IRIS Accounts Production v25.2.0.378 06022429 Board of Directors 31.12.24 1.1.24 31.12.24 31.12.24 Medium entities These accounts have been prepared in accordance with the provisions applicable to companies subject to the medium-sized companies regime. true true false true true false false false true false Ordinary 0 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh060224292023-12-31060224292024-12-31060224292024-01-012024-12-31060224292022-12-31060224292023-01-012023-12-31060224292023-12-3106022429ns15:EnglandWales2024-01-012024-12-3106022429ns14:PoundSterling2024-01-012024-12-3106022429ns10:Director12024-01-012024-12-3106022429ns10:Consolidated2024-12-3106022429ns10:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3106022429ns10:PrivateLimitedCompanyLtd2024-01-012024-12-3106022429ns10:Consolidatedns10:MediumEntities2024-01-012024-12-3106022429ns10:Consolidatedns10:Audited2024-01-012024-12-3106022429ns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-01-012024-12-3106022429ns10:Medium-sizedCompaniesRegimeForAccounts2024-01-012024-12-3106022429ns10:Consolidated2024-01-012024-12-3106022429ns10:Consolidatedns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-01-012024-12-3106022429ns10:Consolidatedns10:Medium-sizedCompaniesRegimeForAccounts2024-01-012024-12-3106022429ns10:FullAccounts2024-01-012024-12-310602242912024-01-012024-12-3106022429ns10:OrdinaryShareClass12024-01-012024-12-3106022429ns10:Director22024-01-012024-12-3106022429ns10:Director32024-01-012024-12-3106022429ns10:Director42024-01-012024-12-3106022429ns10:RegisteredOffice2024-01-012024-12-3106022429ns10:Consolidated2023-01-012023-12-3106022429ns5:CurrentFinancialInstruments2024-12-3106022429ns5:CurrentFinancialInstruments2023-12-3106022429ns5:ShareCapital2024-12-3106022429ns5:ShareCapital2023-12-3106022429ns5:RetainedEarningsAccumulatedLosses2024-12-3106022429ns5:RetainedEarningsAccumulatedLosses2023-12-3106022429ns5:ShareCapital2022-12-3106022429ns5:RetainedEarningsAccumulatedLosses2022-12-3106022429ns5:RetainedEarningsAccumulatedLosses2023-01-012023-12-310602242912024-01-012024-12-3106022429ns5:NetGoodwill2024-01-012024-12-3106022429ns5:IntangibleAssetsOtherThanGoodwill2024-01-012024-12-3106022429ns5:CostValuation2023-12-3106022429ns5:WithinOneYearns5:CurrentFinancialInstruments2024-12-3106022429ns5:WithinOneYearns5:CurrentFinancialInstruments2023-12-3106022429ns10:OrdinaryShareClass12024-12-3106022429ns5:RetainedEarningsAccumulatedLosses2023-12-3106022429ns5:RetainedEarningsAccumulatedLosses2024-01-012024-12-31
REGISTERED NUMBER: 06022429 (England and Wales)
















































Group Strategic Report,

Report of the Directors and

Consolidated Financial Statements

for the Year Ended 31 December 2024

for

Tileflair Group Limited

Tileflair Group Limited (Registered number: 06022429)






Contents of the Consolidated Financial Statements
for the Year Ended 31 December 2024




Page

Company Information 1

Group Strategic Report 2

Report of the Directors 3

Report of the Independent Auditors 5

Consolidated Statement of Comprehensive Income 8

Consolidated Balance Sheet 9

Company Balance Sheet 10

Consolidated Statement of Changes in Equity 11

Company Statement of Changes in Equity 12

Consolidated Cash Flow Statement 13

Notes to the Consolidated Cash Flow Statement 14

Notes to the Consolidated Financial Statements 16


Tileflair Group Limited

Company Information
for the Year Ended 31 December 2024







DIRECTORS: P J Broadhurst
Mrs L R Broadhurst
D A Brown
M T L Johnson





REGISTERED OFFICE: Tileflair Ltd
Highwood Lane
Cribbs Causeway
Bristol
BS34 5TQ





REGISTERED NUMBER: 06022429 (England and Wales)





AUDITORS: Mander Duffill
Chartered Accountants & Statutory Auditor
The Old Post Office
41-43 Market Place
Chippenham
Wiltshire
SN15 3HR

Tileflair Group Limited (Registered number: 06022429)

Group Strategic Report
for the Year Ended 31 December 2024

The directors present their strategic report of the company and the group for the year ended 31 December 2024.

REVIEW OF BUSINESS
The group's turnover year on year decreased to £11,083,696 in 2024, a decrease of £1,489,777 from £12,573,473 in 2023.

The directors continue to closely monitor key performance indicators and are constantly looking for ways to improve performance.

The group's key financial and other performance indicators during the year were as follows:

2024 2023
Turnover £11,083,696 £12,573,473
Gross profit £3,092,302 £3,383,926
EBITDA £(287,923) £315,549
Earnings before tax (£650,772) (£105,843)

PRINCIPAL RISKS AND UNCERTAINTIES
The group is exposed to price risk, credit risk, liquidity risk and cashflow risk. Appropriate policies have been developed and implemented to identify, evaluate and manage key risks and the directors review key management strategies regularly.

The group is constantly looking for ways to expand its market offering and for different ways to market and strives to ensure that its outlets provide the highest levels of customer service which will leave the company well placed to take advantage of any opportunities that may arise.

Price risk, credit risk, liquidity risk and cash flow risk
Price risk - the group is exposed to price risk as a result of its operations. However, sales prices are constantly reviewed and agreed by management to ensure sales prices reflect any fluctuating prices within the market place.

Credit risk - before sales are made, appropriate credit checks are made on potential customers. The majority are established customers of the group, therefore the credit risk on an individual customer is limited.

Liquidity and cash flow risk - the group's exposure to liquidity risk is minimal and the company has adequate net current assets.

ON BEHALF OF THE BOARD:





P J Broadhurst - Director


9 May 2025

Tileflair Group Limited (Registered number: 06022429)

Report of the Directors
for the Year Ended 31 December 2024

The directors present their report with the financial statements of the company and the group for the year ended 31 December 2024.

PRINCIPAL ACTIVITY
The principal activity of the group in the year under review was that of retail and distribution of wall and floor tiles and associated products.

DIVIDENDS
The total distribution of dividends for the year ended 31 December 2024 will be £Nil (2023: £140,000).

DIRECTORS
The directors shown below have held office during the whole of the period from 1 January 2024 to the date of this report.

P J Broadhurst
Mrs L R Broadhurst
D A Brown
M T L Johnson

FINANCIAL INSTRUMENTS
The group has procedures to identify risk, protect and manage the group from events that may hinder its financial performance objectives. The objectives aim to limit counterparty exposure, ensure sufficient working capital exists and monitor risk and manage it at a business unit level. The group does not consider it necessary to employ derivatives such as forward currency contracts to manage risk based on the groups current activities.

STATEMENT OF DIRECTORS' RESPONSIBILITIES
The directors are responsible for preparing the Group Strategic Report, the Report of the Directors 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 the group and of the profit or loss of the group 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;
- 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 and the group's transactions and disclose with reasonable accuracy at any time the financial position of the company and the group 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 the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the group's auditors are unaware, and each director has taken all the steps that he or she ought to have taken as a director in order to make himself or herself aware of any relevant audit information and to establish that the group's auditors are aware of that information.

Tileflair Group Limited (Registered number: 06022429)

Report of the Directors
for the Year Ended 31 December 2024


AUDITORS
The auditors, Mander Duffill, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:





P J Broadhurst - Director


9 May 2025

Report of the Independent Auditors to the Members of
Tileflair Group Limited

Opinion
We have audited the financial statements of Tileflair Group Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the Consolidated Statement of Comprehensive Income, Consolidated Balance Sheet, Company Balance Sheet, Consolidated Statement of Changes in Equity, Company Statement of Changes in Equity, Consolidated Cash Flow Statement and Notes to the Consolidated Cash Flow Statement, Notes to the Financial Statements, including a summary of 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 group's and of the parent company affairs as at 31 December 2024 and of the group's 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.

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 Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

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

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

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

Other information
The directors are responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

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.

In connection with our audit of the financial statements, 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 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.

Report of the Independent Auditors to the Members of
Tileflair Group Limited


Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
- the information given in the Group Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and
- the Group Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
- adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or
- the parent company 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 Statement of Directors' Responsibilities set out on page three, 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 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 group's and the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or the parent company or to cease operations, or have no realistic alternative but to do so.

Auditors' 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 a Report of the Auditors 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:

In planning and designing our audit tests, we identify and assess the risks of material mis-statements, whether due to fraud or error. Our risk assessment procedures included:

- Enquiries of management about the entities policies and procedures on compliance with laws and regulations and whether they were aware of any instances of noncompliance together with the internal controls established to mitigate risks of fraud or non-compliance with laws and regulations.
- Enquiries of management about the entities policies and procedures on fraud risks, including any actual, suspected or alleged fraud.
- Considered the nature of the industry and sector, control environment and business performance including the key drivers for directors' remuneration, bonus levels and performance targets.
- Reading minutes of meetings of those charged with governance.

We communicated relevant identified laws and regulations and potential fraud risks to all engagement team members and remained alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.

Report of the Independent Auditors to the Members of
Tileflair Group Limited


We obtained an understanding of the legal and regulatory frameworks that the entity operates in, through discussions with the director, and from our commercial knowledge and experience of the sector in which the company operates, to enable us to identify the key laws and regulations applicable to the company. We focused on specific laws and regulations which we considered may have a direct material effect on the financial statement or the operations of the company, including the Companies Act 2006, taxation legislation, data protection, anti-bribery, employment, environmental and health and safety legislation.

As a result of these procedures, we considered the opportunities and incentives that may exist within the organisation for fraud. In common with all audits under ISAs (UK), we are also required to perform specific procedures to respond to the risk of management override of controls including the following:

- Reviewing financial statement disclosures and testing to supporting documentation to assess compliance with applicable laws and regulations.
- Enquiry of management concerning actual and potential litigation and claims.
- Reviewing correspondence with HMRC, and the company's legal advisors.
- Addressing the risk of fraud through management override of controls, testing the appropriateness of journal entries and other adjustments, assessing whether judgements made in making accounting estimates are indicative of a potential bias, and evaluating the business rationale of any significant transactions that are unusual or outside the normal course of business.

Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance.

In addition, as with any audit, there remained a higher risk of non-detection of fraud, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. Our audit procedures are designed to detect material misstatement. We are not responsible for preventing non-compliance or fraud and cannot be expected to detect non-compliance with all laws and regulations.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

Use of our report
This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors 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.




Julian Duffill FCA (Senior Statutory Auditor)
for and on behalf of Mander Duffill
Chartered Accountants & Statutory Auditor
The Old Post Office
41-43 Market Place
Chippenham
Wiltshire
SN15 3HR

13 May 2025

Tileflair Group Limited (Registered number: 06022429)

Consolidated
Statement of Comprehensive
Income
for the Year Ended 31 December 2024

31.12.24 31.12.23
Notes £    £   

TURNOVER 3 11,083,696 12,573,473

Cost of sales 7,991,394 9,189,547
GROSS PROFIT 3,092,302 3,383,926

Administrative expenses 3,777,467 3,657,831
(685,165 ) (273,905 )

Other operating income 59,420 192,752
OPERATING LOSS 6 (625,745 ) (81,153 )

Interest receivable and similar income 6,528 8,565
(619,217 ) (72,588 )

Interest payable and similar expenses 8 31,555 33,255
LOSS BEFORE TAXATION (650,772 ) (105,843 )

Tax on loss 9 (96,086 ) 31,375
LOSS FOR THE FINANCIAL YEAR (554,686 ) (137,218 )

OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME FOR
THE YEAR

(554,686

)

(137,218

)

Loss attributable to:
Owners of the parent (554,686 ) (137,218 )

Total comprehensive income attributable to:
Owners of the parent (554,686 ) (137,218 )

Tileflair Group Limited (Registered number: 06022429)

Consolidated Balance Sheet
31 December 2024

31.12.24 31.12.23
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 12 463,187 694,954
Tangible assets 13 295,799 806,601
Investments 14 840 840
Investment property 15 300,000 300,000
1,059,826 1,802,395

CURRENT ASSETS
Stocks 16 1,121,373 1,313,067
Debtors 17 897,162 862,684
Cash at bank and in hand 437,205 540,871
2,455,740 2,716,622
CREDITORS
Amounts falling due within one year 18 1,595,553 1,792,905
NET CURRENT ASSETS 860,187 923,717
TOTAL ASSETS LESS CURRENT
LIABILITIES

1,920,013

2,726,112

CREDITORS
Amounts falling due after more than one
year

19

(360,788

)

(532,219

)

PROVISIONS FOR LIABILITIES 23 (28,638 ) (108,620 )
NET ASSETS 1,530,587 2,085,273

CAPITAL AND RESERVES
Called up share capital 24 320,000 320,000
Revaluation reserve 25 207,384 482,459
Capital redemption reserve 25 11,904 11,904
Retained earnings 25 991,299 1,270,910
SHAREHOLDERS' FUNDS 1,530,587 2,085,273

The financial statements were approved by the Board of Directors and authorised for issue on 9 May 2025 and were signed on its behalf by:





P J Broadhurst - Director


Tileflair Group Limited (Registered number: 06022429)

Company Balance Sheet
31 December 2024

31.12.24 31.12.23
Notes £    £    £    £   
FIXED ASSETS
Intangible assets 12 - -
Tangible assets 13 - -
Investments 14 7,688,518 7,688,518
Investment property 15 - -
7,688,518 7,688,518

CURRENT ASSETS
Debtors 17 9 9
Cash at bank 52 52
61 61
CREDITORS
Amounts falling due within one year 18 6,601,849 6,601,849
NET CURRENT LIABILITIES (6,601,788 ) (6,601,788 )
TOTAL ASSETS LESS CURRENT
LIABILITIES

1,086,730

1,086,730

CAPITAL AND RESERVES
Called up share capital 24 320,000 320,000
Retained earnings 25 766,730 766,730
SHAREHOLDERS' FUNDS 1,086,730 1,086,730

Company's profit for the financial year - 140,000

The financial statements were approved by the Board of Directors and authorised for issue on 9 May 2025 and were signed on its behalf by:





P J Broadhurst - Director


Tileflair Group Limited (Registered number: 06022429)

Consolidated Statement of Changes in Equity
for the Year Ended 31 December 2024

Called up Capital
share Retained Revaluation redemption Total
capital earnings reserve reserve equity
£    £    £    £    £   
Balance at 1 January 2023 320,000 1,548,128 482,459 11,904 2,362,491

Changes in equity
Dividends - (140,000 ) - - (140,000 )
Total comprehensive income - (137,218 ) - - (137,218 )
Balance at 31 December 2023 320,000 1,270,910 482,459 11,904 2,085,273

Changes in equity
Total comprehensive income - (279,611 ) (275,075 ) - (554,686 )
Balance at 31 December 2024 320,000 991,299 207,384 11,904 1,530,587

Tileflair Group Limited (Registered number: 06022429)

Company Statement of Changes in Equity
for the Year Ended 31 December 2024

Called up
share Retained Total
capital earnings equity
£    £    £   
Balance at 1 January 2023 320,000 766,730 1,086,730

Changes in equity
Dividends - (140,000 ) (140,000 )
Total comprehensive income - 140,000 140,000
Balance at 31 December 2023 320,000 766,730 1,086,730

Changes in equity
Balance at 31 December 2024 320,000 766,730 1,086,730

Tileflair Group Limited (Registered number: 06022429)

Consolidated Cash Flow Statement
for the Year Ended 31 December 2024

31.12.24 31.12.23
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 (281,792 ) 402,467
Interest paid (31,555 ) (33,255 )
Tax paid (16,104 ) (30,544 )
Net cash from operating activities (329,451 ) 338,668

Cash flows from investing activities
Purchase of tangible fixed assets (16,204 ) (115,199 )
Sale of tangible fixed assets 502,000 29,750
Interest received 6,528 8,565
Net cash from investing activities 492,324 (76,884 )

Cash flows from financing activities
Loan repayments in year (236,874 ) (21,938 )
Capital repayments in year (29,665 ) (97,141 )
Equity dividends paid - (140,000 )
Net cash from financing activities (266,539 ) (259,079 )

(Decrease)/increase in cash and cash equivalents (103,666 ) 2,705
Cash and cash equivalents at
beginning of year

2

540,871

538,166

Cash and cash equivalents at end of
year

2

437,205

540,871

Tileflair Group Limited (Registered number: 06022429)

Notes to the Consolidated Cash Flow Statement
for the Year Ended 31 December 2024

1. RECONCILIATION OF LOSS BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS

31.12.24 31.12.23
£    £   
Loss before taxation (650,772 ) (105,843 )
Depreciation charges 344,195 388,534
Loss/(profit) on disposal of fixed assets 12,899 (396 )
Finance costs 31,555 33,255
Finance income (6,528 ) (8,565 )
(268,651 ) 306,985
Decrease in stocks 191,694 244,457
(Increase)/decrease in trade and other debtors (18,374 ) 187,976
Decrease in trade and other creditors (186,461 ) (336,951 )
Cash generated from operations (281,792 ) 402,467

2. CASH AND CASH EQUIVALENTS

The amounts disclosed on the Cash Flow Statement in respect of cash and cash equivalents are in respect of these Balance Sheet amounts:

Year ended 31 December 2024
31.12.24 1.1.24
£    £   
Cash and cash equivalents 437,205 540,871
Year ended 31 December 2023
31.12.23 1.1.23
£    £   
Cash and cash equivalents 540,871 538,166


Tileflair Group Limited (Registered number: 06022429)

Notes to the Consolidated Cash Flow Statement
for the Year Ended 31 December 2024

3. ANALYSIS OF CHANGES IN NET DEBT

Other
non-cash
At 1.1.24 Cash flow changes At 31.12.24
£    £    £    £   
Net cash
Cash at bank
and in hand 540,871 (103,666 ) 437,205
540,871 (103,666 ) 437,205
Debt
Finance leases (123,844 ) 29,665 - (194,500 )
Debts falling due
within 1 year (23,703 ) 9,717 - (13,986 )
Debts falling due
after 1 year (434,049 ) 227,157 - (206,892 )
(581,596 ) 266,539 - (415,378 )
Total (40,725 ) 162,873 - 21,827

Tileflair Group Limited (Registered number: 06022429)

Notes to the Consolidated Financial Statements
for the Year Ended 31 December 2024

1. STATUTORY INFORMATION

Tileflair Group Limited is a private company, limited by shares , registered in England and Wales. The company's registered number and registered office address can be found on the General Information page.

The presentation currency of the financial statements is the Pound Sterling (£).


2. ACCOUNTING POLICIES

Basis of preparing the financial statements
These financial statements have been prepared in accordance with Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention as modified by the revaluation of certain assets.

Going concern
The directors have reviewed projections for the next twelve months and consider the group to be able to continue as a going concern. The group has performed well during the year and the directors believe the group is well placed to perform well in 2024.

Based upon the information available to the directors at the date of approval of the financial statements, the directors consider it appropriate to continue to adopt the going concern basis in preparing these financial statements and that the group has adequate resources to continue to trade for the foreseeable future being twelve months from approval of these financial statements.

Tileflair Group Limited (Registered number: 06022429)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

2. ACCOUNTING POLICIES - continued

Basis of consolidation
The consolidated financial statements consolidate the financial statements of the company and its subsidiary undertakings drawn up to 31 December 2024.

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

The results of subsidiaries acquired or disposed of during the year are included in the profit or loss account from the effective date of acquisition or up to the effective date of disposals, as appropriate. Where necessary, adjustments are made to the financial statements of subsidiaries to bring their accounting policies in line with those used by the group.

The purchase method of accounting is used to account for business combinations that result in the acquisition of subsidiaries by the group. The cost of a business combination is measured as the fair value of the assets given, equity instruments issued and liabilities incurred or assumed at the date of exchange, plus costs directly attributable to the business combination. Identifiable assets acquired and liabilities and contingent liabilities assumed in a business combination are measured initially at their fair values at acquisition date. Any excess of the cost of the business combination over the acquirer's interest in the net fair value of the identifiable assets, liabilities and contingent liabilities recognised is recorded as goodwill.

Inter-company transactions, balances and unrealised gains on transactions between the company and its subsidiaries, which are related parties, are eliminated in full.

Intra-group losses are also eliminated but may indicate an impairment that requires recognition in the consolidated financial statements.

Accounting policies of subsidiaries have been changed where necessary to ensure consistency with the policies adopted by the group. Non-controlling interests in the net assets of consolidated subsidiaries are identified separately from the group's equity therein. Non-controlling interest consist of the amount of those interests at the date of the original business combination and the non-controlling shareholder's share of changes in equity since the date of the combination.

Critical accounting judgements and key sources of estimation uncertainty
In the application of the group'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, if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.

Having given due consideration to estimates and assumptions that form part of the carrying amounts of assets and liabilities within the financial statements, the directors are of the opinion that significant judgements relate to the valuation of the investment property, valuation of stock and recoverability of debtors.

Furthermore, the directors believe that lease dilapidations are an area of judgement significant to the financial statements, but do not consider the potential effect material.

Tileflair Group Limited (Registered number: 06022429)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

2. ACCOUNTING POLICIES - continued

Turnover
Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

Turnover comprises the fair value of the consideration received or receivable for the sale of goods in the ordinary course of the company's activities. Turnover is shown net of Value Added Tax, returns, rebates and discounts.

The company recognises revenue when:
- the amount of revenue can be reliably measured;
- it is probable that future economic benefits will flow to the entity; and
- specific criteria have been met for each of the company's activities.

Goodwill
Goodwill arising on the acquisition of an entity represents the excess of the cost of acquisition over the group's interest in the net fair value of the identifiable assets, liabilities and contingent liabilities of the entity recognised at the date of acquisition. Goodwill is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is held in the currency of the acquired entity and revalued to the closing rate at each reporting date. Goodwill is amortised over its useful life, which shall not exceed ten years if a reliable estimate of the useful life cannot be made.

Intangible assets
Intangible assets are initially measured at cost. After initial recognition, intangible assets are measured at cost less any accumulated amortisation and any accumulated impairment losses.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Freehold land and buildings-2.5% reducing balance
Leasehold land and buildings-Over the term of the lease
Leasehold improvements-20% - 33% straight line
Furniture, fixtures and fittings-20% - 30% straight line
Computer equipment-25% - 50% straight line
Motor vehicles-30% straight line
Commercial vehicles-20% straight line

Tangible assets are stated in the balance sheet at cost or valuation, less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

Tangible assets held at valuation are revalued with sufficient regularity such that the carrying amount does not differ materially for that which would be determined using fair values at the balance sheet date.

The cost of tangible assets includes directly attributable incremental costs incurred in their aquisition and installation.

Investment property
Investment property is shown at most recent valuation. Any aggregate surplus or deficit arising from changes in fair value is recognised in profit or loss.

Tileflair Group Limited (Registered number: 06022429)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

2. ACCOUNTING POLICIES - continued

Cash and cash equivalents
Cash and cash equivalents comprise cash on hand and call deposits, and other short-term highly liquid investments that are readily convertible to a known amount of cash and are subject to an insignificant risk of change in value.

Debtors
Trade debtors are amounts due from customers for merchandise sold or services performed in the ordinary course of business.

Trade debtors are recognised initially at the transaction price. They are subsequently measured at amortised cost using the effective interest method, less provision for impairment. A provision for the impairment of trade debtors is established when there is objective evidence that the group will not be able to collect all amounts due according to the original terms of the receivables.

Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to sell. Cost is determined using the average cost (AVCO) method using standard cost.

At each reporting date, stocks are assessed for impairment. If stocks are impaired, the carrying amount is reduced to its selling price less costs to complete and sell; the impairment loss is recognised immediately in profit and loss.

Creditors
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Trade creditors are classified as current liabilities if the group does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right right to defer settlement for at least twelve months after the reporting date, they are presented as non-current liabilities.

Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method.

Borrowings
Interest-bearing borrowings are initially recorded at fair value, net of transaction costs. Interest-bearing borrowings are subsequently carried at amortised cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognised as a charge to the profit and loss account over the period of the relevant borrowing.

Borrowings are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Statement of Comprehensive Income, except to the extent that it relates to items recognised in other comprehensive income or directly in equity.

Current or deferred taxation assets and liabilities are not discounted.

Current tax is recognised at the amount of tax payable using the tax rates and laws that have been enacted or substantively enacted by the balance sheet date.


Tileflair Group Limited (Registered number: 06022429)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

2. ACCOUNTING POLICIES - continued
Deferred tax
Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date.

Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference.

Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits.

Foreign currencies
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

Pension costs and other post-retirement benefits
The group operates a defined contribution pension scheme. Contributions payable to the group's pension scheme are charged to profit or loss in the period to which they relate.

Finance income and costs
Interest income and expenses are recognised using the effective interest rate method.

3. TURNOVER

The turnover and loss before taxation are attributable to the one principal activity of the group.

An analysis of turnover by geographical market is given below:

31.12.24 31.12.23
£    £   
United Kingdom 11,012,128 12,472,412
Outside the UK 71,568 101,061
11,083,696 12,573,473

4. EMPLOYEES AND DIRECTORS
31.12.24 31.12.23
£    £   
Wages and salaries 2,312,791 2,444,007
Social security costs 238,058 241,756
Other pension costs 120,808 121,846
2,671,657 2,807,609

Tileflair Group Limited (Registered number: 06022429)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

4. EMPLOYEES AND DIRECTORS - continued

The average number of employees during the year was as follows:
31.12.24 31.12.23

Sales, admin and support 70 79
Directors 4 4
74 83

The average number of employees by undertakings that were proportionately consolidated during the year was 74 (2023 - 83 ) .

5. DIRECTORS' EMOLUMENTS
31.12.24 31.12.23
£    £   
Directors' remuneration 164,675 162,579
Directors' pension contributions to money purchase schemes 57,743 47,618

The number of directors to whom retirement benefits were accruing was as follows:

Money purchase schemes 2 2

6. OPERATING LOSS

The operating loss is stated after charging/(crediting):

31.12.24 31.12.23
£    £   
Depreciation - owned assets 112,428 156,764
Loss/(profit) on disposal of fixed assets 12,899 (396 )
Goodwill amortisation 231,767 231,767
Foreign exchange differences (42,960 ) 4,746
Operating lease expense 1,061,577 980,044

7. AUDITORS' REMUNERATION
31.12.24 31.12.23
£    £   
Fees payable to the company's auditors for the audit of the company's
financial statements

13,000

12,000
Auditors' remuneration for non audit work 3,409 2,746

8. INTEREST PAYABLE AND SIMILAR EXPENSES
31.12.24 31.12.23
£    £   
Bank interest 31,555 33,255

Tileflair Group Limited (Registered number: 06022429)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

9. TAXATION

Analysis of the tax (credit)/charge
The tax (credit)/charge on the loss for the year was as follows:
31.12.24 31.12.23
£    £   
Current tax:
UK corporation tax (16,104 ) 16,104

Deferred tax (79,982 ) 15,271
Tax on loss (96,086 ) 31,375

Reconciliation of total tax (credit)/charge included in profit and loss
The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below:

31.12.24 31.12.23
£    £   
Loss before tax (650,772 ) (105,843 )
Loss multiplied by the standard rate of corporation tax in the UK of 25
% (2023 - 25 %)

(162,693

)

(26,461

)

Effects of:
Expenses not deductible for tax purposes 61,814 58,917
Utilisation of tax losses 14,507 -
Adjustments to tax charge in respect of previous periods (16,104 ) -
Other tax effects from rec between accounting profit and tax expense (income)
6,390

2,005
Marginal tax relief adjustment - (3,086 )
Total tax (credit)/charge (96,086 ) 31,375

10. INDIVIDUAL STATEMENT OF COMPREHENSIVE INCOME

As permitted by Section 408 of the Companies Act 2006, the Statement of Comprehensive Income of the parent company is not presented as part of these financial statements.


11. DIVIDENDS
31.12.24 31.12.23
£    £   
Ordinary shares of £1 each
Interim - 140,000

Tileflair Group Limited (Registered number: 06022429)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

12. INTANGIBLE FIXED ASSETS

Group
Goodwill
£   
COST
At 1 January 2024
and 31 December 2024 4,634,344
AMORTISATION
At 1 January 2024 3,939,390
Amortisation for year 231,767
At 31 December 2024 4,171,157
NET BOOK VALUE
At 31 December 2024 463,187
At 31 December 2023 694,954

13. TANGIBLE FIXED ASSETS

Group
Furniture,
fixtures
Freehold Long and Motor
property leasehold fittings vehicles Totals
£    £    £    £    £   
COST
At 1 January 2024 510,000 855,241 2,129,086 279,552 3,773,879
Additions - - 16,454 100,071 116,525
Disposals (510,000 ) - - (13,050 ) (523,050 )
At 31 December 2024 - 855,241 2,145,540 366,573 3,367,354
DEPRECIATION
At 1 January 2024 - 855,241 1,948,141 163,896 2,967,278
Charge for year - - 65,965 46,463 112,428
Eliminated on disposal - - - (8,151 ) (8,151 )
At 31 December 2024 - 855,241 2,014,106 202,208 3,071,555
NET BOOK VALUE
At 31 December 2024 - - 131,434 164,365 295,799
At 31 December 2023 510,000 - 180,945 115,656 806,601

Tileflair Group Limited (Registered number: 06022429)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

14. FIXED ASSET INVESTMENTS

Group
Unlisted
investments
£   
COST
At 1 January 2024
and 31 December 2024 840
NET BOOK VALUE
At 31 December 2024 840
At 31 December 2023 840
Company
Shares in
group
undertaking
£   
COST
At 1 January 2024
and 31 December 2024 7,688,518
NET BOOK VALUE
At 31 December 2024 7,688,518
At 31 December 2023 7,688,518

The group or the company's investments at the Balance Sheet date in the share capital of companies include the following:

Subsidiaries

Tileflair Tiles Limited
Registered office: Highwood Lane, Cribbs Causeway, Bristol, BS34 5TQ, England
Nature of business: Non-trading
%
Class of shares: holding
Ordinary 100.00

Tileflair Limited
Registered office: Highwood Lane, Cribbs Causeway, Bristol, BS34 5TQ, England
Nature of business: Retail and distribution of wall and floor tiles
%
Class of shares: holding
Ordinary 100.00


Tileflair Group Limited (Registered number: 06022429)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

15. INVESTMENT PROPERTY

Group
Total
£   
FAIR VALUE
At 1 January 2024
and 31 December 2024 300,000
NET BOOK VALUE
At 31 December 2024 300,000
At 31 December 2023 300,000

The freehold investment property held is included at fair value adjusted for the professional valuation carried out by ETP Property Consultants LLP. The valuation was carried out by qualified Royal Institute of Chartered Surveyors valuers. The valuation of the investment property has been deemed to be £300,000 per the professional valuation.

The investment property has been pledged as security for the bank loan held during the year.

Fair value at 31 December 2024 is represented by:
£   
Valuation in 2021 246,537
Cost 53,463
300,000

16. STOCKS

Group
31.12.24 31.12.23
£    £   
Stocks 1,121,373 1,313,067

Stocks are stated after provision for impairment of £113,545 (2023: £158,442).

17. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
31.12.24 31.12.23 31.12.24 31.12.23
£    £    £    £   
Trade debtors 452,851 458,110 - -
Other debtors 2,746 1,414 9 9
Tax 16,104 - - -
Prepayments 425,461 403,160 - -
897,162 862,684 9 9

Trade debtors are stated after provision for impairment of £12,554 (2023: £22,032).

Tileflair Group Limited (Registered number: 06022429)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

18. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
31.12.24 31.12.23 31.12.24 31.12.23
£    £    £    £   
Bank loans and overdrafts (see note 20) 13,986 23,703 - -
Hire purchase contracts (see note 21) 40,604 25,674 - -
Trade creditors 959,630 1,080,522 - -
Amounts owed to group undertakings - - 6,601,849 6,601,849
Corporation tax - 16,104 - -
Social security and other taxes 51,900 70,377 - -
VAT 259,650 235,772 - -
Other creditors 200,256 253,690 - -
Accrued expenses 69,527 87,063 - -
1,595,553 1,792,905 6,601,849 6,601,849

19. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR

Group
31.12.24 31.12.23
£    £   
Bank loans (see note 20) 206,892 434,049
Hire purchase contracts (see note 21) 153,896 98,170
360,788 532,219

20. LOANS

An analysis of the maturity of loans is given below:

Group
31.12.24 31.12.23
£    £   
Amounts falling due within one year or on demand:
Bank loans 13,986 23,703
Amounts falling due between one and two years:
Bank loans - 1-2 years 14,891 25,237
Amounts falling due between two and five years:
Bank loans - 2-5 years 50,711 85,946
Amounts falling due in more than five years:
Repayable by instalments
Bank loans more 5 yr by instal 141,290 322,866

Tileflair Group Limited (Registered number: 06022429)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

21. LEASING AGREEMENTS

Minimum lease payments fall due as follows:

Group
Hire purchase
contracts
31.12.24 31.12.23
£    £   
Net obligations repayable:
Within one year 40,604 25,674
Between one and five years 153,896 98,170
194,500 123,844

Group
Non-cancellable
operating leases
31.12.24 31.12.23
£    £   
Within one year 774,626 869,934
Between one and five years 1,855,634 2,056,845
In more than five years 1,457,218 1,821,784
4,087,478 4,748,563

The amount of non-cancellable operating lease payments recognised as an expense during the year was £1,061,577 (2023: £980,044).

22. SECURED DEBTS

The following secured debts are included within creditors:

Group
31.12.24 31.12.23
£    £   
Bank loans 220,878 457,752
Hire purchase contracts 194,500 123,844
415,378 581,596

The bank term loan is secured by a debenture and a £550,000 inter-company composite guarantee with accession between Tileflair Limited and Tileflair Group Limited including a first legal charge over all properties held by the group. Interest is accruing at 2.29% above the base rate set by the Bank of England. They are denominated in GBP and the final installment is due 180 months after the loan is drawn down.

Hire purchase contracts are secured on the assets to which they relate.

Tileflair Group Limited (Registered number: 06022429)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

23. PROVISIONS FOR LIABILITIES

Group
31.12.24 31.12.23
£    £   
Deferred tax
Accelerated capital allowances 108,470 108,620
No description (79,832 ) -
28,638 108,620

Group
Deferred
tax
£   
Balance at 1 January 2024 108,620
Credit to Statement of Comprehensive Income during year (79,982 )
Balance at 31 December 2024 28,638

24. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 31.12.24 31.12.23
value: £    £   
320,000 Ordinary £1 320,000 320,000

25. RESERVES

Group
Capital
Retained Revaluation redemption
earnings reserve reserve Totals
£    £    £    £   

At 1 January 2024 1,270,910 482,459 11,904 1,765,273
Deficit for the year (554,686 ) (554,686 )
Reserve transfer 275,075 (275,075 ) - -
At 31 December 2024 991,299 207,384 11,904 1,210,587

Company
Retained
earnings
£   

At 1 January 2024 766,730
Profit for the year -
At 31 December 2024 766,730

Tileflair Group Limited (Registered number: 06022429)

Notes to the Consolidated Financial Statements - continued
for the Year Ended 31 December 2024

25. RESERVES - continued

Retained earnings - includes all current and prior period retained profits and losses.

Revaluation reserve - includes any revaluation of fixed assets to fair value, less deferred tax on gains.

Capital redemption - includes the nominal value of share capital that has been redeemed.

26. PENSION COMMITMENTS

The company participates in a defined contribution pension scheme. The pension cost charge for the year represents contributions payable by the company to the scheme and amounted to £120,808 (2023: £121,846),

Contributions totalling £17,849 (2023: £22,921) were payable to the scheme at the end of the year and are included in creditors.

27. RELATED PARTY DISCLOSURES

The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group.

Transactions between group entities which have been eliminated on consolidation are not disclosed within the financial statements.

Summary of transactions with other related parties
The group leases a property from certain directors under a 15 year lease on a commercial basis.

During the year, the company received supplier rebates of £64,947 (2023 - £75,123) from a buying group which represents independent tile distributors in the United Kingdom, in which it owns a 12.5% shareholding.

28. ULTIMATE CONTROLLING PARTY

The ultimate controlling parties are the directors of Tileflair Group Limited by virtue of their shareholdings.

29. FINANCIAL GUARANTEE CONTRACTS

An unlimited cross-company guarantee was in force across the group during the current and preceding period as security for the bank term loan.

30. FINANCIAL INSTRUMENTS

Categorisation of financial instruments
2024 2023
Financial assets £    £   
Measured at fair value through profit or loss 300,000 300,000
Cash at bank measured at amortised cost 437,205 540,871
Debt instruments measured at amortised cost 897,162 862,684
1,634,367 1,703,555
Financial liabilities
Measured at amortised cost less impairment 1,581,567 1,743,528
Loan commitments measured at cost less impairment 374,774 581,596
1,956,341 2,325,124