Company registration number 04611579 (England and Wales)
SILVER CROSS (UK) LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
SILVER CROSS (UK) LIMITED
COMPANY INFORMATION
Directors
Mr C A Walsh
Mr T Hu
Mr N J Paxton
Mr P J Taylor
Mr J Wang
Mr H Xu
Ms Y Yuan
Secretary
Mr C A Walsh
Company number
04611579
Registered office
Micklethorn
Broughton
Skipton
BD23 3JA
Auditor
Azets Audit Services Limited
12 King Street
Leeds
LS1 2HL
SILVER CROSS (UK) LIMITED
CONTENTS
Page
Strategic report
1 - 2
Directors' report
3
Directors' responsibilities statement
4
Independent auditor's report
5 - 7
Profit and loss account
8
Statement of comprehensive income
9
Balance sheet
10
Statement of changes in equity
11
Notes to the financial statements
12 - 27
SILVER CROSS (UK) LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
Review of the business
The core strategy of the business is to provide consumers with innovative, award-winning nursery products, including strollers, home furniture, high-chairs and car safety products. This is achieved by focused investment in research and development, supported by award winning customer service and a strategic approach to brand and marketing activities.
As reported in the Company’s Statement of Comprehensive Income, revenue decreased by 14.1% to £23.6m (2023 - £27.4m) in the year, albeit with a significant improvement in gross profit margin to 43.6% (2023 – 41.9%) but with an operating loss of £2.0m (2023 - £1.0m operating loss). Whilst the full-year losses are disappointing, the underlying sales trend improved throughout the year, driving momentum into 2025 and supporting forecasts that illustrate a comprehensive turnaround in financial performance.
Trading conditions throughout the year remained extremely challenging. Whilst consumer confidence remained low against the backdrop of lingering inflation and election apprehension, shipping delays and supply chain unpredictability became the norm again, leading to some key stock-out’s during crucial trading periods. Additionally, in the first half of the year the business contended with further disruption as it became necessary to transition with haste to a new primary 3PL partner, incurring significant and unbudgeted costs in the process.
Notwithstanding the macro challenges, the business successfully launched a host of new products into the market including new REEF2, DUNE2 and REEF2 Special Edition travel systems, JET5 and CLIC2 compact strollers and MOTION2 all-size car seat. Incorporating innovative design, new features and exciting trend-leading colourways at key competitive price-points, these products have been incredibly well received across all channels.
Working capital and operational efficiency remain a key focus for the business. Warehouse inventory levels throughout the year remained consistent, but goods on the water more than doubled due to extended shipping times, leading to an overall inventory increase of £1.5m. Despite trading losses, tight working capital management alongside supply chain partner support, inter-company recharges and more limited capital expenditure, enabled the closing net cash to remain at £0.3m, consistent with the previous year. Liquidity is closely managed and is underpinned by the committed trade finance facilities that are provided by the Company’s banking partners.
Despite a tight liquidity position, the business continued to invest. During the year, £0.4m was spent in development of exciting new product ranges, in-store product display modules, demonstrating the confidence that the Board have over the future growth potential.
Principal risks and uncertainties
The Company finances its operations through retained profits, with no long-term bank borrowings. Management’s objectives are to retain sufficient liquidity to enable the Company to meet all its day-to-day obligations, along with investing in new markets and regions to allow for future growth. In addition to retained profits, to enhance liquidity the Company’s strategy is to maintain sufficient available working capital facilities with its banking partners.
Where the Company has surplus funds, these are mainly held in GBP and USD bank accounts. Forward contracts are used to mitigate the Profit and Loss impact of fluctuations in currency exchange rates.
Looking forwards, there still remain significant risks around supply chain uncertainties, not least given the disruptions to global shipping routes due to the threat of attacks on vessels in the Red Sea area. The Company seeks to mitigate this risk through detailed forecasting of inventory requirements, production coordination and contingency planning.
SILVER CROSS (UK) LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Key performance indicators
Financial key performance indicators
Management use a range of performance measures to monitor and manage the business. These measures include, but are not limited to, profit ratios, returns on investment, liquid ratios, debtor days and stock turnover. These KPI’s are reported on frequently to management for each aspect of the business. For the year ended 31 December 2024, management consider the financial KPI performance of the business to be satisfactory.
Other key performance indicators
Objectives of the business also include non-financial measures. Market share, product returns, customer service feedback and employee productivity are all monitored, reported on and acted upon, to ensure the business is not only achieving its goals from a financial perspective but also other areas that contribute to the future success of the Company. For the year ended 31 December 2024, management consider the financial KPI performance of the business to be satisfactory.
Going concern statement
To assess the appropriateness of the preparation of the accounts on a going concern basis, a range of financial forecasts have been prepared to model hypothetical scenarios reflecting material deterioration in demand, or ability to meet demand, amongst other factors. The latest cash, bank facilities and working capital position are also factored into the assessment. Based on this assessment, the Directors have a reasonable expectation that the Company and the Group have adequate resources to continue in operation for the foreseeable future.
Future developments
The Directors believe that the forthcoming financial year will remain with the backdrop of high inflation and rising interest rates continuing to drag on consumer demand. However, the Directors consider that the Company is well-placed in terms of its strategic and market position to maximise its ability to grow sales and increase profitability, underpinned by an exciting pipeline of market-leading product developments.
Mr C A Walsh
Director
26 September 2025
SILVER CROSS (UK) 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 the provision of innovative nursery products, including prams, home furniture, clothing and car safety products.
Results and dividends
The results for the year are set out on page 8.
Ordinary dividends were paid amounting to £nil. 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:
Mr C A Walsh
Mr T Hu
Mr N J Paxton
Mr P J Taylor
Mr J Wang
Mr H Xu
Ms Y Yuan
Auditor
The auditor, Azets Audit Services Limited, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
Energy and carbon report
The Company has taken the exemption available to subsidiary companies not to disclose information in respect of greenhouse gas emissions, energy consumption and energy efficiency action given this is disclosed in the consolidated financial statements of the ultimate parent company.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the company’s auditor is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the company’s auditor is aware of that information.
On behalf of the board
Mr C A Walsh
Director
26 September 2025
SILVER CROSS (UK) LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 4 -
The directors are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:
select suitable accounting policies and then apply them consistently;
make judgements and accounting estimates that are reasonable and prudent;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company’s transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
SILVER CROSS (UK) LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF SILVER CROSS (UK) LIMITED
- 5 -
Opinion
We have audited the financial statements of Silver Cross (UK) Limited (the 'company') for the year ended 31 December 2024 which comprise the profit and loss account, the statement of comprehensive income, the balance sheet, the statement of changes in equity and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the company's affairs as at 31 December 2024 and of its loss for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
have been prepared in accordance with the requirements of the Companies Act 2006.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
SILVER CROSS (UK) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF SILVER CROSS (UK) LIMITED
- 6 -
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors' remuneration specified by law are not made; or
we have not received all the information and explanations we require for our audit.
Responsibilities of directors
As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
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.
SILVER CROSS (UK) LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF SILVER CROSS (UK) LIMITED
- 7 -
Extent to which the audit was considered capable of detecting irregularities, including fraud
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above and on the Financial Reporting Council’s website, to detect material misstatements in respect of irregularities, including fraud.
We obtain and update our understanding of the entity, its activities, its control environment, and likely future developments, including in relation to the legal and regulatory framework applicable and how the entity is complying with that framework. Based on this understanding, we identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. This includes consideration of the risk of acts by the entity that were contrary to applicable laws and regulations, including fraud.
In response to the risk of irregularities and non-compliance with laws and regulations, including fraud, we designed procedures which included:
Enquiry of management and those charged with governance around actual and potential litigation and claims as well as actual, suspected and alleged fraud;
Reviewing minutes of meetings of those charged with governance;
Assessing the extent of compliance with the laws and regulations considered to have a direct material effect on the financial statements or the operations of the company through enquiry and inspection;
Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations;
Performing audit work over the risk of management bias and override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and reviewing accounting estimates for indicators of potential bias; and
Performing audit work over the timing and recognition of revenue and in particular whether it has been recorded in the correct accounting period.
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.
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.
Daisy Marsden
Senior Statutory Auditor
For and on behalf of Azets Audit Services Limited
27 September 2025
Chartered Accountants
Statutory Auditor
12 King Street
Leeds
LS1 2HL
SILVER CROSS (UK) LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£000
£000
Turnover
4
23,616
27,489
Cost of sales
(13,324)
(15,965)
Gross profit
10,292
11,524
Administrative expenses
(12,166)
(12,601)
Other operating income
39
37
Exceptional item
3
(127)
Operating loss
5
(1,962)
(1,040)
Interest receivable and similar income
9
9
2
Interest payable and similar expenses
10
221
(203)
Loss before taxation
(1,732)
(1,241)
Tax on loss
11
29
316
Loss for the financial year
(1,703)
(925)
The profit and loss account has been prepared on the basis that all operations are continuing operations.
SILVER CROSS (UK) LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
£000
£000
Loss for the year
(1,703)
(925)
Other comprehensive income
Cash flow hedges gain arising in the year
138
Cash flow hedges loss reclassified to profit or loss
(56)
Other comprehensive income for the year
82
Total comprehensive income for the year
(1,621)
(925)
SILVER CROSS (UK) LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£000
£000
£000
£000
Fixed assets
Intangible assets
13
289
462
Tangible assets
14
612
987
901
1,449
Current assets
Stocks
16
7,000
5,515
Debtors
17
8,893
14,372
Cash at bank and in hand
343
531
16,236
20,418
Creditors: amounts falling due within one year
19
(9,918)
(12,996)
Net current assets
6,318
7,422
Total assets less current liabilities
7,219
8,871
Provisions for liabilities
Provisions
20
402
433
(402)
(433)
Net assets
6,817
8,438
Capital and reserves
Called up share capital
23
1
1
Hedging reserve
82
Other reserves
26
26
Profit and loss reserves
6,708
8,411
Total equity
6,817
8,438
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:
Mr C A Walsh
Director
Company Registration No. 04611579
SILVER CROSS (UK) LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
Share capital
Hedging reserve
Other reserves
Profit and loss reserves
Total
Notes
£000
£000
£000
£000
£000
Balance at 1 January 2023
1
26
13,836
13,863
Year ended 31 December 2023:
Loss and total comprehensive income for the year
-
-
-
(925)
(925)
Dividends
12
-
-
-
(4,500)
(4,500)
Balance at 31 December 2023
1
26
8,411
8,438
Year ended 31 December 2024:
Loss for the year
-
-
-
(1,703)
(1,703)
Other comprehensive income:
Cash flow hedges gains
-
138
-
-
138
Gains reclassified to profit or loss
-
(56)
-
-
(56)
Total comprehensive income for the year
-
82
-
(1,703)
(1,621)
Balance at 31 December 2024
1
82
26
6,708
6,817
SILVER CROSS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
1
Accounting policies
Company information
Silver Cross (UK) Limited is a private company limited by shares incorporated in England and Wales. The registered office is Micklethorn, Broughton, Skipton, BD23 3JA.
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 £1,000.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: The disclosure requirements of paragraphs 11.42, 11.44, 11.45, 11.47, 11.48(a)(iii), 11.48(a)(iv), 11.48(b), 11.48(c), 12.26, 12.27, 12.29(a), 12.29(b), and 12.29A;
Section 26 ‘Share based Payment’: Share based payment arrangements required under FRS 102 paragraphs 26.18(b), 26.19 to 26.21 and 26.23;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
The financial statements of the company are consolidated in the financial statements of Fosun International Limited as at 31 December 2024. These consolidated financial statements are available from www.fosun.com.
1.2
Going concern
The directors have considered all factors, including in the wider economy, as part of their assessment of going concern. They believe on balance that they have sufficient resources to enable trading to continue for a period of at least one year from the date of approval of the financial statements, on the basis of information currently available to them as at the point of approving these. Accordingly, these financial statements have been prepared on the going concern basistrue.
1.3
Turnover
Turnover is recognised at the fair value of the consideration received or receivable for goods and services provided in the normal course of business, and is shown net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
When cash inflows are deferred and represent a financing arrangement, the fair value of the consideration is the present value of the future receipts. The difference between the fair value of the consideration and the nominal amount received is recognised as interest income.
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.
SILVER CROSS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 13 -
Revenue from contracts for the provision of professional services is recognised by reference to the stage of completion when the stage of completion, costs incurred and costs to complete can be estimated reliably. The stage of completion is calculated by comparing costs incurred, mainly in relation to contractual hourly staff rates and materials, as a proportion of total costs. Where the outcome cannot be estimated reliably, revenue is recognised only to the extent of the expenses recognised that it is probable will be recovered.
1.4
Research and development expenditure
Research and development Research expenditure is charged to profit and loss in the year in which it is incurred. Internal development expenditure is capitalised only if it meets the recognition criteria of FRS 102 -18 ‘Intangible Assets Other than Goodwill’. This involves judgement as regulatory and other uncertainties are such that if the criteria are not met, the expenditure is charged to profit and loss. Where, however, recognition criteria are met, Intangible assets are capitalised and amortised on a straight-line basis over their useful economic lives from product launch.
Useful lives are typically finite. If the management cannot reliably estimate useful life, amortisation should not exceed 10 years, with some exceptions if longer life can be justified.
The management also reviews the asset's carrying amount for impairment indicators; if impaired, an immediate write-down to recoverable amount is required.
1.5
Intangible fixed assets other than goodwill
Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses.
Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date where it is probable that the expected future economic benefits that are attributable to the asset will flow to the entity and the fair value of the asset can be measured reliably; the intangible asset arises from contractual or other legal rights; and the intangible asset is separable from the entity.
Amortisation 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:
Software
33% straight line
1.6
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:
Leasehold land and buildings
11 - 33% straight line
Plant and machinery
33% straight line
Fixtures and fittings
25 - 33% straight line
Office equipment
25 - 33% straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.
SILVER CROSS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -
1.7
Impairment of fixed assets
At each reporting period end date, the company 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.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset is estimated to be less than its carrying amount, the carrying amount of the asset is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
1.8
Stocks
Stocks are stated at the lower of cost and 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.
1.9
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
1.10
Financial instruments
The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
SILVER CROSS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
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.
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.
SILVER CROSS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
Other financial liabilities
Derivatives, including 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.
Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.
Derecognition of financial liabilities
Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.
1.11
Equity instruments
Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.
SILVER CROSS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
1.12
Hedge accounting
Derivatives, notably forward 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.
It is company policy to adopt hedge accounting where permitted, per section 12 of FRS 102. Management prepares all necessary documentation to apply hedge accounting whenever an applicable hedging relationship exists.
Forward contracts constitute a cash flow hedge since the company is hedging against the variability in cash flows on purchases from outside the UK due to foreign exchange risk.
Where hedge accounting applies, the following accounting policy is adhered to:
a. The separate component of equity associated with the hedged item ('hedging reserve') is adjusted to the lower of the following:
the cumulative gain or loss (i.e. the fair value movement) on the hedging instrument; and,
the cumulative change in fair value on the hedged item (in this case the underlying payments). Note - see consideration below re hedge effectiveness however given the hedging relationship considered to be highly effective, this would result in the fair value of both the hedged item and instrument to be virtually consistent.
b. The portion of the gain or loss on the hedging instrument that is determined to be an effective hedge shall be recognised in other comprehensive income and any hedge ineffectiveness is recognised in the profit and loss account.
c. The amount that has been accumulated in the cash flow hedge reserve (i.e. in OCI) in accordance with the above, is reclassified from the cash flow hedge reserve to Profit or Loss in the same period during which the hedged expected future cash flows affect profit or loss. Therefore, amounts in OCI are recycled to the profit or loss account in the period in which the underlying payments are settled and recognised in the profit or loss account. Therefore, at each financial year end, the actual amount settled to/from the bank in relation to the gain/loss generated in that period from the contract is allocated to the profit or loss account and the associated opposite entry also allocated from OCI to the profit or loss to offset also.
1.13
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.
SILVER CROSS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
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.
1.14
Provisions
Provisions are recognised when the company has a legal or constructive present obligation as a result of a past event, it is probable that the company will be required to settle that obligation and a reliable estimate can be made of the amount of the obligation.
The amount recognised as a provision is the best estimate of the consideration required to settle the present obligation at the reporting end date, taking into account the risks and uncertainties surrounding the obligation. Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.
1.15
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.16
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.17
Leases
Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.
1.18
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.
SILVER CROSS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 19 -
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.
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
Stock provisions
At each reporting date an assessment is made for provisions required to recognise a fair valuation of damaged, slow moving or obsolete stock. 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 the profit or loss and provided for in the balance sheet. Reversals of impairment losses are also recognised in profit or loss when they arise.
Bad and doubtful debts provisions
Outstanding trade debtor balances are reviewed on a line by line basis by management to identify possible amounts where a provision is required. Management closely manage the collection of trade debtors and therefore are able to identify balances where there is uncertainty about its recoverability, and determine what provision is required (if any).
Warranty provision
The Company holds a warranty provision to recognise anticipated future costs related to product returns. The provision is calculated based on past performance and experience. There is uncertainty surrounding the anticipated timing and ultimate cost of the returns.
3
Exceptional item
2024
2023
£000
£000
Expenditure
Redundancy costs
127
-
4
Turnover and other revenue
2024
2023
£000
£000
Turnover analysed by class of business
Product sales
23,616
27,489
2024
2023
£000
£000
Turnover analysed by geographical market
United Kingdom
23,616
27,489
SILVER CROSS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
4
Turnover and other revenue
(Continued)
- 20 -
2024
2023
£000
£000
Other revenue
Interest income
9
2
5
Operating loss
2024
2023
Operating loss for the year is stated after charging/(crediting):
£000
£000
Exchange gains
(1,080)
(524)
Research and development costs
8
3
Fees payable to the company's auditor for the audit of the company's financial statements
45
42
Depreciation of owned tangible fixed assets
713
637
(Profit)/loss on disposal of tangible fixed assets
-
8
Amortisation of intangible assets
240
196
Operating lease charges
233
242
6
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£000
£000
For audit services
Audit of the financial statements of the company
45
42
7
Employees
The average monthly number of persons (including directors) employed by the company during the year was:
2024
2023
Number
Number
Total
82
82
Their aggregate remuneration comprised:
2024
2023
£000
£000
Wages and salaries
3,833
4,050
Social security costs
401
414
Pension costs
413
276
4,647
4,740
SILVER CROSS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
8
Directors' remuneration
2024
2023
£000
£000
Remuneration for qualifying services
524
1,073
Company pension contributions to defined contribution schemes
29
47
553
1,120
The Highest paid director received remuneration of £361,787 (2023 - £443,153).
9
Interest receivable and similar income
2024
2023
£000
£000
Interest income
Interest on bank deposits
9
2
10
Interest payable and similar expenses
2024
2023
£000
£000
Interest on bank overdrafts and loans
21
60
Gain/(loss) on hedging instrument
(242)
143
(221)
203
The company is exposed to foreign exchange risk due to trade in other currencies, mainly US Dollars. Inline with its risk management policies, it utilises derivative contracts (mainly forward contracts) with expiry dates to match the expected dates of cash payments to suppliers.
The reported currency movement arises mainly because contracts are taken out when a purchase order is placed. There is often a lead time between the date of placing purchase orders and the date of settling invoices. FRS102 requires the company to value all forward contract liabilities, even where the corresponding asset is not yet included in the balance sheet, as the order is not yet invoiced.
The reported profit/loss on currency valuation is mainly a notional accounting adjustment and for individual trades the calculated profit/loss will reverse as the purchases supplied are invoiced and as cash is ultimately paid.
During the year, the directors made an election to adopt hedge accounting, applying the recognition and measurement requirements of Section 12 of FRS 102. Specifically, the company adopts a cash flow hedging strategy in respect of its forecast US Dollar transactions with the aim of hedging against the company's exposure to the foreign exchange risk. As a result, Gains and Losses on hedged instruments initiated are recognised in Other Comprehensive Income and only released to the profit and loss account to match the underlying hedged transaction.
SILVER CROSS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
11
Taxation
2024
2023
£000
£000
Current tax
UK corporation tax on profits for the current period
(28)
Adjustments in respect of prior periods
(29)
Group tax relief
(59)
Total UK current tax
(29)
(87)
Foreign current tax on profits for the current period
15
Total current tax
(29)
(72)
Deferred tax
Origination and reversal of timing differences
(244)
Total tax credit
(29)
(316)
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
£000
£000
Loss before taxation
(1,732)
(1,241)
Expected tax credit based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
(433)
(292)
Tax effect of expenses that are not deductible in determining taxable profit
11
17
Tax effect of income not taxable in determining taxable profit
(40)
Change in unrecognised deferred tax assets
259
Adjustments in respect of prior years
(29)
(87)
Effect of change in corporation tax rate
(14)
Group relief
140
46
Research and development tax credit
13
3
Other permanent differences
(4)
Effect of overseas tax rates
15
Foreign exchange differences
50
Taxation credit for the year
(29)
(316)
12
Dividends
2024
2023
£000
£000
Interim paid
4,500
SILVER CROSS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
13
Intangible fixed assets
Software
£000
Cost
At 1 January 2024
927
Additions
67
At 31 December 2024
994
Amortisation and impairment
At 1 January 2024
465
Amortisation charged for the year
240
At 31 December 2024
705
Carrying amount
At 31 December 2024
289
At 31 December 2023
462
14
Tangible fixed assets
Leasehold land and buildings
Plant and machinery
Fixtures and fittings
Office equipment
Total
£000
£000
£000
£000
£000
Cost
At 1 January 2024
60
5,301
761
278
6,400
Additions
149
176
23
348
Disposals
(10)
(10)
At 31 December 2024
60
5,450
927
301
6,738
Depreciation and impairment
At 1 January 2024
60
4,733
364
256
5,413
Depreciation charged in the year
441
253
19
713
At 31 December 2024
60
5,174
617
275
6,126
Carrying amount
At 31 December 2024
276
310
26
612
At 31 December 2023
568
397
22
987
SILVER CROSS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
15
Financial instruments
2024
2023
£000
£000
Carrying amount of financial assets
Instruments measured at fair value through profit or loss
111
-
Carrying amount of financial liabilities
Measured at fair value through profit or loss
- Other financial liabilities
-
212
In accordance with FRS 102, the company’s derivatives, including forward exchange contracts, have been valued at the year-end using Mark-to-Market valuations provided by contracted counterparties. These contracts are used to hedge against currency exchange fluctuations for creditor balances denominated in overseas currencies and are typically held for a period of 6-12 months.
Derivatives are held at fair value in the balance sheet within debtors or creditors, as appropriate. Gains and Losses on hedged instruments were recognised in the profit and loss account to match the underlying hedged transaction.
16
Stocks
2024
2023
£000
£000
Finished goods and goods for resale
7,000
5,515
17
Debtors
2024
2023
Amounts falling due within one year:
£000
£000
Trade debtors
2,805
3,989
Corporation tax recoverable
109
153
Amounts owed by group undertakings
4,362
9,627
Derivative financial instruments
111
-
Other debtors
29
29
Prepayments and accrued income
1,142
239
8,558
14,037
Deferred tax asset (note 21)
335
335
8,893
14,372
The amounts owed by group undertakings are interest free and repayable on demand
SILVER CROSS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
18
Loans and overdrafts
2024
2023
£000
£000
Other bank borrowings
240
Payable within one year
240
19
Creditors: amounts falling due within one year
2024
2023
Notes
£000
£000
Bank loans and overdrafts
18
240
Trade creditors
4,616
2,337
Amounts owed to group undertakings
4,216
9,153
Taxation and social security
441
466
Derivative financial instruments
212
Other creditors
25
24
Accruals and deferred income
620
564
9,918
12,996
The amounts owed to group undertakings are interest free and repayable on demand
20
Provisions for liabilities
2024
2023
£000
£000
Warranty provision
402
433
Movements on provisions:
Warranty provision
£000
At 1 January 2024
433
Additional provisions in the year
721
Utilisation of provision
(752)
At 31 December 2024
402
The company offers 3 year warranty on the majority of products and therefore holds the above warranty provision. Management estimates the warranty provision based on historical warranty claim information, as well as recent trends.
SILVER CROSS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 26 -
21
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:
Assets
Assets
2024
2023
Balances:
£000
£000
Fixed asset timing differences
125
335
Tax losses
210
-
335
335
There were no deferred tax movements in the year.
22
Retirement benefit schemes
2024
2023
Defined contribution schemes
£000
£000
Charge to profit or loss in respect of defined contribution schemes
413
276
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.
23
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£000
£000
Issued and fully paid
Ordinary shares of £1 each
1,000
1,000
1
1
24
Financial commitments, guarantees and contingent liabilities
At the balance sheet date the company was committed to purchase $9.3m (2023 - $13.0m) in exchange for £7.3m (2023 - £10.4m) through a forward contract.
25
Operating lease commitments
Lessee
2024
2023
£000
£000
Within one year
163
163
Between two and five years
651
651
In over five years
730
895
1,544
1,709
SILVER CROSS (UK) LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 27 -
26
Ultimate controlling party
The Company's immediate parent is Silver Cross Nurseries Limited, which itself is an indirect subsidiary of Fosun International Limited, a company registered in Hong Kong. The principal place of business of Fosun International Limited is, Tower S1, Bund Finance Center, 600 Zhongshan No. 2 Road (E), Shanghai, China.
The ultimate parent and controlling company is Fosun International Limited, a company incorporated in Hong Kong. Fosun International Limited prepares group financial statements, which include the results of the Company. Copies of the group's financial statements for Fosun International Limited can be obtained from www.fosun.com.
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.100Mr T HuMr N J PaxtonMr P J TaylorMr J WangMr H XuMs Y YuanMs Y YuanMr C A Walsh046115792024-01-012024-12-3104611579bus:CompanySecretaryDirector12024-01-012024-12-3104611579bus:Director12024-01-012024-12-3104611579bus:Director22024-01-012024-12-3104611579bus:Director32024-01-012024-12-3104611579bus:Director42024-01-012024-12-3104611579bus:Director52024-01-012024-12-3104611579bus:Director62024-01-012024-12-3104611579bus:CompanySecretary12024-01-012024-12-3104611579bus:Director72024-01-012024-12-3104611579bus:RegisteredOffice2024-01-012024-12-31046115792024-12-31046115792023-01-012023-12-3104611579core:Exceptional12024-01-012024-12-3104611579core:Exceptional12023-01-012023-12-3104611579core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3104611579core:RetainedEarningsAccumulatedLosses2024-01-012024-12-3104611579core:HedgingReserve2024-01-012024-12-3104611579core:HedgingReserve2023-01-012023-12-3104611579core:OtherResidualIntangibleAssets2024-12-3104611579core:OtherResidualIntangibleAssets2023-12-3104611579core:ComputerSoftware2024-12-3104611579core:ComputerSoftware2023-12-31046115792023-12-3104611579core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-12-3104611579core:PlantMachinery2024-12-3104611579core:FurnitureFittings2024-12-3104611579core:ComputerEquipment2024-12-3104611579core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3104611579core:PlantMachinery2023-12-3104611579core:FurnitureFittings2023-12-3104611579core:ComputerEquipment2023-12-3104611579core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-3104611579core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-3104611579core:CurrentFinancialInstruments2024-12-3104611579core:CurrentFinancialInstruments2023-12-3104611579core:ShareCapital2024-12-3104611579core:ShareCapital2023-12-3104611579core:HedgingReserve2024-12-3104611579core:HedgingReserve2023-12-3104611579core:OtherMiscellaneousReserve2024-12-3104611579core:OtherMiscellaneousReserve2023-12-3104611579core:RetainedEarningsAccumulatedLosses2024-12-3104611579core:RetainedEarningsAccumulatedLosses2023-12-3104611579core:ShareCapital2022-12-3104611579core:HedgingReserve2022-12-3104611579core:RetainedEarningsAccumulatedLosses2022-12-3104611579core:ShareCapitalOrdinaryShareClass12024-12-3104611579core:ShareCapitalOrdinaryShareClass12023-12-3104611579core:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3104611579core:ComputerSoftware2024-01-012024-12-3104611579core:LandBuildingscore:LongLeaseholdAssets2024-01-012024-12-3104611579core:PlantMachinery2024-01-012024-12-3104611579core:FurnitureFittings2024-01-012024-12-3104611579core:ComputerEquipment2024-01-012024-12-310461157912024-01-012024-12-310461157912023-01-012023-12-3104611579core:UKTax2024-01-012024-12-3104611579core:UKTax2023-01-012023-12-3104611579core:ForeignTax2024-01-012024-12-3104611579core:ForeignTax2023-01-012023-12-310461157922024-01-012024-12-310461157922023-01-012023-12-3104611579core:ComputerSoftware2023-12-3104611579core:ComputerSoftwarecore:ExternallyAcquiredIntangibleAssets2024-01-012024-12-3104611579core:LandBuildingscore:LeasedAssetsHeldAsLessee2023-12-3104611579core:PlantMachinery2023-12-3104611579core:FurnitureFittings2023-12-3104611579core:ComputerEquipment2023-12-31046115792023-12-3104611579core:LandBuildingscore:LeasedAssetsHeldAsLessee2024-01-012024-12-3104611579core:WithinOneYear2024-12-3104611579core:WithinOneYear2023-12-3104611579core:BetweenTwoFiveYears2024-12-3104611579core:BetweenTwoFiveYears2023-12-3104611579core:MoreThanFiveYears2024-12-3104611579core:MoreThanFiveYears2023-12-3104611579bus:PrivateLimitedCompanyLtd2024-01-012024-12-3104611579bus:FRS1022024-01-012024-12-3104611579bus:Audited2024-01-012024-12-3104611579bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP