Company registration number 00603152 (England and Wales)
WICKSTEED LEISURE LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
WICKSTEED LEISURE LIMITED
COMPANY INFORMATION
Directors
The Hon C E J Howard
The Hon T H G Howard
K J Perkins
P H Mckie
Company number
00603152
Registered office
Digby Street
Kettering
United Kingdom
NN16 8YJ
Auditor
Azets Audit Services
Thorpe House
93 Headlands
Kettering
Northamptonshire
United Kingdom
NN15 6BL
WICKSTEED LEISURE LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Statement of comprehensive income
8
Balance sheet
9
Statement of changes in equity
10
Notes to the financial statements
11 - 24
WICKSTEED LEISURE LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

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

Principal activities

The principal activity of the company is the design, manufacture and installation of children's playground equipment and safety surfacing.

Review of the business

Working with companies and other organisations within both the public and private sectors, the company designs, supplies and installs playground equipment throughout the UK, the Republic of Ireland, as well as a growing number of overseas markets.

 

The market for public playgrounds in which the company predominantly operates remains highly competitive. Despite this, the directors are confident in the strength of the Wicksteed brand and the company's strong market position. The company receives significant numbers of opportunities through a network of customers developed over decades of trading and remains confident in the combination of its product portfolio and highly skilled workforce to convert these opportunities into profitable sales.

Principal risks and uncertainties

The company’s operations expose it primarily to the financial risks of changes in foreign currency exchange rates. The company’s principal financial instruments comprise bank balances, trade debtors and trade creditors. The main purpose of these instruments is to finance the business’s operations.

Cash balances are managed to achieve a competitive rate of interest, with surplus funds placed on money market deposit where appropriate.

Credit risk and cash flow risk relating to trade debtors are managed through established policies on customer creditworthiness and ongoing monitoring of outstanding balances. The amounts presented in the balance sheet are net of allowances for doubtful debts.

Liquidity risk from trade creditors is managed by ensuring that sufficient funds are available to meet obligations as they fall due.

Development and performance

The results for the company show a profit before tax of £126,324 (2023: £450,637) for the year and sales of £14,589,587 (2023: £16,556,531).

Key performance indicators

The company's key financial performance indicators during the year were as follows:

 

 

Unit

2024

2023

 

Turnover

£

14,589,587

16,556,531

Turnover Growth

%

-12.4%

-2.2%

Gross Profit

£

2,250,724

2,518,660

Gross Profit Margin

%

14.9%

15.2%

Net Working Capital

£

7,641,672

8,068,564

Net Asset Growth

£

-426,892

312,519

Net Asset Growth Percentage

%

-3.3%

2.8%

Acid test Ratio

:1

2:1

2:1

 

WICKSTEED LEISURE LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Future developments

The UK playground and outdoor leisure equipment market continues to evolve, influenced by competitive pressures, economic conditions, and customer expectations for sustainable, safe, and innovative solutions. Despite these challenges, the company has maintained a strong and resilient market position.

During the year the company continued to invest significantly in research and development, enhancing its product range with innovative designs that reflect modern play values and safety standards. Sustainability remains a central focus, with ongoing initiatives to develop environmentally responsible products and manufacturing processes.

In parallel, the company continues to prioritise customer service excellence. Training and development programmes have been expanded to ensure staff are empowered to deliver an outstanding customer experience.

The directors remain confident that through a balance of product innovation, investment in people, and a focus on sustainability, the company is well positioned to maintain and strengthen its leadership in the sector.

On behalf of the board

The Hon C E J Howard
Director
29 September 2025
WICKSTEED LEISURE LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -

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

Results and dividends

The results for the year are set out on page 8.

Ordinary dividends were paid amounting to £500,000. The directors do not recommend payment of a final dividend.

Directors

The directors who held office during the year and up to the date of signature of the financial statements were as follows:

The Hon C E J Howard
The Hon T H G Howard
K J Perkins
J A Gowans
(Resigned 30 May 2025)
P H Mckie
Auditor

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

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
The Hon C E J Howard
Director
29 September 2025
WICKSTEED LEISURE LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -

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.

