Company registration number 01660947 (England and Wales)
F.W.B. PRODUCTS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
F.W.B. PRODUCTS LIMITED
COMPANY INFORMATION
Directors
Mrs P A Johnson
Mr M K Johnson
Company number
01660947
Registered office
Whieldon Road
Stoke on Trent
Staffordshire
ST4 4JE
Auditor
Geens Limited
Graphic House
124 City Road
Stoke on Trent
ST4 2PH
F.W.B. PRODUCTS 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
Statement of cash flows
11
Notes to the financial statements
12 - 24
F.W.B. PRODUCTS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Review of the business
2024 presented significant challenges for FWB Products sales Performance, despite strong efforts by the commercial team, overall revenues were flat year-over-year, reflecting both macroeconomic stagnation and industry-wide demand softness.
Market uncertainty, constrained consumer spending, and increased competition put downward pressure on sales volumes and margins.
This report reviews sales performance, key challenges, and outlines strategic initiatives for 2025 to strengthen competitiveness, optimise operations and build resilience in a flat economic climate.
Sales Performance Overview 2024
Volume Trend: -25% vs. 2023
Customer Retention: Stable at 85%, though new customer acquisition slowed by 10%.
Product Trends:
Principal risks and uncertainties
Market & Economic Context
Weak B2C & consumer confidence and tighter budgets limited demand.
Inflationary pressures: Input costs remained elevated, constraining pricing flexibility.
Competitive landscape: Increased discounting and aggressive promotions by peers pressured margins.
Customer behaviour: More cautious spending patterns, demand for value- oriented solutions.
Key Challenges Identified
Demand Stagnation: Limited growth opportunities in core markets.
Overdependence on mature products: Lack of new revenue drivers.
Competitive Pricing Pressure: Difficulty differentiating beyond price.
Sales Productivity: Pipeline growth slowed, win rates declined slightly.
Underinvestment in Digital Channels: Missed opportunities in e-commerce and self-service B2B.
Development and performance
Strategic Recommendations for 2025
Market Diversification
Product Innovation & Differentiation
Sales Enablement & Productivity
Invest in sales training (value selling, consultative approaches).
Implement data-driven CRM analytics to prioritize high-potential accounts.
Digital & Channel Expansion
Cost & Efficiency Management
F.W.B. PRODUCTS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Other information and explanations
Conclusion
2024 was a difficult sales year, shaped more by macroeconomic conditions than by internal execution. While results were flat, resilience was demonstrated through customer retention and stable revenues. Looking ahead, strategic reinvestment in
digital, product innovation, and sales productivity will be crucial to reversing
stagnation and positioning for growth in 2025 and beyond.
With the business on the open market to be sold for 18 months prior, the lack of real investment played its part in some of the decline. The business stagnated in its critical service areas, particularly sales, where the team is underperforming. No investment was forthcoming, leading the business down an uncertain pathway.
Outlook for 2025
The economic environment is expected to remain subdued into Q1 – Q2, but selective growth opportunities exist in emerging markets, digital channels, and differentiated product lines. Companies that adapt quickly to customer needs, digitize their sales operations,
and focus on value creation rather than price competition will be best positioned for recovery and sustainable growth.
With new ownership from June 25 the business is seeing many of the initiatives already in place and Q4 2025 is set to benefit from the investments made to date. Additional investments and initiatives are underway to further strengthen FWB’s position in the marketplace and provide a solid growth platform for 2026, running alongside this will be the growth via the online sales route, an area not yet explored professionally by FWB, this will be done via a dual web platform.
.............................................
Mrs P A Johnson
Director
Date: .............................................
F.W.B. PRODUCTS 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.
Principal activities
The principal activity of the company during the year was the supply and distribution of a comprehensive range of industrial consumables for the maintenance, repair and operations across a wide range of industries.
Results and dividends
The results for the year are set out on page 8.
Ordinary dividends were paid amounting to £740,665. The directors do not recommend payment of a further dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
Mrs P A Johnson
Mr M K Johnson
Mr A J Key
(Resigned 29 May 2025)
Mr J A Key
(Resigned 29 May 2025)
Auditor
The auditor, Geens Limited, 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.
Medium-sized companies exemption
This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.
On behalf of the board
Mrs P A Johnson
Mr M K Johnson
Director
Director
29 September 2025
F.W.B. PRODUCTS 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:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and 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.
F.W.B. PRODUCTS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF F.W.B. PRODUCTS LIMITED
- 5 -
Opinion
We have audited the financial statements of F.W.B. Products 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, the statement of cash flows 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:
give a true and fair view of the state of the company's affairs as at 31 December 2024 and of its loss 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.
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.
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:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
F.W.B. PRODUCTS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF F.W.B. PRODUCTS LIMITED (CONTINUED)
- 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:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, 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.
Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws 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 discussions with directors and other management and from our knowledge and experience of the client and businesses in similar sectors;
we assessed the extent of compliance with the laws and regulations identified through making enquiries of management and inspecting any available legal correspondence; and
the audit team were in regular communication in relation to laws and regulations and potential instances of non-compliance throughout the audit.
We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:
making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; and
considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.
F.W.B. PRODUCTS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF F.W.B. PRODUCTS LIMITED (CONTINUED)
- 7 -
To address the risk of fraud through management bias and override of controls, we:
performed analytical procedures to identify any unusual or unexpected relationships;
tested journal entries to identify unusual transactions;
assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias: and
investigated the rationale behind significant or unusual transactions.
In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:
agreeing financial statement disclosures to underlying supporting documentation;
enquiring of management as to actual and potential litigations and claims;
reviewing legal and professional expenses for ongoing litigation work: and
reviewing correspondence with HMRC.
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. The 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 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.
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.
Karen Staley FCA BSc (Hons) (Senior Statutory Auditor)
For and on behalf of Geens Limited, Statutory Auditor
Chartered Accountants
Graphic House
124 City Road
Stoke on Trent
ST4 2PH
25 September 2025
F.W.B. PRODUCTS LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
as restated
Notes
£
£
Turnover
3
8,560,116
10,577,792
Cost of sales
(5,288,720)
(6,441,897)
Gross profit
3,271,396
4,135,895
Distribution costs
(1,065,254)
(1,235,864)
Administrative expenses
(2,224,336)
(2,219,259)
Operating (loss)/profit
4
(18,194)
680,772
Interest receivable and similar income
7,743
2,995
Interest payable and similar expenses
7
144
(13,044)
(Loss)/profit before taxation
(10,307)
670,723
Tax on (loss)/profit
8
(5,309)
(152,653)
(Loss)/profit for the financial year
(15,616)
518,070
The profit and loss account has been prepared on the basis that all operations are continuing operations.
F.W.B. PRODUCTS LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
as restated
Notes
£
£
£
£
Fixed assets
Tangible assets
10
137,151
213,552
Investments
11
1,450
1,450
138,601
215,002
Current assets
Stocks
13
1,417,998
1,627,093
Debtors
14
1,790,106
2,592,453
Cash at bank and in hand
444,005
618,404
3,652,109
4,837,950
Creditors: amounts falling due within one year
15
(935,225)
(1,423,161)
Net current assets
2,716,884
3,414,789
Total assets less current liabilities
2,855,485
3,629,791
Provisions for liabilities
Deferred tax liability
16
27,512
45,537
(27,512)
(45,537)
Net assets
2,827,973
3,584,254
Capital and reserves
Called up share capital
18
584,444
584,444
Share premium account
26,554
26,554
Profit and loss reserves
2,216,975
2,973,256
Total equity
2,827,973
3,584,254
These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.
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:
Mrs P A Johnson
Mr M K Johnson
Director
Director
Company registration number 01660947 (England and Wales)
F.W.B. PRODUCTS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
As restated for the period ended 31 December 2023:
Balance at 1 January 2023
584,444
26,554
2,765,186
3,376,184
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
518,070
518,070
Dividends
9
-
-
(310,000)
(310,000)
Balance at 31 December 2023
584,444
26,554
2,973,256
3,584,254
Year ended 31 December 2024:
Loss and total comprehensive income
-
-
(15,616)
(15,616)
Dividends
9
-
-
(740,665)
(740,665)
Balance at 31 December 2024
584,444
26,554
2,216,975
2,827,973
F.W.B. PRODUCTS LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
2024
2023
as restated
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
22
716,789
516,544
Interest paid
144
(13,044)
Income taxes paid
(158,158)
(119,230)
Net cash inflow from operating activities
558,775
384,270
Investing activities
Purchase of tangible fixed assets
(252)
(5,616)
Proceeds from disposal of tangible fixed assets
14,000
Interest received
7,743
2,995
Net cash generated from investing activities
7,491
11,379
Financing activities
Repayment of bank loans
(337,686)
Payment of finance leases obligations
(16,141)
Dividends paid
(740,665)
(310,000)
Net cash used in financing activities
(740,665)
(663,827)
Net decrease in cash and cash equivalents
(174,399)
(268,178)
Cash and cash equivalents at beginning of year
618,404
886,582
Cash and cash equivalents at end of year
444,005
618,404
F.W.B. PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
1
Accounting policies
Company information
FWB Products Limited is a private company limited by share capital, incorporated in England and Wales, registration number 01660947. The address of the registered office is Whieldon Road, Stoke-on-Trent, Staffordshire, ST4 4JE. The principal places of business are Whieldon Road, Stoke-on-Trent, Staffordshire, ST4 4JE, Five Crosses Industrial Estate, Minera, Coedpoeth, LL11 3RD and Threemilestone Industrial Estate, Threemilestone, Truro TR4 9LD.
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.
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. Turnover principally consists of wholesale trade of industrial engineering goods which is recognised at the point goods are delivered and legal title is passed.
1.4
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost, 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:
Plant and equipment
3 to 8 years straight line as appropriate
Fixtures and fittings
4 to 8 years straight line as appropriate
Motor vehicles
3 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.
1.5
Fixed asset investments
Interests in subsidiaries, 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.
F.W.B. PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
1.6
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.
1.7
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the stocks to their present location and condition.
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.
1.8
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks. Bank overdrafts are shown within borrowings in current liabilities.
1.9
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.
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.
F.W.B. PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
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.
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 and loans from fellow group companies, 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.
Other financial liabilities
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.
1.10
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.
F.W.B. PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
1.11
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.
The carrying amount of deferred tax assets is reviewed at each reporting end date. 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.
1.12
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.
1.13
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.14
Leases
As lessee
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.
1.15
Related party Transactions
The company has taken advantage of exemption, under the terms of the Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with its parent company and other wholly owned subsidiaries within the group.
F.W.B. PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 16 -
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.
Useful economic life of tangible fixed assets
The annual depreciation charge for tangible assets is sensitive to changes in the estimated useful economic lives and residual values of the assets. The useful economic lives and residual values are re-assessed annually. They are amended when necessary to reflect current estimates based on technological advancement, future investments, economic utilisation and the physical condition of the assets. See note 10 for the carrying amount of the property plant and equipment, and note 1.4 for the useful economic lives for each class of assets.
Stock provisions
Stock is valued at the lower of cost or net realisable value and therefore it is necessary to consider the recoverability of the cost of the stock and the associated provisioning required. When calculating the stock provision, management considers the nature and condition of the stock, as well as applying assumptions around anticipated saleability of stock lines particularly where the units have been in stock for some time.
Impairment of trade debtors
The company makes an estimate of the recoverable value of trade and other debtors. When assessing impairment of trade and other debtors, management considers factors including the current credit rating of the debtor, the ageing profile of debtors and historical experience. See note 14 for the net carrying amount of the debtors and associated impairment provision.
3
Turnover and other revenue
2024
2023
£
£
Other revenue
Interest income
7,743
2,995
Turnover is all with the United Kingdom and is of one class being the sale of goods.
F.W.B. PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
4
Operating (loss)/profit
2024
2023
Operating (loss)/profit for the year is stated after charging/(crediting):
£
£
Fees payable to the company's auditor for the audit of the company's financial statements
31,607
12,995
Depreciation of owned tangible fixed assets
76,653
119,235
Profit on disposal of tangible fixed assets
-
(16,484)
Operating lease charges
250,000
250,000
5
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Office and management
30
37
Warehouse and distribution
31
34
Total
61
71
2024
2023
£
£
Wages and salaries
1,704,573
1,767,086
Social security costs
155,788
158,651
Pension costs
94,435
62,108
1,954,796
1,987,845
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
303,347
259,886
Company pension contributions to defined contribution schemes
55,801
26,584
359,148
286,470
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 4 (2023 - 4).
F.W.B. PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
6
Directors' remuneration
(Continued)
- 18 -
Remuneration disclosed above include the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
91,115
106,437
Company pension contributions to defined contribution schemes
3,470
3,129
7
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
-
11,719
Other finance costs:
Interest on finance leases and hire purchase contracts
(123)
1,137
Other interest
(21)
188
(144)
13,044
8
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
23,334
158,138
Adjustments in respect of prior periods
17,950
Total current tax
23,334
176,088
Deferred tax
Origination and reversal of timing differences
(18,025)
(23,435)
Total tax charge
5,309
152,653
F.W.B. PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
8
Taxation
(Continued)
- 19 -
The actual charge for the year can be reconciled to the expected (credit)/charge for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
(Loss)/profit before taxation
(10,307)
670,723
Expected tax (credit)/charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 25.00%)
(2,577)
167,681
Tax effect of expenses that are not deductible in determining taxable profit
7,886
14,605
Permanent capital allowances in excess of depreciation
313
Under/(over) provided in prior years
17,950
Deferred tax adjustments in respect of prior years
(214)
Adjustment for profits charged at lower rate of tax (19%)
(9,947)
Transition adjustments
-
(37,735)
Taxation charge for the year
5,309
152,653
9
Dividends
2024
2023
£
£
Final paid
740,665
310,000
10
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
Cost
At 1 January 2024
114,979
329,855
31,025
475,859
Additions
252
252
At 31 December 2024
114,979
330,107
31,025
476,111
Depreciation and impairment
At 1 January 2024
83,710
153,187
25,410
262,307
Depreciation charged in the year
10,096
63,737
2,820
76,653
At 31 December 2024
93,806
216,924
28,230
338,960
Carrying amount
At 31 December 2024
21,173
113,183
2,795
137,151
At 31 December 2023
31,269
176,668
5,615
213,552
F.W.B. PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
11
Fixed asset investments
2024
2023
£
£
Unlisted investments
1,450
1,450
12
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are as follows:
Name of undertaking
Registered office
Nature of business
Class of
% Held
shares held
Direct
FWB Cymru Limited
Enland and Wales
Dormant
Ordinary
100.00
FWB Southwest Limited
England and Wales
Dormant
Ordinary
100.00
13
Stocks
2024
2023
£
£
Finished goods and goods for resale
1,417,998
1,627,093
14
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
1,037,179
1,387,823
Amounts owed by group undertakings
4,232
117,520
Other debtors
669,527
970,076
Prepayments and accrued income
79,168
117,034
1,790,106
2,592,453
15
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
588,815
964,904
Amounts owed to group undertakings
1,100
1,100
Corporation tax
23,313
158,137
Other taxation and social security
95,242
151,594
Other creditors
242
Accruals and deferred income
226,513
147,426
935,225
1,423,161
The company has an overdraft facility with Barclays bank. The relating debenture includes fixed and floating charges over the company's assets.
F.W.B. PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
16
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
27,512
45,537
2024
Movements in the year:
£
Liability at 1 January 2024
45,537
Credit to profit or loss
(18,025)
Liability at 31 December 2024
27,512
17
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
94,435
62,108
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.
18
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary of £1 each
584,444
584,444
584,444
584,444
19
Operating lease commitments
As lessee
The company pays rent to a fellow group company. This lease has expired but rent has continued to be paid, pending a new lease being agreed, of £250,000 pa.
F.W.B. PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
19
Operating lease commitments
(Continued)
- 22 -
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 1 year
75,520
279,871
Years 2-5
403,455
384,492
478,975
664,363
20
Related party transactions
Transactions with related parties
During the year the company entered into the following transactions with related parties:
Sales
Sales
Purchases
Purchases
2024
2023
2024
2023
£
£
£
£
Entities under common control
525
16,412
-
-
Entities over which the entity has control, joint control or significant influence
1,274
-
The following amounts were outstanding at the reporting end date:
2024
2023
Amounts due from related parties
£
£
Entities under common control
633,825
884,480
21
Ultimate controlling party
At 31 December 2024 the parent company and ultimate controlling party is FWB Holdings Limited by virtue of its controlling interest. Consolidated group financial statements are prepared by FWB Holdings Limited and copies can be obtained from the registered office at Whieldon Road, Stoke-on-Trent, ST4 4JE.
F.W.B. PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
22
Cash generated from operations
2024
2023
£
£
(Loss)/profit after taxation
(15,616)
518,070
Adjustments for:
Taxation charged
5,309
152,653
Finance costs
(144)
13,044
Investment income
(7,743)
(2,995)
Gain on disposal of tangible fixed assets
-
(16,484)
Depreciation and impairment of tangible fixed assets
76,653
119,235
Movements in working capital:
Decrease in stocks
209,095
225,815
Decrease in debtors
802,347
107,555
Decrease in creditors
(353,112)
(600,349)
Cash generated from operations
716,789
516,544
23
Analysis of changes in net funds
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
618,404
(174,399)
444,005
24
Prior period adjustment
The company had accrued for pension contributions during the year ended 31st December 2023. These were paid from a fellow subsidiary and will not be reimbursed. A prior year adjustment has been made to correct this error.
Reconciliation of changes in equity
1 January
31 December
2023
2023
£
£
Adjustments to prior year
Over accrual of pension
-
150,938
Equity as previously reported
3,376,184
3,433,316
Equity as adjusted
3,376,184
3,584,254
Analysis of the effect upon equity
Profit and loss reserves
-
150,938
F.W.B. PRODUCTS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
24
Prior period adjustment
(Continued)
- 24 -
Reconciliation of changes in profit for the previous financial period
2023
£
Adjustments to prior year
Over accrual of pension
150,938
Profit as previously reported
367,132
Profit as adjusted
518,070
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.100Mrs P A JohnsonMr M K JohnsonMr A J KeyMr J A Key016609472024-01-012024-12-3101660947bus:Director12024-01-012024-12-3101660947bus:Director22024-01-012024-12-3101660947bus:Director32024-01-012024-12-3101660947bus:Director42024-01-012024-12-3101660947bus:RegisteredOffice2024-01-012024-12-31016609472024-12-31016609472023-01-012023-12-3101660947core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3101660947core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31016609472023-12-3101660947core:PlantMachinery2024-12-3101660947core:FurnitureFittings2024-12-3101660947core:MotorVehicles2024-12-3101660947core:PlantMachinery2023-12-3101660947core:FurnitureFittings2023-12-3101660947core:MotorVehicles2023-12-3101660947core:ShareCapital2024-12-3101660947core:ShareCapital2023-12-3101660947core:SharePremium2024-12-3101660947core:SharePremium2023-12-3101660947core:RetainedEarningsAccumulatedLosses2024-12-3101660947core:RetainedEarningsAccumulatedLosses2023-12-3101660947core:ShareCapital2022-12-3101660947core:SharePremium2022-12-3101660947core:RetainedEarningsAccumulatedLosses2022-12-3101660947core:ShareCapitalOrdinaryShareClass12024-12-3101660947core:ShareCapitalOrdinaryShareClass12023-12-310166094712024-01-012024-12-310166094712023-01-012023-12-31016609472023-12-31016609472022-12-3101660947core:PlantMachinery2024-01-012024-12-3101660947core:FurnitureFittings2024-01-012024-12-3101660947core:MotorVehicles2024-01-012024-12-3101660947core:UKTax2024-01-012024-12-3101660947core:UKTax2023-01-012023-12-310166094722024-01-012024-12-310166094722023-01-012023-12-310166094732023-01-012023-12-3101660947core:PlantMachinery2023-12-3101660947core:FurnitureFittings2023-12-3101660947core:MotorVehicles2023-12-3101660947core:Non-currentFinancialInstrumentscore:UnlistedNon-exchangeTraded2024-12-3101660947core:Non-currentFinancialInstrumentscore:UnlistedNon-exchangeTraded2023-12-3101660947core:Subsidiary12024-01-012024-12-3101660947core:Subsidiary22024-01-012024-12-3101660947core:Subsidiary112024-01-012024-12-3101660947core:Subsidiary222024-01-012024-12-3101660947core:CurrentFinancialInstruments2024-12-3101660947core:CurrentFinancialInstruments2023-12-3101660947bus:OrdinaryShareClass12024-01-012024-12-3101660947bus:OrdinaryShareClass12024-12-3101660947bus:OrdinaryShareClass12023-12-3101660947core:WithinOneYear2024-12-3101660947core:WithinOneYear2023-12-3101660947core:BetweenTwoFiveYears2024-12-3101660947core:BetweenTwoFiveYears2023-12-3101660947core:AllSubsidiariescore:SaleOrPurchaseGoods2024-01-012024-12-3101660947core:AllSubsidiariescore:SaleOrPurchasePropertyOrOtherAssets2023-01-012023-12-3101660947bus:PrivateLimitedCompanyLtd2024-01-012024-12-3101660947bus:FRS1022024-01-012024-12-3101660947bus:Audited2024-01-012024-12-3101660947bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP