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after the deduction of all its liabilities.

Basic financial liabilities, which include trade and other creditors, bank loans, other loans and loans due to fellow group companies are initially measured at their transaction price (adjusting for transaction costs except in the initial measurement of financial liabilities that are subsequently measured at fair value through profit and loss). When this constitutes a financing transaction, whereby the debt instrument is measured at the present value of the future payments discounted at a market rate of interest, discounting is omitted where the effect of discounting is immaterial.

Debt instruments are subsequently carried at their amortised cost using the effective interest rate method.

Trade creditors are obligations to pay for goods and services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the payment is due within one year. If not, they represent non-current liabilities. Trade creditors are initially recognised at their transaction price and subsequently are measured at amortised cost using the effective interest method. Discounting is omitted where the effect of discounting is immaterial.

Page 22

 
F.D. COPELAND & SONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

2.Accounting policies (continued)

  
2.19

Invoice discounting

The company discounts its trade debts. The accounting policy is to include trade debtors discounted with recourse under trade debtors due within one year and to record the returnable element of the proceeds under creditors due within one year. Discount fees are charged to profit and loss when payable. Bad debts are borne by the company and charged to profit and loss where reasonably foreseeable.


3.


Judgments in applying accounting policies and key sources of estimation uncertainty

a) Critical judgements in applying the company's accounting policies:
There were no significant judgments exercised by management in the preparation of the financial
statements.
b) Key accounting estimates and assumptions:
The company made key estimates and assumptions regarding the following: 
 1.  An estimate for the future buy back of company shares held by F.D. Copeland & Sons
              Trustees Limited totalling £300,000 (2023: £300,000)
 2.  Provisions for costs relating to purchase invoices not yet received totalling £1,123,838
              (2023: £1,323,819)
    3.  Provisions to write off old stocks pre dating 31 December 2019, totalling £74,184
              (2023: £81,915)
    4.  Provision for additional costs totalling £307,602 (2023: £nil) incurred in utilising stock sold in
                    the latter part of the year using stock already held for contracts in place over the year end.


4.


Turnover

An analysis of turnover by class of business is as follows:


2024
2023
£
£

UK
12,517,520
10,546,143

Europe
10,597,002
10,094,150

America
2,217,142
2,752,072

South America
860,785
853,247

Australasia
70,910
63,178

Africa
167,678
196,150

Asia
3,098,192
3,027,587

29,529,229
27,532,527


Page 23

 
F.D. COPELAND & SONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

5.


Operating profit

The operating profit is stated after charging:

2024
2023
£
£

Exchange differences
325,566
(132,691)

Other operating lease rentals
137,843
113,878

Depreciation
59,922
44,459


6.


Auditors' remuneration

During the year, the group obtained the following services from the company's auditors:


2024
2023
£
£

Fees payable to the company's auditors for the audit of the consolidated and parent company's financial statements
25,125
23,975

Fees payable to the company's auditors in respect of:

Fees payable for all other services
11,475
20,141

Page 24

 
F.D. COPELAND & SONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

7.


Employees

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


Group
Group
Company
Company
2024
2023
2024
2023
£
£
£
£


Wages and salaries
2,458,964
2,487,155
2,458,964
2,487,155

Social security costs
326,502
288,865
326,502
288,865

Cost of defined contribution scheme
192,111
208,756
192,111
208,756

2,977,577
2,984,776
2,977,577
2,984,776


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



Group
Group
Company
Company
        2024
        2023
        2024
        2023
            No.
            No.
            No.
            No.









Office
6
7
6
6



Technical
8
9
8
8



Management and sales
8
8
8
7



Warehouse and distribution
19
19
19
19

41
43
41
40


8.


Directors' remuneration

2024
2023
£
£

Directors' emoluments
662,182
744,891

Group contributions to defined contribution pension schemes
50,400
62,538

712,582
807,429


During the year retirement benefits were accruing to 2 directors (2023 - 2) in respect of defined contribution pension schemes.

The highest paid director received remuneration of £171,991 (2023 - £160,871).

The value of the group's contributions paid to a defined contribution pension scheme in respect of the highest paid director amounted to £NIL (2023 - £24,588).

Page 25

 
F.D. COPELAND & SONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

9.


Interest receivable

2024
2023
£
£


Other interest receivable
5,372
-

5,372
-


10.


Interest payable and similar expenses

2024
2023
£
£


Interest on invoice financing arrangements
91,433
84,393

91,433
84,393


11.


Taxation


2024
2023
£
£

Corporation tax


Current tax on profits for the year
209,692
18,399


209,692
18,399

Foreign tax


Foreign tax on income for the year
61,504
85,354

Foreign tax in respect of prior periods
-
82,927

61,504
168,281

Total current tax
271,196
186,680

Deferred tax


Origination and reversal of timing differences
2,779
20,686

Total deferred tax
2,779
20,686


273,975
207,366
Page 26

 
F.D. COPELAND & SONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
 
11.Taxation (continued)


Factors affecting tax charge for the year

The tax assessed for the year is higher than (2023 - higher than) the standard rate of corporation tax in the UK of 25% (2023 - 19/25%). The differences are explained below:

2024
2023
£
£


Profit on ordinary activities before tax
1,078,833
351,504


Profit on ordinary activities multiplied by standard rate of corporation tax in the UK of 25% (2023 - 19/25%)
269,708
82,676

Effects of:


Expenses not deductible for tax purposes, other than goodwill amortisation and impairment
26,183
28,589

Capital allowances for year in excess of depreciation
(1,999)
(19,435)

Deferred tax movement
2,779
20,686

Foreign profits subject to a different rate of corporation tax
-
5,048

Adjustments to tax arising on consolidation
(22,696)
7,377

Adjustments to foreign tax charge in respect of prior periods
-
82,926

Marginal relief
-
(501)

Total tax charge for the year
273,975
207,366


Factors that may affect future tax charges

There are no other factors that may affect future tax charges.

Page 27

 
F.D. COPELAND & SONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

12.


Tangible fixed assets

Group






Short-term leasehold property
Plant and machinery
Motor vehicles
Fixtures and fittings
Total

£
£
£
£
£



Cost or valuation


At 1 January 2024
188,340
1,878,584
38,903
1,102,783
3,208,610


Additions
-
37,092
-
20,964
58,056



At 31 December 2024

188,340
1,915,676
38,903
1,123,747
3,266,666



Depreciation


At 1 January 2024
168,902
1,621,676
38,903
1,050,266
2,879,747


Charge for the year on owned assets
3,117
41,100
-
15,705
59,922



At 31 December 2024

172,019
1,662,776
38,903
1,065,971
2,939,669



Net book value



At 31 December 2024
16,321
252,900
-
57,776
326,997



At 31 December 2023
19,438
256,908
-
52,517
328,863

Page 28

 
F.D. COPELAND & SONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

           12.Tangible fixed assets (continued)


Company






Short-term leasehold property
Plant and machinery
Motor vehicles
Fixtures and fittings
Total

£
£
£
£
£

Cost or valuation


At 1 January 2024
188,340
1,878,584
38,903
1,102,783
3,208,610


Additions
-
37,092
-
20,964
58,056



At 31 December 2024

188,340
1,915,676
38,903
1,123,747
3,266,666



Depreciation


At 1 January 2024
168,902
1,621,676
38,903
1,050,266
2,879,747


Charge for the year on owned assets
3,117
41,100
-
15,705
59,922



At 31 December 2024

172,019
1,662,776
38,903
1,065,971
2,939,669



Net book value



At 31 December 2024
16,321
252,900
-
57,776
326,997



At 31 December 2023
19,438
256,908
-
52,517
328,863






Page 29

 
F.D. COPELAND & SONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

13.


Fixed asset investments

Group





Investments in subsidiary companies

£



Cost or valuation


At 1 January 2024
100



At 31 December 2024
100




Company





Investments in subsidiary companies

£



Cost or valuation


At 1 January 2024
186



At 31 December 2024
186





Subsidiary undertakings


The following were subsidiary undertakings of the company:

Name

Registered office

Principal activity

Class of shares

Holding

F. D. Copeland & Sons Trustees Limited
a)
Share Trustees
Ordinary
100%
F. D. Copeland & Sons (Europe) Limited
b)
Essential Oils
Ordinary
100%

a) Colanol House, 5 Westfield Street, London, SE18 5TL
b) 28 Upper Mount Street, Dublin, Republic of  Ireland
The financial statements of F.D. Copeland & Sons Trustees Limited are not consolidated into the group accounts as, in the opinion of the directors, the figures weould be of no value to members.

Page 30

 
F.D. COPELAND & SONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

14.


Stocks

Group
Group
Company
Company
2024
2023
2024
2023
£
£
£
£

Raw materials and consumables
6,901,479
6,440,136
6,901,479
6,440,136

Work in progress
269,650
392,418
269,650
392,418

Finished goods and goods for resale
45,726
259,789
45,726
259,789

7,216,855
7,092,343
7,216,855
7,092,343


The difference between purchase price or production cost of stocks and their replacement cost is not material.


15.


Debtors

Group
Group
Company
Company
2024
2023
2024
2023
£
£
£
£


Trade debtors
6,433,382
5,373,109
4,867,206
4,439,701

Other debtors
81,267
65,872
81,267
65,872

Prepayments and accrued income
176,413
196,408
176,413
196,408

6,691,062
5,635,389
5,124,886
4,701,981



16.


Cash and cash equivalents

Group
Group
Company
Company
2024
2023
2024
2023
£
£
£
£

Cash at bank and in hand
786,634
1,345,645
786,634
1,313,949

Less: bank overdrafts
(855,521)
(1,320,004)
(538,388)
(1,320,004)

(68,887)
25,641
248,246
(6,055)


Page 31

 
F.D. COPELAND & SONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

17.


Creditors: Amounts falling due within one year

Group
Group
Company
Company
2024
2023
2024
2023
£
£
£
£

Bank overdrafts
855,521
1,320,004
538,388
1,320,004

Trade creditors
3,164,156
2,715,542
3,164,156
2,715,542

Amounts owed to group undertakings
-
-
2,346
2,740

Corporation tax
68,543
168,281
48,925
-

Other taxation and social security
264,477
197,534
76,874
166,413

Other creditors
310,996
31,671
311,082
31,757

Accruals and deferred income
1,316,741
1,398,230
1,316,312
1,398,230

5,980,434
5,831,262
5,458,083
5,634,686


The invoice discounting facility is secured by a debenture which has been issued giving full title guarantee with payment by way of legal mortgage and a fixed and floating charge over the company's assets.


18.


Deferred taxation


Group



2024
2023


£

£






At beginning of year
(56,190)
(35,504)


Charged to profit or loss
(2,779)
(20,686)



At end of year
(58,969)
(56,190)

Page 32

 
F.D. COPELAND & SONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
 
18.Deferred taxation (continued)

Company


2024
2023


£

£






At beginning of year
(56,190)
(35,504)


Charged to profit or loss
(2,779)
(20,686)



At end of year
(58,969)
(56,190)

Group
Group
Company
Company
2024
2023
2024
2023
£
£
£
£

Accelerated capital allowances
(58,969)
(56,190)
(58,969)
(56,190)

(58,969)
(56,190)
(58,969)
(56,190)


19.


Provisions


Group



Other provision

£





At 1 January 2024
300,000



At 31 December 2024
300,000

Other provisions relate to amounts agreed to repurchase company shares.

Company


Other provision
Total

£
£





At 1 January 2024
300,000
300,000



At 31 December 2024
300,000
300,000

Page 33

 
F.D. COPELAND & SONS LIMITED
 
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024

20.


Share capital

2024
2023
£
£
Allotted, called up and fully paid



100,000 (2023 - 100,000) Ordinary shares shares of £1.00 each
100,000
100,000



21.


Reserves

Other reserves

Other reserves include an investment in the company's own shares arising through the Employee Benefit Trust, which up until 2006 was shown as an investment in the company balance sheet. In 2007, this amount was transferred to reserves, to comply with UITF abstract 32 and FRS20 and shown as a deduction in shareholders funds. Own shares are held by the Employee Benefit Trust and are for the benefit of qualifying employees only, under the absolute discretion of the trustees.


22.


Commitments under operating leases

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


Group
Group
Company
Company
2024
2023
2024
2023
£
£
£
£

Not later than 1 year
312,821
313,802
312,821
313,802

Later than 1 year and not later than 5 years
1,046,695
1,206,040
1,046,695
1,206,040

Later than 5 years
-
154,336
-
154,336

1,359,516
1,674,178
1,359,516
1,674,178


23.


Controlling party

The ultimate controlling party is F. D. Copeland & Sons Trustees Limited, by virtue of their majority shareholding. 

 
Page 34