WICKSTEED LEISURE LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF WICKSTEED LEISURE LIMITED
- 5 -
Opinion

We have audited the financial statements of Wicksteed Leisure Limited (the 'company') for the year ended 31 December 2024 which comprise the statement of comprehensive income, the balance sheet, the statement of changes in equity and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

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 a period of at least twelve months from when the financial statements are authorised for issue.

 

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

Other information

The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. 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. 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.

Opinions on other matters prescribed by the Companies Act 2006

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

WICKSTEED LEISURE LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF WICKSTEED LEISURE LIMITED
- 6 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

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

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.

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

WICKSTEED LEISURE LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF WICKSTEED LEISURE LIMITED
- 7 -

Extent to which the audit was considered capable of detecting irregularities, including fraud

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.

 

We obtain and update our understanding of the entity, its activities, its control environment, and likely future developments, including in relation to the legal and regulatory framework applicable and how the entity is complying with that framework.  Based on this understanding, we identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion.  This includes consideration of the risk of acts by the entity that were contrary to applicable laws and regulations, including fraud.

 

In response to the risk of irregularities and non-compliance with laws and regulations, including fraud, we designed procedures which included:

 

 

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 of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.

Use of our report

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

Richard Monkhouse
Senior Statutory Auditor
For and on behalf of Azets Audit Services
29 September 2025
Chartered Accountants
Statutory Auditor
Thorpe House
93 Headlands
Kettering
Northamptonshire
United Kingdom
NN15 6BL
WICKSTEED LEISURE LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
14,589,587
16,556,531
Cost of sales
(12,338,863)
(14,037,871)
Gross profit
2,250,724
2,518,660
Distribution costs
(378,183)
(326,007)
Administrative expenses
(1,720,662)
(1,753,849)
Operating profit
4
151,879
438,804
Interest receivable and similar income
7
48,189
11,833
Profit before taxation
200,068
450,637
Tax on profit
8
(73,744)
(138,118)
Profit for the financial year
126,324
312,519

The profit and loss account has been prepared on the basis that all operations are continuing operations.

WICKSTEED LEISURE LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
10
1,405,932
1,462,364
Investments
11
2,272,542
2,272,542
3,678,474
3,734,906
Current assets
Stocks
13
2,591,440
2,790,848
Debtors
14
9,149,655
8,748,252
Cash at bank and in hand
962,639
1,526,222
12,703,734
13,065,322
Creditors: amounts falling due within one year
15
(5,062,062)
(4,996,758)
Net current assets
7,641,672
8,068,564
Total assets less current liabilities
11,320,146
11,803,470
Provisions for liabilities
Provisions
16
47,551
147,551
Deferred tax liability
17
138,583
148,231
(186,134)
(295,782)
Net assets
11,134,012
11,507,688
Capital and reserves
Called up share capital
19
400,000
400,000
Profit and loss reserves
10,734,012
11,107,688
Total equity
11,134,012
11,507,688
The financial statements were approved by the board of directors and authorised for issue on 29 September 2025 and are signed on its behalf by:
The Hon C E J Howard
Director
Company Registration No. 00603152
WICKSTEED LEISURE LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
Share capital
Profit and loss reserves
Total
Notes
£
£
£
Balance at 2 January 2023
400,000
10,795,169
11,195,169
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
312,519
312,519
Balance at 31 December 2023
400,000
11,107,688
11,507,688
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
126,324
126,324
Dividends
9
-
(500,000)
(500,000)
Balance at 31 December 2024
400,000
10,734,012
11,134,012
WICKSTEED LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
1
Accounting policies
Company information

Wicksteed Leisure Limited is a private company limited by shares incorporated in England and Wales. The registered office is Digby Street, Kettering, United Kingdom, NN16 8YJ.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:

 

 

The financial statements of the company are consolidated in the financial statements of Jardentome Limited. These consolidated financial statements are available from its registered office, Digby Street, Kettering, Northamptonshire, NN16 8YJ.

The company has taken advantage of the exemption under section 400 of the Companies Act 2006 not to prepare consolidated accounts. The financial statements present information about the company as an individual entity and not about its group.

1.2
Going concern

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

1.3
Turnover

Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.

 

When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.

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

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

Revenue from installation projects is recognised at agreed stages of completion of a given project

1.4
Research and development expenditure

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

1.5
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Freehold land and buildings
100 years straight line
Plant and equipment
3 - 10 years straight line
Fixtures and fittings tools and equipment
1 - 10 years 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
Fixed asset investments

Interests in subsidiaries, associates and jointly controlled entities are initially measured at cost and subsequently measured at cost less any accumulated impairment losses. The investments are assessed for impairment at each reporting date and any impairment losses or reversals of impairment losses are recognised immediately in profit or loss.

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

An associate is an entity, being neither a subsidiary nor a joint venture, in which the company holds a long-term interest and where the company has significant influence. The company considers that it has significant influence where it has the power to participate in the financial and operating decisions of the associate.

Entities in which the company has a long term interest and shares control under a contractual arrangement are classified as jointly controlled entities.

1.7
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

WICKSTEED LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.8
Stocks

Stocks are stated at the lower of cost and eastimated selling price less costs to complete and sell. Cost is determined using the first-in, first-out (FIFO) method.

 

The cost of finished goods and work in progress comprises direct materials and, where applicable direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairmnet loss is recognised immediately in profit and loss.

At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in profit or loss. Reversals of impairment losses are also recognised in profit or loss.

1.9
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.10
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

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

 

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

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method 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. Financial assets classified as receivable within one year are not amortised.

WICKSTEED LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. 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.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Derecognition of financial assets

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

Classification of financial liabilities

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

Basic financial liabilities

Basic financial liabilities, including creditors, bank loans, loans from fellow group companies and preference shares that are classified as debt, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

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

 

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

WICKSTEED LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

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

1.11
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.12
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

WICKSTEED LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
1.13
Provisions

Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.

 

The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

1.14
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.15
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

1.16
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

1.17
Foreign exchange

Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in profit or loss.

WICKSTEED LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Critical judgements

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements.

Stock

Stock is reviewed annually for impairment and a stock provision is provided for accordingly on a line by line basis. Product life cycles, changing fashions, general market conditions and expected net realisable value are taken into consideration when determining the level of provision required.

3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by geographical market
UK
14,573,099
16,359,224
Europe
16,488
18,706
International
-
178,601
14,589,587
16,556,531
2024
2023
£
£
Other revenue
Interest income
48,189
11,833
4
Operating profit
2024
2023
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange (gains)/losses
(43,018)
205
Research and development costs
132
1,028
Fees payable to the company's auditor for the audit of the company's financial statements
19,603
14,439
Depreciation of owned tangible fixed assets
192,105
158,088
Profit on disposal of tangible fixed assets
(7,692)
(6,963)
Operating lease charges
92,957
109,881
WICKSTEED LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
5
Employees

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

2024
2023
Number
Number
Production
41
52
Administration and support
60
58
Total
101
110

Their aggregate remuneration comprised:

2024
2023
£
£
Wages and salaries
3,621,650
3,588,903
Social security costs
351,996
299,181
Pension costs
141,744
111,943
4,115,390
4,000,027
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
93,190
30,017
Company pension contributions to defined contribution schemes
3,965
626
97,155
30,643
7
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
48,189
11,833
8
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
83,392
85,092
WICKSTEED LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
8
Taxation
2024
2023
£
£
(Continued)
- 19 -
Deferred tax
Origination and reversal of timing differences
(9,648)
53,026
Total tax charge
73,744
138,118

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
200,068
450,637
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 25.00%)
50,017
112,659
Tax effect of expenses that are not deductible in determining taxable profit
21,238
26,974
Effect of change in corporation tax rate
-
0
(5,305)
Permanent capital allowances in excess of depreciation
14,060
(47,495)
Profit/Loss on disposal of assets
(1,923)
(1,741)
Deferred tax
(9,648)
53,026
Taxation charge for the year
73,744
138,118
9
Dividends
2024
2023
£
£
Interim paid
500,000
-
0
WICKSTEED LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
10
Tangible fixed assets
Freehold land and buildings
Plant and equipment
Fixtures and fittings tools and equipment
Total
£
£
£
£
Cost
At 1 January 2024
931,630
1,291,124
1,093,400
3,316,154
Additions
-
0
53,333
85,340
138,673
Disposals
-
0
-
0
(24,736)
(24,736)
At 31 December 2024
931,630
1,344,457
1,154,004
3,430,091
Depreciation and impairment
At 1 January 2024
195,297
940,717
717,776
1,853,790
Depreciation charged in the year
9,324
76,445
106,336
192,105
Eliminated in respect of disposals
-
0
-
0
(21,736)
(21,736)
At 31 December 2024
204,621
1,017,162
802,376
2,024,159
Carrying amount
At 31 December 2024
727,009
327,295
351,628
1,405,932
At 31 December 2023
736,333
350,407
375,624
1,462,364
11
Fixed asset investments
2024
2023
Notes
£
£
Investments in subsidiaries
12
2,272,542
2,272,542
12
Subsidiaries

Details of the company's subsidiaries at 31 December 2024 are as follows:

Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Fawns Recreational Services Limited
England and Wales
Ordinary
100.00
McLays Supplies Limited
England and Wales
Ordinary
100.00
Wickstead Leisure Limited
England and Wales
Ordinary
100.00
Wickstead Playground Equipment Limited
England and Wales
Ordinary
100.00
Wicksteed Playground Equipment limited
England and Wales
Ordinary
100.00
Wicksteedathome Limited
England and Wales
Ordinary
100.00
Russell Leisure Limited
Scotland
Ordinary
100.00
WICKSTEED LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
12
Subsidiaries
(Continued)
- 21 -

The principal activity of Fawns Recreational Services Limited is the manufacture and installation of children's playground equipment. The results of Fawns Recreational Services Limited are included in the consolidated accounts of Jardentome Limited.

 

The principal activity of Russell Leisure Limited is the design, selling and installation of playground and multisport equipment. The results of Russell Leisure Limited are included in the consolidated accounts of Jardentome Limited from the date of acqusition being 20 January 2023.

 

All other companies noted above are currently dormant and were dormant for the prior period.

13
Stocks
2024
2023
£
£
Raw materials and consumables
2,591,440
1,966,987
Finished goods and goods for resale
-
0
823,861
2,591,440
2,790,848
14
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
2,048,198
1,915,945
Amounts owed by group undertakings
6,574,504
6,360,492
Other debtors
298,522
325,365
Prepayments and accrued income
228,431
146,450
9,149,655
8,748,252
15
Creditors: amounts falling due within one year
2024
2023
£
£
Payments received on account
459,886
441,594
Trade creditors
616,681
799,358
Amounts owed to group undertakings
2,752,583
2,954,375
Corporation tax
80,462
85,092
Other taxation and social security
625,837
374,997
Other creditors
233,703
142,300
Accruals and deferred income
292,910
199,042
5,062,062
4,996,758
WICKSTEED LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
16
Provisions for liabilities
2024
2023
£
£
Other provisions
47,551
147,551
Movements on provisions:
Other provisions
£
At 1 January 2024
147,551
Reversal of provision
(100,000)
At 31 December 2024
47,551

Other provisions are in respect of the extended cost of warranty claims based on past evidence of these claims, together with a provision to reflect the company's insurance arrangements.

17
Deferred taxation

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

Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
138,583
148,231
2024
Movements in the year:
£
Liability at 1 January 2024
148,231
Credit to profit or loss
(9,648)
Liability at 31 December 2024
138,583

The deferred tax liability set out above is expected to reverse and relates to accelerated capital allowances that are expected to mature within the same period.

WICKSTEED LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
18
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
141,744
111,943

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

19
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
400,000
400,000
400,000
400,000
20
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
35,398
46,467
Between two and five years
38,134
20,242
73,532
66,709
21
Ultimate controlling party

The company's immediate and ultimate parent is Jardentome Limited, incorporated in England and Wales.

 

The consolidated financial statements of the immediate and ultimate group are available upon request from

Wicksteed Leisure Limited, Digby Street, Kettering, Northamptonshire, England, NN16 8YJ.

 

The ultimate controlling parties are Mr W Berry and Mr H Teacher.

 

22
Related party transactions
Transactions with related parties

During the year the company entered into the following transactions with related parties:

Name of related party
Nature of relationship
Other related parties
Entities under common control
WICKSTEED LEISURE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
22
Related party transactions
(Continued)
- 24 -
Description of
Income
Payments
transaction
2024
2023
2024
2023
£
£
£
£
Other related parties
Management charges
-
0
-
0
360,000
480,000
Balances with related parties
Amounts owed by
Amounts owed to
related parties
related parties
2024
2023
2024
2023
£
£
£
£
Other related parties
240,000
247,412
-
0
-
0
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.100The Hon C E J HowardThe Hon T H G HowardK J PerkinsJ A GowansP H Mckie2025-09-29006031522024-01-012024-12-3100603152bus:Director12024-01-012024-12-3100603152bus:Director22024-01-012024-12-3100603152bus:Director32024-01-012024-12-3100603152bus:Director52024-01-012024-12-3100603152bus:Director42024-01-012024-12-3100603152bus:RegisteredOffice2024-01-012024-12-31006031522024-12-31006031522023-01-022023-12-3100603152core:RetainedEarningsAccumulatedLosses2023-01-022023-12-3100603152core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31006031522023-12-3100603152core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3100603152core:PlantMachinery2024-12-3100603152core:FurnitureFittings2024-12-3100603152core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3100603152core:PlantMachinery2023-12-3100603152core:FurnitureFittings2023-12-3100603152core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3100603152core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3100603152core:CurrentFinancialInstruments2024-12-3100603152core:CurrentFinancialInstruments2023-12-3100603152core:ShareCapital2024-12-3100603152core:ShareCapital2023-12-3100603152core:RetainedEarningsAccumulatedLosses2024-12-3100603152core:RetainedEarningsAccumulatedLosses2023-12-3100603152core:ShareCapital2023-01-0100603152core:RetainedEarningsAccumulatedLosses2023-01-0100603152core:ShareCapitalOrdinaryShareClass12024-12-3100603152core:ShareCapitalOrdinaryShareClass12023-12-3100603152core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3100603152core:PlantMachinery2024-01-012024-12-3100603152core:FurnitureFittings2024-01-012024-12-3100603152core:UKTax2024-01-012024-12-3100603152core:UKTax2023-01-022023-12-310060315212024-01-012024-12-310060315212023-01-022023-12-310060315222024-01-012024-12-310060315222023-01-022023-12-3100603152core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3100603152core:PlantMachinery2023-12-3100603152core:FurnitureFittings2023-12-31006031522023-12-3100603152core:Non-currentFinancialInstruments2024-12-3100603152core:Non-currentFinancialInstruments2023-12-3100603152core:Subsidiary12024-01-012024-12-3100603152core:Subsidiary22024-01-012024-12-3100603152core:Subsidiary32024-01-012024-12-3100603152core:Subsidiary42024-01-012024-12-3100603152core:Subsidiary52024-01-012024-12-3100603152core:Subsidiary62024-01-012024-12-3100603152core:Subsidiary72024-01-012024-12-3100603152core:Subsidiary112024-01-012024-12-3100603152core:Subsidiary222024-01-012024-12-3100603152core:Subsidiary332024-01-012024-12-3100603152core:Subsidiary442024-01-012024-12-3100603152core:Subsidiary552024-01-012024-12-3100603152core:Subsidiary662024-01-012024-12-3100603152core:Subsidiary772024-01-012024-12-3100603152bus:OrdinaryShareClass12024-01-012024-12-3100603152bus:OrdinaryShareClass12024-12-3100603152bus:OrdinaryShareClass12023-12-3100603152core:WithinOneYear2024-12-3100603152core:WithinOneYear2023-12-3100603152core:BetweenTwoFiveYears2024-12-3100603152core:BetweenTwoFiveYears2023-12-3100603152bus:PrivateLimitedCompanyLtd2024-01-012024-12-3100603152bus:FRS1022024-01-012024-12-3100603152bus:Audited2024-01-012024-12-3100603152bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP