Company registration number 01848302 (England and Wales)
PATTERSON AND ROTHWELL LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
PATTERSON AND ROTHWELL LIMITED
COMPANY INFORMATION
Directors
A Rothwell
L F Tilley
Secretary
R Anderson
Company number
01848302
Registered office
Bee Mill
Greater Manchester
OL2 6EH
Auditor
Champion Accountants LLP
1 Worsley Court
High Street
Worsley
Manchester
M28 3NJ
PATTERSON AND ROTHWELL LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3 - 4
Independent auditor's report
5 - 7
Statement of income and retained earnings
8
Balance sheet
9
Statement of cash flows
10
Notes to the financial statements
11 - 24
PATTERSON AND ROTHWELL LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -

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

Business Performance and Overview

 

The board of Directors at Patterson and Rothwell Limited are satisfied with the business performance in 2024 and acknowledge that the strategic intensions set out were achieved and investments executed to plan.

Consideration and acknowledgement must be given to the recovery of the business following a criminal cyber-attack on our infrastructure during the second trading quarter of the year, impacting all functions and subsidiaries within the P&R group.

 

During the year, Patterson and Rothwell Limited acquired ownership of Ultimate Roofing and Building Products Limited and the onboarding of this company into standard P&R trading, both procedurally and operationally, during this time added disturbances to our normal business practices, however through diligent management and careful planning a successful integration has been achieved.

 

External economic factors continued to limit growth in some trading sectors, with increasing costs of employment, energy and materials impacting our overhead liabilities, however our focus and commitment to our Operational Excellence program has enabled an off set in costs in many of these areas.

 

Low-cost imported goods remained a threat throughout the year with multiple retail sales opportunities under pressure for reductions in selling price, the directors see no commercial benefit in challenging for such opportunities and our strategic focus is to invest in different sectors to further grow our customer base.

 

Loyalty from our existing customers throughout 2024 has been invaluable and a testament to many of our trading partnerships who provided tremendous support throughout the year, which alongside our team’s commitment and dedication, enabled a strong final quarter and optimistic end to the year.

 

People and Training

 

The core strength of Patterson and Rothwell Limited remains in its most important resource – our people.

We have continued to invest in vocational and academic training for members of the team, as well as regulatory H&S obligations and engineering apprenticeship program.

Internally, our skill sharing philosophy throughout team members, departments and levels within our structure has driven an increase in ability throughout the organisation.

Our leadership team have also participated in a customised HR development program which has driven improvements in our people and performance management procedures in parallel to a broader knowledge and adoption legislative policies.

 

Health and Safety and Environment

 

Our H&S record for 2024 has shown year on year improvement in reducing accidents and incidents, with particular focus given to hazard identification and elimination, machinery assessments and team involvement with incident follow up, remedial actions and close out.

Current industry best practices already integrated into P&R daily routines have been cascaded to Ulti-mate team members and successfully adopted to ensure consistent behaviors throughout the wider P&R group again, creating a standardized approach and consistent behaviors towards driving a safety-first mindset.

PATTERSON AND ROTHWELL LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -

KPI’s

 

Despite an 8.5% drop in turnover compared to 2023, gross profit for 2024 is aligned to the Directors expectations of 24.4% - an increase when compared to the previous 3 year average of 23.2%.

Liquidity ratio improved further to 1.95 from 1.68 in 2023, again, a strong indication of our financial controls and efficiency improvements implemented to counteract market suppression and imposed cost increases.

 

Asset utilisation is 2% in 2024 and 2023 with no long-term finance - all capital investments have been self-funded.

 

A drive to service a wider range of our commodity products to a larger customer base resulted in a planned stock holding uplift, this has meant a slight increase in our stock turn days from 103 in 2023 to 111, however this decision has yielded an overall OTIF improvement to our customers of 3.5% (84.5% to 88%) and increased OEE in the manufacturing plant due the successful implementation of our forecasting and S&OP process.

 

Cascading into the day to day, all functional departments within Patterson and Rothwell Limited are measured and monitored using metrics relative to the specific discipline and where required, a corrective and preventative action process.

Our Management Operating System adopts industry best practices, underpinned by externally audited accreditations such as ISO 9001, ISO 14001, IATF 16949 and BRCGS v6, all of which continue to bolster our Business Excellence strategy and stable manufacturing foundations.

Objectives

 

Directionally, within the manufacturing and distribution functions our objectives for 2024 were stalled slightly due to the cybercrime and impact felt within our day-to-day activities, with business continuity being the primary focus for Q2 until fully recovered.

From a sales, marketing and commercial perspective, our strategic growth focus remained on track with investments in innovation, tooling and development as well as plant infrastructure.

Any volatility caused by world events which were deemed as a risk that could affect UK and global trading conditions has been largely mitigated through our on going adoption of a flexible cost model and continuous improvement methodology.

 

Principal Risks and Uncertainties

The Directors of Patterson and Rothwell Limited have acknowledged that despite a well-assessed and robust level of risk mitigation implemented throughout the business, not all eventualities were foreseen and defended against, therefore, a high degree of investment in estate betterment and counter measures to help prevent recurrence have been implemented, again improving our overall business foundation and operating platform.

The Directors remain proud of the actions of the team at Patterson and Rothwell Limited, and the resolve shown in navigating through this unusual period.

 

Other pressures on the business from economic uncertainties, global unrest and government financial policies are carefully monitored, with considerations given to each specific scenario at regular senior level meetings where safeguarding actions are agreed and adopted with provisions made where necessary for local, national and international incidents.

Patterson and Rothwell Limited board are mindful that government spending and national debt will be an impacting factor throughout the coming years and are confident our loyal and skilled work force will adapt and adopt were necessary to ensure continued success.

 

Our reliance on the Earths natural resources remains at the forefront of our decision making with positive steps undertaken to reduce the use of fossil fuels in our plant and supporting supply chain, reducing our impact on the environment and enhancing our ecological improvements.

By order of the board

R Anderson
Secretary
29 September 2025
PATTERSON AND ROTHWELL 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 continued to be that of plastic injection mouldings and associated engineering processes.

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 final dividend.

Directors

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

A Rothwell
L F Tilley
Auditor

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

Statement of directors' responsibilities

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

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

In preparing these financial statements, the directors are required to:

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

Statement of disclosure to auditor

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

PATTERSON AND ROTHWELL LIMITED
DIRECTORS' REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
Medium-sized companies exemption

This report has been prepared in accordance with the provisions applicable to companies entitled to the medium-sized companies exemption.

By order of the board
R Anderson
Secretary
29 September 2025
PATTERSON AND ROTHWELL LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF PATTERSON AND ROTHWELL LIMITED
- 5 -
Opinion

We have audited the financial statements of Patterson and Rothwell Limited (the 'company') for the year ended 31 December 2024 which comprise the statement of income and retained earnings, the balance sheet, 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:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

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

 

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

 

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

Other information

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

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

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

PATTERSON AND ROTHWELL LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF PATTERSON AND ROTHWELL 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:

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.

The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.

As part of our planning process:

 

- We enquired of management the systems and controls the company has in place, the areas of the financial statements that are mostly susceptible to the risk of irregularities and fraud, and whether there was any known, suspected or alleged fraud. The company did not inform us of any known, suspected or alleged fraud.

- We obtained an understanding of the legal and regulatory frameworks applicable to the company. We determined that the following were most relevant: FRS 102 and Companies Act 2006.

- We considered the incentives and opportunities that exist in the company, including the extent of management bias, which present a potential for irregularities and fraud to be perpetuated, and tailored our risk assessment

accordingly.

- Using our knowledge of the company, together with the discussions held with the company at the planning stage, we formed a conclusion on the risk of misstatement due to irregularities including fraud and tailored our procedures according to this risk assessment.

 

 

 

 

 

 

 

 

 

 

PATTERSON AND ROTHWELL LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBER OF PATTERSON AND ROTHWELL LIMITED (CONTINUED)
- 7 -

The key procedures we undertook to detect irregularities including fraud during the course of the audit included:

 

- Identifying and testing journal entries and the overall accounting records, in particular those that were significant and unusual.

- Reviewing the financial statement disclosures and determining whether accounting policies have been appropriately applied.

- Reviewing and challenging the assumptions and judgements used by management in their significant accounting estimates, in particular in relation to deferred income, depreciation methods & cut-off.

- Assessing the extent of compliance, or lack of, with the relevant laws and regulations.

- Testing key revenue lines, in particular cut-off, for evidence of management bias.

- Performing a physical verification of key assets.

- Obtaining third-party confirmation of material bank balances.

- Documenting and verifying all significant related party balances and transactions.

There are inherent limitations in the audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any. The risk of not detecting a material misstatement resulting from fraud is higher than one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.

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.

Use of our report

This report is made solely to the company's member 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 member those matters we are required to state to the member 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 member, for our audit work, for this report, or for the opinions we have formed.

Mark Turner FCA (Senior Statutory Auditor)
For and on behalf of Champion Accountants LLP, Statutory Auditor
Chartered Accountants
1 Worsley Court
High Street
Worsley
Manchester
M28 3NJ
29 September 2025
PATTERSON AND ROTHWELL LIMITED
STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
5
12,891,707
14,092,653
Cost of sales
(9,746,651)
(10,474,826)
Gross profit
3,145,056
3,617,827
Distribution costs
(398,986)
(518,337)
Administrative expenses
(3,323,922)
(3,249,720)
Other operating income
68,400
82,250
Operating loss
6
(509,452)
(67,980)
Interest receivable and similar income
9
-
0
29,481
Interest payable and similar expenses
10
(101,667)
(146,008)
Loss before taxation
(611,119)
(184,507)
Tax on loss
11
204,013
250,046
(Loss)/profit for the financial year
(407,106)
65,539
Retained earnings brought forward
9,848,890
9,783,351
Retained earnings carried forward
9,441,784
9,848,890

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

PATTERSON AND ROTHWELL LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
13
6,374,363
7,109,373
Current assets
Stocks
14
2,956,153
2,964,364
Debtors
15
4,955,741
5,557,091
Cash at bank and in hand
96,422
403,988
8,008,316
8,925,443
Creditors: amounts falling due within one year
16
(4,114,726)
(5,307,679)
Net current assets
3,893,590
3,617,764
Total assets less current liabilities
10,267,953
10,727,137
Creditors: amounts falling due after more than one year
17
-
(22,756)
Provisions for liabilities
Deferred tax liability
19
726,169
755,491
(726,169)
(755,491)
Net assets
9,541,784
9,948,890
Capital and reserves
Called up share capital
21
100,000
100,000
Profit and loss reserves
22
9,441,784
9,848,890
Total equity
9,541,784
9,948,890

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:
A Rothwell
Director
Company registration number 01848302 (England and Wales)
PATTERSON AND ROTHWELL LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 10 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash (absorbed by)/generated from operations
1
(191,858)
753,917
Interest paid
(101,667)
(146,008)
Income taxes refunded
370,172
245,215
Net cash inflow from operating activities
76,647
853,124
Investing activities
Purchase of tangible fixed assets
(670,517)
(1,318,489)
Proceeds from disposal of tangible fixed assets
356,130
3,218,464
Interest received
-
0
29,481
Net cash (used in)/generated from investing activities
(314,387)
1,929,456
Financing activities
Repayment of bank loans
-
0
(2,208,693)
Payment of finance leases obligations
(69,826)
(164,637)
Net cash used in financing activities
(69,826)
(2,373,330)
Net (decrease)/increase in cash and cash equivalents
(307,566)
409,250
Cash and cash equivalents at beginning of year
403,988
(5,262)
Cash and cash equivalents at end of year
96,422
403,988
PATTERSON AND ROTHWELL LIMITED
STATEMENT OF CASH FLOWS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
1
Cash (absorbed by)/generated from operations
2024
2023
£
£
(Loss)/profit after taxation
(407,106)
65,539
Adjustments for:
Taxation credited
(204,013)
(250,046)
Finance costs
101,667
146,008
Investment income
-
0
(29,481)
Gain on disposal of tangible fixed assets
(234,558)
(368,218)
Depreciation and impairment of tangible fixed assets
1,283,955
1,397,341
Movements in working capital:
Decrease/(increase) in stocks
8,211
(316,909)
Decrease in debtors
405,869
529,605
Decrease in creditors
(1,145,883)
(419,922)
Cash (absorbed by)/generated from operations
(191,858)
753,917
2
Analysis of changes in net funds
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
403,988
(307,566)
96,422
Lease liabilities
(92,586)
69,826
(22,760)
311,402
(237,740)
73,662
3
Accounting policies
Company information

Patterson and Rothwell Limited is a private company limited by shares incorporated in England and Wales. The registered office is Bee Mill, Shaw Road, Oldham, Greater Manchester, OL2 6EH.

3.1
Basis of preparation

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, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. The principal accounting policies adopted are set out below.

PATTERSON AND ROTHWELL LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
3
Accounting policies
(Continued)
- 12 -
3.2
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.

3.3
Turnover

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

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.

3.4
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:

Plant and equipment
20% and 10% reducing balance
Fixtures and fittings
25% reducing balance
Motor vehicles
25% reducing balance

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.

3.5
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.

3.6
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.

 

Stocks held for distribution at no or nominal consideration are measured at the lower of cost and replacement cost, adjusted where applicable for any loss of service potential.

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.

3.7
Cash and cash equivalents

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

PATTERSON AND ROTHWELL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
3
Accounting policies
(Continued)
- 13 -
3.8
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.

Impairment of financial assets

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

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

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

Derecognition of financial assets

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

Classification of financial liabilities

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

PATTERSON AND ROTHWELL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
3
Accounting policies
(Continued)
- 14 -
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.

Derecognition of financial liabilities

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

3.9
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.

3.10
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.

PATTERSON AND ROTHWELL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
3
Accounting policies
(Continued)
- 15 -
Deferred tax

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

 

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

3.11
Employee benefits

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

 

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

 

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

3.12
Retirement benefits

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

3.13
Leases
As lessee

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.

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.

3.14
Foreign exchange

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

PATTERSON AND ROTHWELL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
3
Accounting policies
(Continued)
- 16 -
3.15

Invoice discounting

The company discounts its trade debts. The policy is to include trade debts within current assets as trade debtors and to record cash advances within creditors due within one year. Discounting fees and interest are charged to the profit and loss account when incurred. Bad debts are borne by the company and are charged to the profit and loss account when incurred.

4
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.

5
Turnover and other revenue

An analysis of the company's turnover is as follows:

2024
2023
£
£
Turnover analysed by class of business
Sale of goods
12,891,707
14,092,653
2024
2023
£
£
Turnover analysed by geographical market
United Kingdom
11,074,911
12,942,651
Overseas
1,816,796
1,150,002
12,891,707
14,092,653
2024
2023
£
£
Other revenue
Interest income
-
29,481
PATTERSON AND ROTHWELL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 17 -
6
Operating loss
2024
2023
Operating loss for the year is stated after charging/(crediting):
£
£
Exchange gains
(6,536)
(5,723)
Fees payable to the company's auditor for the audit of the company's financial statements
19,630
19,950
Depreciation of tangible fixed assets
1,283,955
1,397,341
Profit on disposal of tangible fixed assets
(234,558)
(368,218)
Operating lease charges
300,000
100,000
7
Employees

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

2024
2023
Number
Number
Production staff
117
130
Administrative staff
27
27
Directors
2
3
Total
146
160

Their aggregate remuneration comprised:

2024
2023
£
£
Wages and salaries
4,357,477
4,705,679
Social security costs
414,357
427,225
Pension costs
121,971
122,225
4,893,805
5,255,129
8
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
128,819
220,310
PATTERSON AND ROTHWELL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
8
Directors' remuneration
(Continued)
- 18 -
Remuneration disclosed above include the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
n/a
88,629

As total directors' remuneration was less than £200,000 in the current year, no disclosure is provided for that year.

9
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
-
0
420
Other interest income
-
0
29,061
Total income
-
0
29,481
2024
2023
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
-
0
420
10
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
4,565
24,803
Interest on invoice finance arrangements
95,657
115,676
100,222
140,479
Other finance costs:
Interest on finance leases and hire purchase contracts
1,445
5,529
101,667
146,008
11
Taxation
2024
2023
£
£
Current tax
Adjustments in respect of prior periods
(174,691)
(370,172)
PATTERSON AND ROTHWELL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
11
Taxation
(Continued)
- 19 -
Deferred tax
Origination and reversal of timing differences
(29,322)
120,126
Total tax credit
(204,013)
(250,046)

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

2024
2023
£
£
Loss before taxation
(611,119)
(184,507)
Expected tax credit based on the standard rate of corporation tax in the UK of 25.00% (2023: 25.00%)
(152,780)
(46,127)
Tax effect of expenses that are not deductible in determining taxable profit
9,331
12,820
Group relief
31,072
-
0
Research and development tax credit
(174,691)
(370,172)
Deferred tax adjustments in respect of prior years
83,055
153,433
Taxation credit for the year
(204,013)
(250,046)
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
Ultimate Roofing and Building Products Ltd
England & Wales
Building products
Ordinary
85.00
PATTERSON AND ROTHWELL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 20 -
13
Tangible fixed assets
Plant and equipment
Fixtures and fittings
Motor vehicles
Total
£
£
£
£
Cost
At 1 January 2024
18,674,264
1,506,133
54,104
20,234,501
Additions
456,286
169,231
45,000
670,517
Disposals
(161,585)
-
0
-
0
(161,585)
At 31 December 2024
18,968,965
1,675,364
99,104
20,743,433
Depreciation and impairment
At 1 January 2024
11,902,357
1,182,276
40,495
13,125,128
Depreciation charged in the year
1,161,898
108,626
13,431
1,283,955
Eliminated in respect of disposals
(40,013)
-
0
-
0
(40,013)
At 31 December 2024
13,024,242
1,290,902
53,926
14,369,070
Carrying amount
At 31 December 2024
5,944,723
384,462
45,178
6,374,363
At 31 December 2023
6,771,907
323,857
13,609
7,109,373

Tangible fixed assets includes assets held under finance leases or hire purchase contracts, as follows:

2024
2023
£
£
Plant and equipment
105,600
238,250
14
Stocks
2024
2023
£
£
Raw materials and consumables
1,349,555
1,496,562
Finished goods and goods for resale
1,606,598
1,467,802
2,956,153
2,964,364
PATTERSON AND ROTHWELL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
15
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
1,801,610
2,034,903
Corporation tax recoverable
174,691
370,172
Amounts owed by group undertakings
1,607,160
1,217,550
Other debtors
808,823
1,661,917
Prepayments and accrued income
563,457
272,549
4,955,741
5,557,091
16
Creditors: amounts falling due within one year
2024
2023
Notes
£
£
Obligations under finance leases
18
22,760
69,830
Trade creditors
1,828,555
1,924,130
Taxation and social security
257,605
901,706
Other creditors
1,304,428
1,845,621
Accruals and deferred income
701,378
566,392
4,114,726
5,307,679

Obligations under hire purchase contracts and finance leases are secured on the assets concerned.

 

Included within other creditors is a balance owed to Lloyds Bank Commercial Finance Ltd of £961,927 (2023: £1,099,090). The balance relates to an invoice finance facility and is secured by a fixed and floating charge over the assets of the company.

17
Creditors: amounts falling due after more than one year
2024
2023
Notes
£
£
Obligations under finance leases
18
-
0
22,756

Obligations under hire purchase contracts and finance leases are secured on the assets concerned.

18
Finance lease obligations
2024
2023
Future minimum lease payments due under finance leases:
£
£
Within one year
22,760
69,830
In two to five years
-
0
22,756
22,760
92,586
PATTERSON AND ROTHWELL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
19
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
1,394,658
1,458,606
Tax losses
(644,672)
(679,298)
Other timing differences
(23,817)
(23,817)
726,169
755,491
2024
Movements in the year:
£
Liability at 1 January 2024
755,491
Credit to profit or loss
(29,322)
Liability at 31 December 2024
726,169
20
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
121,971
122,225

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.

21
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
58,996
58,996
58,996
58,996
Ordinary A shares of £1 each
41,004
41,004
41,004
41,004
100,000
100,000
100,000
100,000
22
Reserves

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

PATTERSON AND ROTHWELL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
23
Operating lease commitments
As lessee

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

2024
2023
£
£
Within 1 year
320,383
349,998
Years 2-5
823,999
1,114,846
1,144,382
1,464,844
24
Related party transactions

By virtue of common directors, partners and shareholdings, the following are related parties:

P & R Security Systems Limited
Dekko Window Systems Limited

North East Commercial Limited

BM Property Partnership

Ultimate Roofing and Building Products Ltd



By virtue of A Rothwell being a trustee, Patterson and Rothwell Directors Retirement Pension Scheme is a related party.

During the year the following transactions took place:

At the year end, a balance of £798,685 (2023: £798,685) was due from P & R Security Systems Limited.

The company sold freehold property with proceeds of £NIL (2023: £3,000,000) to BM Property Partnership. The company paid rent of £300,000 (2023: £100,000) to BM Property Partnership.

 

At the year end, a balance of £37,300 (2023: £49,300) was due to Patterson and Rothwell Directors Retirement Pension Scheme.

The company sold goods of £92,357 (2023: £68,112) to Dekko Window Systems Limited. At the year end, a balance of £4,534 (2023: £3,216), included within trade debtors, was due from Dekko Window Systems Limited.

 

At the year end, a balance of £NIL (2023: £977) was due from North East Commercial Limited.

 

On 1 January 2024, the company acquired 85% of Ultimate Roofing and Building Products Ltd. From the date of acquisition to the year end, the company sold goods of £2,197,424, sold tooling with proceeds of £356,130 and received management income of £68,400 from the subsidiary. At the year end, a total balance of £757,184 was due from Ultimate Roofing and Building Products Ltd.

 

The company has taken advantage of FRS 102 paragraph 33.1A available to companies producing consolidated group financial statements and chosen not to disclose related party transactions within the group for 100% owned subsidiaries.

PATTERSON AND ROTHWELL LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
25
Directors' transactions

At the year end, a balance of £305,201 (2023: £697,231) was owed to the directors of the company. The loans do not bear interest.

26
Ultimate controlling party

The directors consider the ultimate parent company to be Makemore Limited, a company registered in England and Wales. The registered office of Makemore Limited is c/o Patterson and Rothwell Limited, Bee Mill, Shaw Road, Oldham, OL2 6EH. A copy of the consolidated accounts for Makemore Limited can be obtained from Companies House, Crown Way, Cardiff, CF14 3UZ.

By virtue of a majority shareholding in the issued share capital of the ultimate parent company, A Rothwell controls the company.

The following are the parents of the largest and smallest groups in which this company's results are consolidated:

Largest group
Makemore Limited
Smallest group
Makemore Limited
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200A RothwellL F TilleyR Anderson018483022024-01-012024-12-3101848302bus:Director12024-01-012024-12-3101848302bus:Director22024-01-012024-12-3101848302bus:CompanySecretaryDirector12024-01-012024-12-3101848302bus:CompanySecretary12024-01-012024-12-3101848302bus:RegisteredOffice2024-01-012024-12-31018483022024-12-31018483022023-01-012023-12-3101848302core:RetainedEarningsAccumulatedLosses2023-12-3101848302core:RetainedEarningsAccumulatedLosses2022-12-3101848302core:RetainedEarningsAccumulatedLosses2024-12-3101848302core:RetainedEarningsAccumulatedLosses2023-12-3101848302core:ShareCapital2024-12-3101848302core:ShareCapital2023-12-31018483022023-12-3101848302core:ShareCapitalOrdinaryShareClass12024-12-3101848302core:ShareCapitalOrdinaryShareClass12023-12-3101848302core:ShareCapitalOrdinaryShareClass22024-12-3101848302core:ShareCapitalOrdinaryShareClass22023-12-3101848302core:ShareCapitalOrdinaryShares2024-12-3101848302core:ShareCapitalOrdinaryShares2023-12-3101848302core:PlantMachinery2024-12-3101848302core:FurnitureFittings2024-12-3101848302core:MotorVehicles2024-12-3101848302core:PlantMachinery2023-12-3101848302core:FurnitureFittings2023-12-3101848302core:MotorVehicles2023-12-310184830212024-01-012024-12-310184830212023-01-012023-12-31018483022023-12-31018483022022-12-3101848302core:PlantMachinery2024-01-012024-12-3101848302core:FurnitureFittings2024-01-012024-12-3101848302core:MotorVehicles2024-01-012024-12-3101848302core:UKTax2024-01-012024-12-3101848302core:UKTax2023-01-012023-12-3101848302core:Subsidiary12024-01-012024-12-3101848302core:Subsidiary112024-01-012024-12-3101848302core:PlantMachinery2023-12-3101848302core:FurnitureFittings2023-12-3101848302core:MotorVehicles2023-12-3101848302core:CurrentFinancialInstruments2024-12-3101848302core:CurrentFinancialInstruments2023-12-3101848302core:Non-currentFinancialInstruments2024-12-3101848302core:Non-currentFinancialInstruments2023-12-3101848302core:WithinOneYear2024-12-3101848302core:WithinOneYear2023-12-3101848302core:BetweenTwoFiveYears2024-12-3101848302core:BetweenTwoFiveYears2023-12-3101848302bus:OrdinaryShareClass12024-01-012024-12-3101848302bus:OrdinaryShareClass22024-01-012024-12-3101848302bus:OrdinaryShareClass12024-12-3101848302bus:OrdinaryShareClass12023-12-3101848302bus:OrdinaryShareClass22024-12-3101848302bus:OrdinaryShareClass22023-12-3101848302bus:AllOrdinaryShares2024-12-3101848302bus:AllOrdinaryShares2023-12-3101848302bus:PrivateLimitedCompanyLtd2024-01-012024-12-3101848302bus:FRS1022024-01-012024-12-3101848302bus:Audited2024-01-012024-12-3101848302bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP