Company registration number 01722288 (England and Wales)
BERWIN GROUP LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
BERWIN GROUP LIMITED
COMPANY INFORMATION
Directors
J E Dowdall
P K Rosen
C Ruter
R J Wolkener
Secretary
A Bramwell
Company number
01722288
Registered office
Broadway
Globe Lane Industrial Estate
Dukinfield
Cheshire
United Kingdom
SK16 4UJ
Auditor
Azets Audit Services
Ship Canal House
98 King Street
Manchester
M2 4WU
BERWIN GROUP LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Group statement of comprehensive income
7
Group balance sheet
9
Company balance sheet
10
Group statement of changes in equity
11
Company statement of changes in equity
12
Group statement of cash flows
13
Notes to the financial statements
14 - 28
BERWIN GROUP LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024

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

Business review

The consolidated profit from ordinary activities before tax for the year is £2,984,276 (2023: £2,242,011).

This result reflects a positive trading year. Continued investment in equipment provides a solid base for ongoing business as well as providing a platform for potential growth. The gross margin of the business continued to be positively impacted by the closure of the site in Lydney. Furthermore, the business was able to manage its cost structures and improve its operating profit.

The ongoing crisis in Ukraine has impacted supply chains and economies globally. The industry and markets that the business operates in are no exception to this. This created challenges and changes in cost structures, which the business continues to monitor and manage. For example, the business continues to identify alternative options within its supply chain and will continue to work closely with all existing stakeholders to mitigate risk.

Financial key performance indicators

2024 2023

Turnover £41,770,803 £44,182,133

Gross profit % 40.7% 38.0%

Operating profit % 5.1% 3.8%

Principle risks and uncertainties

Competition

The market in which the company operates is highly competitive. As a result, there is constant downward pressure on margins. Policies of constant price monitoring and ongoing market research are in place to mitigate such risks.

Fluctuations in commodity prices

The manufacture of our product range relies on materials traded on the commodity market. The price of such materials is therefore susceptible to fluctuations dependent upon market conditions. In order to mitigate the impact of such price movements, management maintains close contact with its suppliers to try and foresee where this could occur.

Fluctuations in currency exchange rates

A significant proportion of purchases come from overseas and are denominated in foreign currencies. As the company purchases and sells similar amounts in Euros a natural hedge is created which reduces the company's exposure to currency fluctuations. The company further manages this exposure by continuously reviewing its currency requirements and acquiring balances at the most suitable time to mitigate the exposure risk.

Credit risk

The company's principal financial assets are cash and trade debtors. The credit risk associated with cash is limited as the counterparties have high credit ratings assigned by international credit-rating agencies. The principal credit risk arises therefore from its trade debtors. In order to manage credit risk, the directors set limits for customers. Credit limits are reviewed on a regular basis in conjunction with debt ageing and collection history.

Liquidity risk

The company seeks to manage financial risk by ensuring sufficient liquidity is available to meet foreseeable needs and to invest cash assets safely and profitably.

- 1 -
BERWIN GROUP LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
Promoting the success of the company

Section 172 of the Companies Act 2006 requires Directors to consider the interests of stakeholders in their decision- making. This statement outlines how the Directors adhere to the matters set out in Section 172 while fulfilling their roles.

Our responsibilities extend to our shareholders, customers, suppliers, local communities, and the environment. We engage with our stakeholders in various ways, including:

Shareholders: We prioritise transparency and effective communication to ensure shareholders are informed about the company's strategies, performance, and decisions. We regularly report financial and non-financial information
to our group team, and we seek to uphold their trust and confidence by delivering long-term value and sustainable growth.

Customers: We are committed to customer satisfaction and therefore producing a quality product consistently. We have a proactive technical team that collaborate closely with our customers, understanding their unique needs and preferences, and endeavouring to provide innovative solutions and exceptional service quality.

Suppliers: We foster collaborative partnerships with our suppliers in order to create shared value and mutual success.

Local Communities: We pride ourselves on being a responsible employer in our local community. Health and safety is therefore of paramount importance and extends to not only our employees but to all visitors and the wider community.

Environment: Environmental responsibility is central to our corporate values. We are committed to reducing our carbon footprint, conserving natural resources, and promoting environmental sustainability throughout our operations.

By prioritizing the interests of our stakeholders and engaging with them proactively, we aim to foster trust, create shared value, and drive sustainable growth for the benefit of all.

On behalf of the board

J E Dowdall
Director
26 September 2025
- 2 -
BERWIN GROUP LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024

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

Principal activities

The principal activity of the group continued to be that of the compounding of rubber and other elastomeric alloys.

Results and dividends

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

No ordinary dividends were paid. 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:

J E Dowdall
P K Rosen
C Ruter
R J Wolkener
Auditor

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

Energy and carbon report

We present our Greenhouse Gas (GHG) Emissions Statement in line with the Companies Act 2006 and Streamlined Energy and Carbon Reporting (SECR) requirement. The table below discloses our emissions for the reporting period, annualised for comparison with prior year, and separated out into the following scopes as defined by the Environmental Reporting Guidelines. The items within each scope that are analysed are:

Scope 1 – Emissions from the combustion of fuel, namely Diesel consumption

Scope 2 – Indirect emissions from electricity consumption, purchased by the Company.

Emissions Source

 

2024

2023

 

 

 

tC02

Kwh

tC02

Kwh

Direct

Combustion of gas and use of fuel for transport

Gas

38

186,680

0

0

Diesel

244

912,570

302

1,040,000

Indirect

Purchase of Electricity

Electricity

1,787

9,210,000

2,029

9,663,000

 

Intensity Ratio

 

 

 

 

 

 

 

 

2024

2023

tC02 per £1,000 Turnover

0.0495

0.0528

 

- 3 -
BERWIN GROUP LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024

The company constantly review the effectiveness of its energy consumption. In the previous reporting period some of energy efficiency measures which have been implemented include:

  1. Continued phasing out of “traditional” lighting technologies, such as sodium, fluorescent and incandescent lamps by replacing these lamps with high efficiency LED lighting

  2. Ongoing removal of aging plant with more energy efficient replacements.

  3. Review of factory shutdown procedures to prevent unnecessary energy consumption.

Statement of directors' responsibilities

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

 

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company, and of the profit or loss of the group 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 group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and 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 group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Statement of disclosure to auditor

So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company 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 auditor of the company is aware of that information.

On behalf of the board
J E Dowdall
Director
26 September 2025
- 4 -
BERWIN GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF BERWIN GROUP LIMITED
Opinion

We have audited the financial statements of Berwin Group Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the group profit and loss account, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group 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:

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 group and parent 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 group's and parent company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

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

Other information

The 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:

- 5 -
BERWIN GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BERWIN GROUP LIMITED
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the group and the parent company and their 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
- 6 -

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 parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the parent 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.

BERWIN GROUP LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF BERWIN GROUP LIMITED

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.

Graham Rigby (Senior Statutory Auditor)
For and on behalf of Azets Audit Services
26 September 2025
Chartered Accountants
Statutory Auditor
Ship Canal House
98 King Street
Manchester
M2 4WU
- 7 -
BERWIN GROUP LIMITED
GROUP PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
2024
2023
Notes
£
£
Turnover
3
41,770,803
44,182,133
Cost of sales
(24,754,453)
(27,375,627)
Gross profit
17,016,350
16,806,506
Administrative expenses
(14,875,518)
(15,112,122)
Operating profit
4
2,140,832
1,694,384
Interest receivable and similar income
8
852,159
547,627
Interest payable and similar expenses
9
(8,715)
-
0
Profit before taxation
2,984,276
2,242,011
Tax on profit
10
(830,554)
(635,653)
Profit for the financial year
2,153,722
1,606,358
Profit for the financial year is all attributable to the owners of the parent company.
- 8 -
BERWIN GROUP LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
2024
2023
Notes
£
£
£
£
Fixed assets
Goodwill
11
1,310,312
1,572,375
Tangible assets
12
5,339,330
5,189,731
6,649,642
6,762,106
Current assets
Stocks
15
3,507,853
3,972,206
Debtors
16
23,780,752
20,807,792
Cash at bank and in hand
6,553,728
6,565,423
33,842,333
31,345,421
Creditors: amounts falling due within one year
17
(10,266,950)
(10,167,810)
Net current assets
23,575,383
21,177,611
Total assets less current liabilities
30,225,025
27,939,717
Provisions for liabilities
Deferred tax liability
18
769,056
637,470
(769,056)
(637,470)
Net assets
29,455,969
27,302,247
Capital and reserves
Called up share capital
20
43,334
43,334
Capital redemption reserve
86,666
86,666
Profit and loss reserves
29,325,969
27,172,247
Total equity
29,455,969
27,302,247
The financial statements were approved by the board of directors and authorised for issue on 26 September 2025 and are signed on its behalf by:
26 September 2025
J E Dowdall
Director
Company registration number 01722288 (England and Wales)
- 9 -
BERWIN GROUP LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
12
538,544
581,252
Investments
13
389,814
389,814
928,358
971,066
Current assets
Debtors
16
7,267,253
7,267,252
Cash at bank and in hand
7,893
16,803
7,275,146
7,284,055
Creditors: amounts falling due within one year
17
(7,905,975)
(7,943,252)
Net current liabilities
(630,829)
(659,197)
Total assets less current liabilities
297,529
311,869
Provisions for liabilities
Deferred tax liability
18
25,152
26,476
(25,152)
(26,476)
Net assets
272,377
285,393
Capital and reserves
Called up share capital
20
43,334
43,334
Capital redemption reserve
86,666
86,666
Profit and loss reserves
142,377
155,393
Total equity
272,377
285,393

As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s loss for the year was £13,015 (2023 - £10,849 loss).

The financial statements were approved by the board of directors and authorised for issue on 26 September 2025 and are signed on its behalf by:
26 September 2025
J E Dowdall
Director
Company registration number 01722288 (England and Wales)
- 10 -
BERWIN GROUP LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
Share capital
Capital redemption reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 January 2023
43,334
86,666
25,565,889
25,695,889
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
1,606,358
1,606,358
Balance at 31 December 2023
43,334
86,666
27,172,247
27,302,247
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
2,153,722
2,153,722
Balance at 31 December 2024
43,334
86,666
29,325,969
29,455,969
- 11 -
BERWIN GROUP LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
Share capital
Capital redemption reserve
Profit and loss reserves
Total
£
£
£
£
Balance at 1 January 2023
43,334
86,666
166,242
296,242
Year ended 31 December 2023:
Loss and total comprehensive income for the year
-
-
(10,849)
(10,849)
Balance at 31 December 2023
43,334
86,666
155,393
285,393
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
(13,016)
(13,016)
Balance at 31 December 2024
43,334
86,666
142,377
272,377
- 12 -
BERWIN GROUP LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
25
536,512
2,671,010
Interest paid
(8,715)
-
0
Income taxes (paid)/refunded
(595,004)
49,868
Net cash (outflow)/inflow from operating activities
(67,207)
2,720,878
Investing activities
Purchase of tangible fixed assets
(858,648)
(1,140,029)
Proceeds from disposal of tangible fixed assets
62,001
30,575
Interest received
852,159
547,627
Net cash generated from/(used in) investing activities
55,512
(561,827)
Net (decrease)/increase in cash and cash equivalents
(11,695)
2,159,051
Cash and cash equivalents at beginning of year
6,565,423
4,406,372
Cash and cash equivalents at end of year
6,553,728
6,565,423
- 13 -
BERWIN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
Company information

Berwin Group Limited (“the company”) is a private limited company domiciled and incorporated in England and Wales. The registered office is Broadway, Globe Lane Industrial Estate, Dukinfield, Cheshire, United Kingdom, SK16 4UJ.

 

The group consists of Berwin Group Limited and all of its subsidiaries.

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.

The Company has taken advantage of the Reduced Financial Reporting Regime, as permitted by FRS 102 regarding the disclosure requirements of Sections 3, 4, 7, 11, 12 and 33 of the standard. This information is included in the consolidated financial statements herein from a group perspective.

1.2
Business combinations

In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries, joint ventures and associates are accounted for at cost less impairment.

1.3
Basis of consolidation

The consolidated group financial statements consist of the financial statements of the parent company Berwin Group Limited together with all its subsidiaries.

 

All financial statements are made up to 31 December 2024. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.

 

All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation.

Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.

1.4
Going concern

At the time of approving the financial statements, the directors have a reasonable expectation that the group 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.

- 14 -
BERWIN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
1.5
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.

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.

1.6
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.

 

The capitalised development costs are subsequently amortised on a straight line basis over their useful economic lives. If it is not possible to distinguish between the research phase and the development phase of an internal project, the expenditure is treated as if it were all incurred in the research phase only.

1.7
Intangible fixed assets - goodwill

Goodwill represents the excess of the cost of acquisition in a business combination over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

 

Goodwill arising from the acquisition of subsidiary undertakings, representing the difference between the purchase consideration and the fair value of net assets acquired, has been capitalised.

 

In respect of the purchase of the trade and assets of Hexpol Compounding (UK) Limited on 1 January 2020, the directors assigned a residual useful economic life of 7 years from 1 January 2023, being a total of 10 years from acquisition, after an initial period of 3 years at a lower rate of amortisation.

 

All other goodwill arising on the creation of the group and the historic acquisition of subsidiaries more than 10 years ago has been fully amortised and removed from the balance sheet.

1.8
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
Up to 35 years - straight line basis
Leasehold land and buildings
14 to 35 years - straight line basis
Plant and equipment
3 to 15 years - straight line basis

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 recognised in the profit and loss account.

- 15 -
BERWIN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
1.9
Fixed asset investments

In the parent company financial statements, investments in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.

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

1.10
Impairment of fixed assets

At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible 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.

1.11
Stocks
- 16 -

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost is based on the cost of purchase on a first in, first out basis. 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.

1.12
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, and deposits held at call with banks.

1.13
Financial instruments

The group 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 group's balance sheet when the group becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset and 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. Financial assets classified as receivable within one year are not amortised.

BERWIN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
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 group 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 group 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.

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.

- 17 -
BERWIN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
Derecognition of financial liabilities

Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.

1.14
Equity instruments

Equity instruments issued by the group 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 group.

1.15
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 group’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 if, and only if, there is 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.

1.16
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.

 

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.

1.17
Retirement benefits

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

1.18
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 leased asset are consumed.

- 18 -
BERWIN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
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 life of Goodwill

The useful life of Goodwill is determined by using management judgement. This has been determined as 10 years from the date of acquisition as it is expected that the majority of the benefits from acquisition will flow through to the company during this period.

Impairment of Goodwill

Goodwill is reviewed annually using the recognised external and internal indicators of impairment. No indication of impairment was seen as market demand remained stable though the year and in line with management expectations.

3
Turnover
2024
2023
£
£
Turnover analysed by class of business
Sale of goods
41,770,803
44,182,133
41,770,803
44,182,133
2024
2023
£
£
Turnover analysed by geographical market
UK sales
32,547,803
34,099,133
Rest of Eurpoe
7,943,000
8,918,000
Rest of the World
1,280,000
1,165,000
41,770,803
44,182,133
- 19 -
BERWIN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
4
Operating profit
2024
2023
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange (gains)/losses
(50,814)
33,895
Research and development costs
14,467
17,687
Depreciation of owned tangible fixed assets
525,444
543,471
Loss on disposal of tangible fixed assets
121,604
129,143
Amortisation of intangible assets
262,063
262,062
Operating lease and similar charges
479,826
330,662
5
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
52,825
42,600
For other services
Preparation of statutory accounts
7,820
7,150
Taxation compliance services
8,900
8,200
16,720
15,350
6
Employees

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

Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
Office and management
37
32
4
4
Production and sales
100
122
-
-
Total
137
154
4
4
- 20 -
BERWIN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
6
Employees
(Continued)

Their aggregate remuneration comprised:

Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
5,920,092
5,989,872
-
0
-
0
Social security costs
584,024
571,655
-
-
Pension costs
260,613
245,667
-
0
-
0
6,764,729
6,807,194
-
0
-
0
7
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
212,659
160,699
Company pension contributions to defined contribution schemes
-
20,979
212,659
181,678

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 1 (2023 - 1).

Remuneration disclosed above includes the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
160,890
na
8
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
5
2
Interest receivable from group companies
828,390
547,625
Other interest income
23,764
-
Total income
852,159
547,627
- 21 -
BERWIN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
9
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Other interest on financial liabilities
5,021
-
Other finance costs:
Other interest
3,694
-
Total finance costs
8,715
-
0
10
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
718,886
113,153
Adjustments in respect of prior periods
(19,918)
3,076
Total current tax
698,968
116,229
Deferred tax
Origination and reversal of timing differences
112,259
520,001
Adjustment in respect of prior periods
19,327
(577)
Total deferred tax
131,586
519,424
Total tax charge
830,554
635,653

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
2,984,276
2,242,011
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
746,069
527,321
Tax effect of expenses that are not deductible in determining taxable profit
1,055
71,078
Change in unrecognised deferred tax assets
-
0
2,039
Adjustments in respect of prior years
(19,918)
3,076
Effect of change in corporation tax rate
-
30,841
Deferred tax adjustments in respect of prior years
19,327
(577)
Remeasurement of deferred tax for changes in rates
-
0
(188)
Fixed asset differences
82,046
8,547
Movement in deferred tax not recognised
1,975
(6,484)
Taxation charge
830,554
635,653
- 22 -
BERWIN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
11
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 January 2024 and 31 December 2024
3,429,788
Amortisation and impairment
At 1 January 2024
1,857,413
Amortisation charged for the year
262,063
At 31 December 2024
2,119,476
Carrying amount
At 31 December 2024
1,310,312
At 31 December 2023
1,572,375
The company had no intangible fixed assets at 31 December 2024 or 31 December 2023.

Intangible assets relate solely to goodwill arising on the acquisition of trade and assets from Hexpol Compounding (UK) Limited by Berwin Rubber Company Limited in 2020. 

 

According to the earliest information freely available at Companies House, the acquisition of Berwin Rubber Company Limited (the principal trading entity in the group) by Berwin Group Limited predates 1985 and no goodwill was recorded in the consolidated balance sheet as at 31 July 1985.  The directors have therefore presumed that any related goodwill, irrespective of its original value (which cannot be determined due to lack of available information) is fully amortised i.e. has a carrying value of £nil at the current and preceding balance sheet date.

- 23 -
BERWIN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
12
Tangible fixed assets
Group
Freehold land and buildings
Leasehold land and buildings
Plant and equipment
Total
£
£
£
£
Cost
At 1 January 2024
1,367,836
2,136,376
12,956,455
16,460,667
Additions
-
0
66,814
791,834
858,648
Disposals
-
0
-
0
(2,276,441)
(2,276,441)
At 31 December 2024
1,367,836
2,203,190
11,471,848
15,042,874
Depreciation and impairment
At 1 January 2024
786,584
1,993,044
8,491,308
11,270,936
Depreciation charged in the year
42,708
9,305
473,431
525,444
Eliminated in respect of disposals
-
0
-
0
(2,092,836)
(2,092,836)
At 31 December 2024
829,292
2,002,349
6,871,903
9,703,544
Carrying amount
At 31 December 2024
538,544
200,841
4,599,945
5,339,330
At 31 December 2023
581,252
143,332
4,465,147
5,189,731
Company
Freehold land and buildings
£
Cost
At 1 January 2024 and 31 December 2024
1,367,836
Depreciation and impairment
At 1 January 2024
786,584
Depreciation charged in the year
42,708
At 31 December 2024
829,292
Carrying amount
At 31 December 2024
538,544
At 31 December 2023
581,252
13
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
14
-
0
-
0
389,814
389,814
- 24 -
BERWIN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
13
Fixed asset investments
(Continued)
Movements in fixed asset investments
Company
Shares in subsidiaries
£
Cost or valuation
At 1 January 2024 and 31 December 2024
389,814
Carrying amount
At 31 December 2024
389,814
At 31 December 2023
389,814
14
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
Indirect
Berwin Rubber Company Limited
Broadway, Globe Lane Industrial Estate, Dukinfield, Cheshire, United Kingdom, SK16 4UJ
Ordinary
100.00
-
Flexi-Cell (UK) Limited
As above
Ordinary
100.00
-
Berwin of Lydney Limited
As above
Ordinary
100.00
-
Berwin Industrial Polymers Limited
As above
Ordinary
0
100.00
15
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Raw materials and consumables
2,931,732
3,372,433
-
-
Work in progress
436,714
453,387
-
-
Finished goods and goods for resale
139,407
146,386
-
0
-
0
3,507,853
3,972,206
-
-
16
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
8,414,047
8,102,737
-
0
-
0
Corporation tax recoverable
52
109,637
-
0
-
0
Amount owed by related parties
14,814,885
12,262,022
7,267,253
7,267,252
Prepayments and accrued income
551,768
333,396
-
0
-
0
23,780,752
20,807,792
7,267,253
7,267,252
- 25 -
BERWIN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
17
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
£
£
£
£
Trade creditors
7,355,755
6,995,436
-
0
-
0
Amounts owed to related parties
9,509
131,066
7,892,727
7,929,335
Corporation tax payable
63,003
68,624
9,098
7,817
Other taxation and social security
333,476
482,930
-
-
Other creditors
283,925
453,225
-
0
-
0
Accruals and deferred income
2,221,282
2,036,529
4,150
6,100
10,266,950
10,167,810
7,905,975
7,943,252
18
Deferred taxation

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

Liabilities
Liabilities
2024
2023
Group
£
£
Accelerated capital allowances
775,435
661,707
Short term timing differences
(6,379)
(24,237)
769,056
637,470
Liabilities
Liabilities
2024
2023
Company
£
£
Accelerated capital allowances
25,152
26,476
Group
Company
2024
2024
Movements in the year:
£
£
Liability at 1 January 2024
637,470
26,476
Charge/(credit) to profit or loss
131,586
(1,324)
Liability at 31 December 2024
769,056
25,152

 

- 26 -
BERWIN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
19
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
260,613
245,667

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. The balance at the year end was £39,866 (2023: £33,050).

20
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
34,666
34,666
34,668
34,668
A Ordinary shares of £1 each
8,668
8,668
8,666
8,666
43,334
43,334
43,334
43,334

The Ordinary and A Ordinary shares rank pari passu in all material respects.

22
Operating lease commitments
Lessee

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

Group
Company
2024
2023
2024
2023
£
£
£
£
Within one year
376,056
303,507
-
-
Between two and five years
723,992
867,965
-
-
In over five years
4,269
8,539
-
-
1,104,317
1,180,011
-
-
23
Related party transactions
Transactions with related parties

In preparing these financial statements, advantage has been taken of the provision under section 33 of FRS 102, which states that disclosure is not required of transactions with companies which are part of the same group, provided consolidated financial statements in which the company is included are publicly available.

- 27 -
BERWIN GROUP LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
23
Related party transactions
(Continued)

At the balance sheet date, the group was owed £14,688,783 (2023: £12,260,393) by Hexpol AB, the group's ultimate parent company. Amounts due from the ultimate parent comapny are unsecured, repayable on demand and interest accrues at a relevant IBOR rate less a service charge of 0.125%, and have therefore been classified as falling due within one year.

 

The group was also owed £117,130 (2023: £69,171 owed to) by Hexpol Compounding Limited and £8,972 (2023: £1,630) by other Hexpol entities, all fellow members of the group headed by Hexpol AB. The balances are interest free and repayable on demand, and have therefore been classified as falling due within one year.

 

The group owed £9,509 (2023: £61,894) to other Hexpol entities, all fellow members of the group headed by Hexpol AB. The balances are interest free and repayable on demand, and have therefore been classified as falling due within one year.

24
Controlling party

The directors consider the ultimate parent company to be Hexpol AB, a company registered in Sweden. Hexpol AB is also the immediate parent company and the parent of the smallest group which draws up consolidated financial statements. Consolidated financial statements are available from Skeppsbron 3, SE-211 20 Malmo, Sweden (www.hexpol.com).

25
Cash generated from group operations
2024
2023
£
£
Profit for the year after tax
2,153,722
1,606,358
Adjustments for:
Taxation charged
830,554
635,653
Finance costs
8,715
-
0
Investment income
(852,159)
(547,627)
Loss on disposal of tangible fixed assets
121,604
129,143
Amortisation and impairment of intangible assets
262,063
262,062
Depreciation and impairment of tangible fixed assets
525,444
543,471
Movements in working capital:
Decrease in stocks
464,353
176,351
(Increase)/decrease in debtors
(3,082,545)
208,814
Increase/(decrease) in creditors
104,761
(343,215)
Cash generated from operations
536,512
2,671,010
26
Analysis of changes in net funds - group
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
6,565,423
(11,695)
6,553,728
- 28 -
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.100J E DowdallP K RosenC RuterR J WolkenerA Bramwellfalse01722288bus:Consolidated2024-01-012024-12-31017222882024-01-012024-12-3101722288bus:Director12024-01-012024-12-3101722288bus:Director22024-01-012024-12-3101722288bus:Director32024-01-012024-12-3101722288bus:Director42024-01-012024-12-3101722288bus:CompanySecretary12024-01-012024-12-3101722288bus:RegisteredOffice2024-01-012024-12-3101722288bus:Consolidated2024-12-31017222882024-12-3101722288bus:Consolidated2023-01-012023-12-31017222882023-01-012023-12-3101722288core:Goodwillbus:Consolidated2024-12-3101722288core:Goodwillbus:Consolidated2023-12-3101722288bus:Consolidated2023-12-31017222882023-12-3101722288core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-12-3101722288core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-12-3101722288core:PlantMachinerybus:Consolidated2024-12-3101722288core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-3101722288core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-12-3101722288core:PlantMachinerybus:Consolidated2023-12-3101722288core:LandBuildingscore:OwnedOrFreeholdAssets2024-12-3101722288core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3101722288core:CurrentFinancialInstruments2024-12-3101722288core:CurrentFinancialInstruments2023-12-3101722288core:ShareCapitalbus:Consolidated2024-12-3101722288core:ShareCapitalbus:Consolidated2023-12-3101722288core:CapitalRedemptionReservebus:Consolidated2024-12-3101722288core:CapitalRedemptionReservebus:Consolidated2023-12-3101722288core:RetainedEarningsAccumulatedLosses2024-12-3101722288core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-3101722288core:ShareCapital2024-12-3101722288core:ShareCapital2023-12-3101722288core:CapitalRedemptionReserve2024-12-3101722288core:CapitalRedemptionReserve2023-12-3101722288core:RetainedEarningsAccumulatedLossescore:ContinuingOperations2024-12-3101722288core:RetainedEarningsAccumulatedLossescore:ContinuingOperations2023-12-3101722288core:ShareCapitalbus:Consolidated2022-12-3101722288core:CapitalRedemptionReservebus:Consolidated2022-12-3101722288core:RetainedEarningsAccumulatedLossesbus:Consolidated2022-12-3101722288core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-3101722288core:ShareCapital2022-12-3101722288core:CapitalRedemptionReserve2022-12-3101722288core:RetainedEarningsAccumulatedLosses2022-12-3101722288core:RetainedEarningsAccumulatedLosses2023-12-3101722288bus:Consolidated2023-12-3101722288bus:Consolidated2022-12-3101722288core:Goodwill2024-01-012024-12-3101722288core:LandBuildingscore:OwnedOrFreeholdAssets2024-01-012024-12-3101722288core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3101722288core:PlantMachinery2024-01-012024-12-3101722288core:UKTaxbus:Consolidated2024-01-012024-12-3101722288core:UKTaxbus:Consolidated2023-01-012023-12-3101722288bus:Consolidated12024-01-012024-12-3101722288bus:Consolidated12023-01-012023-12-3101722288bus:Consolidated22024-01-012024-12-3101722288bus:Consolidated22023-01-012023-12-3101722288bus:Consolidated32024-01-012024-12-3101722288bus:Consolidated32023-01-012023-12-3101722288core:Goodwillbus:Consolidated2023-12-3101722288core:Goodwillbus:Consolidated2024-01-012024-12-3101722288core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2023-12-3101722288core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2023-12-3101722288core:PlantMachinerybus:Consolidated2023-12-3101722288core:LandBuildingscore:OwnedOrFreeholdAssets2023-12-3101722288core:LandBuildingscore:OwnedOrFreeholdAssetsbus:Consolidated2024-01-012024-12-3101722288core:LandBuildingscore:LeasedAssetsHeldAsLesseebus:Consolidated2024-01-012024-12-3101722288core:PlantMachinerybus:Consolidated2024-01-012024-12-3101722288core:Subsidiary12024-01-012024-12-3101722288core:Subsidiary22024-01-012024-12-3101722288core:Subsidiary32024-01-012024-12-3101722288core:Subsidiary42024-01-012024-12-3101722288core:Subsidiary112024-01-012024-12-3101722288core:Subsidiary222024-01-012024-12-3101722288core:Subsidiary332024-01-012024-12-3101722288core:Subsidiary442024-01-012024-12-3101722288core:CurrentFinancialInstrumentsbus:Consolidated2024-12-3101722288core:CurrentFinancialInstrumentsbus:Consolidated2023-12-3101722288core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-3101722288core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-3101722288core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3101722288core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3101722288bus:PrivateLimitedCompanyLtd2024-01-012024-12-3101722288bus:FRS1022024-01-012024-12-3101722288bus:Audited2024-01-012024-12-3101722288bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3101722288bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP