WESTEND AS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
Company Registration No. 08213846 (England and Wales)
WESTEND AS LIMITED
COMPANY INFORMATION
Directors
Mr D P Hughes
Mr D M McCabe
Company number
08213846
Registered office
C/o DSG Chartered Accountants
Castle Chambers
43 Castle Street
Liverpool
L2 9TL
Auditor
DSG Audit
Castle Chambers
43 Castle Street
L2 9TL
WESTEND AS 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
Statement of cash flows
12
Notes to the financial statements
13 - 24
WESTEND AS 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

As reported in the profit and loss account, revenue for the company has seen a decrease of 18% from £18.8m to £15.3m. The robust performance of the previous year was sustained in 2024, however very significant reductions in semi-commodity pricing globally resulted in lower purchasing cost and lower sales revenues commensurately.

 

The company’s Balance Sheet reports an increase in net assets of £0.4m from £4.0m as at 31 December 2023 to £4.4m as at 31 December 2024.

 

The directors consider the state of the company’s affairs to be very solid given the current economic climate, fluctuations in market pricing and increased competition for market share.

Principal risks and uncertainties

Management continually monitor the key risks facing the business such as: economic recovery, competitor pressure, reliance on key suppliers, loss of key personnel, and reliance on key customers.

 

The directors consider the below to mitigate these key risks:

 

Set out below are a number of risk factors that we, as directors, believe could cause our actual future results to differ materially from expected results. The factors set out below should not be considered a complete set of all potential risks and uncertainties.

 

Credit risk

Credit risk is a constant risk and all new customers are reviewed and their financial position assessed before acceptance. The debt from existing customers is monitored on a regular basis to reduce cash flow risk.

 

Liquidity risk

The company manages its cash and borrowing requirements in order to maximise interest income and minimise interest expense, whilst ensuring the company has sufficient liquid resources to meet the operating needs of the business.

 

Interest rate risk

The company is exposed to cash flow interest rate risk on floating rate deposits.

 

Regulatory compliance risk

The company is subject to regulatory compliance risk which can arise from a failure to comply fully with the laws and regulations applicable, for example health and safety, environmental regulations and feed assurance legislation.

 

Currency risk

The company incurs foreign exchange risk on sales and purchases that are denominated in currencies other than sterling.

 

The company pro-actively manages foreign currency exposures including matching and exchange contracts to hedge its foreign currency risk.

WESTEND AS LIMITED
STRATEGIC REPORT (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
Key performance indicators

Management use a range of performance measures to monitor and manage the business. The key financial indicators are:-

 

Profit ratios – Gross profit and net profit before tax

Activity ratios – Debtor days, creditor days and stock hold

 

Future Developments

The group does not intend to change its activities significantly in the future. The directors continue to strive to develop the business profitably by seeking appropriate means of growth both organically and through acquisition.

 

The directors continue to invest in the development of key products within the market to meet customer needs.

 

Post Balance Sheet Events

There have been no events affecting these financial statements since the year end.

 

On behalf of the board

Mr D M McCabe
Director
19 May 2025
WESTEND AS 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 the import and supply of raw materials for the animal feed industry.

Results and dividends

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

Ordinary dividends were paid amounting to £611,595. The directors do not recommend payment of a further dividend.

Directors

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

Mr D P Hughes
Mr D M McCabe
Auditor

DSG resigned as auditor on 11 September 2024. DSG Audit were appointed as auditor to the company on 11 September 2024 and in accordance with section 485 of the Companies Act 2006, a resolution proposing that they be re-appointed will be put at a General Meeting.

 

Statement of disclosure to auditor

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

Medium-sized companies exemption

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

On behalf of the board
Mr D M McCabe
Director
19 May 2025
WESTEND AS 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:

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.

WESTEND AS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF WESTEND AS LIMITED
- 5 -
Opinion

We have audited the financial statements of Westend AS 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:

Basis for opinion

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

Conclusions relating to going concern

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

 

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

 

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

Other information

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

 

We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

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

WESTEND AS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF WESTEND AS LIMITED (CONTINUED)
- 6 -
Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.

 

We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of directors

As explained more fully in the directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditor's responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

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

Discussions with and enquiries of management and those charged with governance were held with a view to identifying those laws and regulations that could be expected to have a material impact on the financial statements. During the engagement team briefing, the outcomes of these discussions and enquiries were shared with the team, as well as consideration as to where and how fraud may occur in the entity. The following laws and regulations were identified as being of significance to the entity:

 

 

Audit procedures undertaken in response to the potential risks relating to irregularities (which include fraud and non-compliance with laws and regulations) comprised of: inquiries of management and those charged with governance as to whether the entity complies with such laws and regulations; enquiries with the same concerning any actual or potential litigation or claims; inspection of relevant legal correspondence; review of board minutes; testing the appropriateness of journal entries; reviewing post year end payments for evidence of claims pay outs and the performance of analytical review to identify unexpected movements in account balances which may be indicative of fraud.

 

No instances of material non-compliance were identified. However, the likelihood of detecting irregularities, including fraud, is limited by the inherent difficulty in detecting irregularities, the effectiveness of the entity’s controls, and the nature, timing and extent of the audit procedures performed. Irregularities that result from fraud might be inherently more difficult to detect than irregularities that result from error. As explained above, there is an unavoidable risk that material misstatements may not be detected, even though the audit has been planned and performed in accordance with ISAs (UK).

WESTEND AS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF WESTEND AS LIMITED (CONTINUED)
- 7 -

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.

Use of our report

This report is made solely to the company's 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.

Andrew Moss BA FCA (Senior Statutory Auditor)
For and on behalf of DSG Audit, Statutory Auditor
Chartered Accountants
Castle Chambers
43 Castle Street
Liverpool
L2 9TL
19 May 2025
WESTEND AS LIMITED
PROFIT AND LOSS ACCOUNT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
15,322,010
18,798,013
Cost of sales
(13,282,117)
(16,728,887)
Gross profit
2,039,893
2,069,126
Administrative expenses
(942,154)
(1,283,046)
Other operating income
100,000
100,000
Operating profit
4
1,197,739
886,080
Interest receivable and similar income
7
38,234
31,357
Interest payable and similar expenses
8
(13,777)
(55,313)
Profit before taxation
1,222,196
862,124
Tax on profit
9
(265,992)
(197,878)
Profit for the financial year
956,204
664,246

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

WESTEND AS LIMITED
STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 9 -
2024
2023
£
£
Profit for the year
956,204
664,246
Other comprehensive income
-
-
Total comprehensive income for the year
956,204
664,246
WESTEND AS LIMITED
BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
11
26,201
31,409
Current assets
Stocks
12
1,834,386
2,991,520
Debtors
13
4,667,661
3,950,957
Cash at bank and in hand
1,373,131
3,228,746
7,875,178
10,171,223
Creditors: amounts falling due within one year
15
(3,514,678)
(6,155,691)
Net current assets
4,360,500
4,015,532
Total assets less current liabilities
4,386,701
4,046,941
Provisions for liabilities
Deferred tax liability
16
3,003
7,852
(3,003)
(7,852)
Net assets
4,383,698
4,039,089
Capital and reserves
Called up share capital
19
1,000
1,000
Share premium account
18
49,889
49,889
Capital redemption reserve
20
111
111
Profit and loss reserves
21
4,332,698
3,988,089
Total equity
4,383,698
4,039,089

These financial statements have been prepared in accordance with the provisions relating to medium-sized companies.

The financial statements were approved by the board of directors and authorised for issue on 19 May 2025 and are signed on its behalf by:
Mr D M McCabe
Director
Company registration number 08213846 (England and Wales)
WESTEND AS LIMITED
STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
Share capital
Share premium account
Capital redemption reserve
Profit and loss reserves
Total
Notes
£
£
£
£
£
Balance at 1 January 2023
1,000
49,889
111
4,167,182
4,218,182
Year ended 31 December 2023:
Profit and total comprehensive income
-
-
-
664,246
664,246
Dividends
10
-
-
-
(843,339)
(843,339)
Balance at 31 December 2023
1,000
49,889
111
3,988,089
4,039,089
Year ended 31 December 2024:
Profit and total comprehensive income
-
-
-
956,204
956,204
Dividends
10
-
-
-
(611,595)
(611,595)
Balance at 31 December 2024
1,000
49,889
111
4,332,698
4,383,698
WESTEND AS LIMITED
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash (absorbed by)/generated from operations
26
(792,419)
799,120
Interest paid
(13,777)
(55,313)
Income taxes paid
(239,635)
(604,567)
Net cash (outflow)/inflow from operating activities
(1,045,831)
139,240
Investing activities
Purchase of tangible fixed assets
(1,289)
(4,989)
Interest received
38,234
31,357
Net cash generated from investing activities
36,945
26,368
Financing activities
Repayment of borrowings
-
0
(284,459)
Repayment of derivatives
(235,134)
133,961
Dividends paid
(611,595)
(843,339)
Net cash used in financing activities
(846,729)
(993,837)
Net decrease in cash and cash equivalents
(1,855,615)
(828,229)
Cash and cash equivalents at beginning of year
3,228,746
4,056,975
Cash and cash equivalents at end of year
1,373,131
3,228,746
WESTEND AS LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
1
Accounting policies
Company information

Westend AS Limited is a private company limited by shares incorporated in England and Wales. The registered office is C/o DSG Chartered Accountants, Castle Chambers, 43 Castle Street, Liverpool, L2 9TL.

1.1
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

The truedirectors have prepared financial forecasts indicating that the company will continue to trade profitably, and generate cash, over the period considered by them in their assessment of the appropriateness of adopting the going concern basis in the preparation of these financial statements. The directors have also considered the impact of potential operational challenges, including but not restricted to, an assessment of the robustness of their supply chain and broader logistics arrangements. On this basis the directors consider it appropriate to prepare these financial statements on a going concern basis.

1.3
Turnover

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

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer (usually on dispatch of the goods), the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.

1.4
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Fixtures, fittings & equipment
20% Reducing Balance
Computer equipment
Over 4 years

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

1.5
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

WESTEND AS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 14 -

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 (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) 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 (or cash-generating unit) 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 (or cash-generating unit) 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.

1.6
Stocks

Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell.

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.

1.7
Cash and cash equivalents

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

1.8
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Other financial assets

Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.

WESTEND AS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
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 are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Other financial liabilities

Derivatives, including interest rate swaps and forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. Changes in the fair value of derivatives are recognised in profit or loss in finance costs or finance income as appropriate, unless hedge accounting is applied and the hedge is a cash flow hedge.

 

Debt instruments that do not meet the conditions in FRS 102 paragraph 11.9 are subsequently measured at fair value through profit or loss. Debt instruments may be designated as being measured at fair value through profit or loss to eliminate or reduce an accounting mismatch or if the instruments are measured and their performance evaluated on a fair value basis in accordance with a documented risk management or investment strategy.

Derecognition of financial liabilities

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

WESTEND AS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
1.9
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.10
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

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.

1.11
Employee benefits

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

 

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

 

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

1.12
Retirement benefits

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

1.13
Leases
As lessee

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

WESTEND AS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
1.14
Foreign exchange

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

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.

3
Turnover and other revenue

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

2024
2023
£
£
Turnover analysed by class of business
Sale of goods
15,322,010
18,798,013
2024
2023
£
£
Turnover analysed by geographical market
UK
11,823,624
15,018,707
Europe
3,498,386
3,779,306
15,322,010
18,798,013
2024
2023
£
£
Other revenue
Interest income
38,234
31,357
WESTEND AS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 18 -
4
Operating profit
2024
2023
Operating profit for the year is stated after charging/(crediting):
£
£
Exchange (gains)/losses
(124,287)
31,071
Fees payable to the company's auditor for the audit of the company's financial statements
14,850
13,600
Depreciation of owned tangible fixed assets
6,497
7,436
Operating lease charges
68,829
70,714
5
Employees

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

2024
2023
Number
Number
12
13

Their aggregate remuneration comprised:

2024
2023
£
£
Wages and salaries
541,897
620,834
Social security costs
51,435
74,187
Pension costs
84,980
84,546
678,312
779,567
6
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
27,280
27,084
Company pension contributions to defined contribution schemes
55,000
40,118
82,280
67,202

The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 2 (2023 - 2).

7
Interest receivable and similar income
2024
2023
£
£
Interest income
Interest on bank deposits
38,234
31,357
WESTEND AS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
7
Interest receivable and similar income
(Continued)
- 19 -
2024
2023
Investment income includes the following:
£
£
Interest on financial assets not measured at fair value through profit or loss
38,234
31,357
8
Interest payable and similar expenses
2024
2023
£
£
Interest on financial liabilities measured at amortised cost:
Interest on bank overdrafts and loans
-
13,009
Other finance costs:
Other interest
13,777
42,304
13,777
55,313
9
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
285,631
210,051
Adjustments in respect of prior periods
(14,790)
(11,561)
Total current tax
270,841
198,490
Deferred tax
Origination and reversal of timing differences
(4,849)
(612)
Total tax charge
265,992
197,878
WESTEND AS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
9
Taxation
(Continued)
- 20 -

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

2024
2023
£
£
Profit before taxation
1,222,196
862,124
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 19.00%)
305,549
163,804
Tax effect of expenses that are not deductible in determining taxable profit
3,243
7,538
Effect of change in corporation tax rate
-
0
38,314
Group relief
(24,465)
-
0
Permanent capital allowances in excess of depreciation
1,304
395
Under/(over) provided in prior years
(14,790)
(11,561)
Deferred tax adjustments
(4,849)
(612)
Taxation charge for the year
265,992
197,878
10
Dividends
2024
2023
£
£
Final paid
611,595
843,339
11
Tangible fixed assets
Fixtures, fittings & equipment
Computer equipment
Total
£
£
£
Cost
At 1 January 2024
21,293
42,110
63,403
Additions
1,289
-
0
1,289
At 31 December 2024
22,582
42,110
64,692
Depreciation and impairment
At 1 January 2024
13,639
18,355
31,994
Depreciation charged in the year
1,746
4,751
6,497
At 31 December 2024
15,385
23,106
38,491
Carrying amount
At 31 December 2024
7,197
19,004
26,201
At 31 December 2023
7,654
23,755
31,409
WESTEND AS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
12
Stocks
2024
2023
£
£
Finished goods and goods for resale
1,834,386
2,991,520
13
Debtors
2024
2023
Amounts falling due within one year:
£
£
Trade debtors
1,515,522
1,784,906
Amounts owed by group undertakings
1,701,362
664,608
Derivative financial instruments
101,173
-
Other debtors
1,305,312
1,452,576
Prepayments and accrued income
44,292
48,867
4,667,661
3,950,957
14
Financial instruments
2024
2023
£
£
Carrying amount of financial assets
Instruments measured at fair value through profit or loss'
- Forward exchange contracts
101,173
-
Carrying amount of financial liabilities
Measured at fair value through profit or loss
- Forward exchange contracts
-
133,961
15
Creditors: amounts falling due within one year
2024
2023
£
£
Trade creditors
2,977,580
3,883,003
Amounts owed to group undertakings
-
0
1,646,447
Corporation tax
135,257
104,051
Other taxation and social security
312,345
281,857
Derivative financial instruments
-
0
133,961
Other creditors
17,038
8,809
Accruals and deferred income
72,458
97,563
3,514,678
6,155,691
WESTEND AS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 22 -
16
Deferred taxation

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

Liabilities
Liabilities
2024
2023
Balances:
£
£
Accelerated capital allowances
3,003
7,852
2024
Movements in the year:
£
Liability at 1 January 2024
7,852
Credit to profit or loss
(4,849)
Liability at 31 December 2024
3,003

 

17
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
84,980
84,546

The company operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the company in an independently administered fund.

18
Share premium account
2024
2023
£
£
At the beginning and end of the year
49,889
49,889
19
Share capital
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
316
316
316
316
Ordinary A shares of £1 each
317
317
317
317
Ordinary B shares of £1 each
267
267
267
267
Ordinary C shares of £1 each
100
100
100
100
1,000
1,000
1,000
1,000
WESTEND AS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 23 -
20
Capital redemption reserve
2024
2023
£
£
At the beginning and end of the year
111
111
21
Profit and loss reserves
2024
2023
£
£
At the beginning of the year
3,988,089
4,167,182
Adjusted balance
3,988,089
4,167,182
Profit for the year
956,204
664,246
Dividends declared and paid in the year
(611,595)
(843,339)
At the end of the year
4,332,698
3,988,089
22
Financial commitments, guarantees and contingent liabilities

The maximum future payments guaranteed by the company under letter of credit arrangements at 31 December 2024 were approximately £872,353 (2023: £854,684 ).

 

There is an unlimited multilateral guarantee in place in favour of HSBC dated 5 July 2023 given by Westend AS Limited, Hewmac Limited, Westend AS (NI) Limited and Westend AS (Ireland) Limited.

23
Operating lease commitments
As lessee

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

2024
2023
£
£
Within 1 year
64,865
40,964
Years 2-5
8,969
31,095
73,834
72,059
24
Related party transactions

The company is exempt from disclosing transactions with group companies that are wholly owned within the same group.

 

Close family members of directors received remuneration during the year totalling £58,761 (2023: £134,213).

 

 

WESTEND AS LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
25
Ultimate controlling party

The company’s parent undertaking is Hewmac Limited, a company incorporated in England and Wales with its registered office situated at C/O Dsg, Chartered Accountants Castle Chambers, 43 Castle Street, Liverpool, Merseyside, United Kingdom, L2 9TL.

 

During the year there was no ultimate controlling party. At the date of the signing of the financial statements the company was controlled by Hewmac Group (Trustee) Limited.

26
Cash (absorbed by)/generated from operations
2024
2023
£
£
Profit after taxation
956,204
664,246
Adjustments for:
Taxation charged
265,992
197,878
Finance costs
13,777
55,313
Investment income
(38,234)
(31,357)
Depreciation and impairment of tangible fixed assets
6,497
7,436
Movements in working capital:
Decrease/(increase) in stocks
1,157,134
(1,674,405)
(Increase)/decrease in debtors
(615,531)
183,946
(Decrease)/increase in creditors
(2,538,258)
1,396,063
Cash (absorbed by)/generated from operations
(792,419)
799,120
27
Analysis of changes in net funds
1 January 2024
Cash flows
31 December 2024
£
£
£
Cash at bank and in hand
3,228,746
(1,855,615)
1,373,131
2024-12-312024-01-01falsefalsefalseCCH SoftwareCCH Accounts Production 2025.200Mr D P HughesMr D M McCabe082138462024-01-012024-12-3108213846bus:Director12024-01-012024-12-3108213846bus:Director22024-01-012024-12-3108213846bus:RegisteredOffice2024-01-012024-12-31082138462024-12-31082138462023-01-012023-12-3108213846core:RetainedEarningsAccumulatedLosses2023-01-012023-12-3108213846core:RetainedEarningsAccumulatedLosses2024-01-012024-12-31082138462023-12-3108213846core:FurnitureFittings2024-12-3108213846core:ComputerEquipment2024-12-3108213846core:FurnitureFittings2023-12-3108213846core:ComputerEquipment2023-12-3108213846core:ShareCapital2024-12-3108213846core:ShareCapital2023-12-3108213846core:SharePremium2024-12-3108213846core:SharePremium2023-12-3108213846core:CapitalRedemptionReserve2024-12-3108213846core:CapitalRedemptionReserve2023-12-3108213846core:RetainedEarningsAccumulatedLosses2024-12-3108213846core:RetainedEarningsAccumulatedLosses2023-12-3108213846core:ShareCapital2022-12-3108213846core:SharePremium2022-12-3108213846core:CapitalRedemptionReserve2022-12-3108213846core:RetainedEarningsAccumulatedLosses2022-12-3108213846core:ShareCapitalOrdinaryShares2024-12-3108213846core:ShareCapitalOrdinaryShares2023-12-3108213846core:RetainedEarningsAccumulatedLosses2023-12-310821384612024-01-012024-12-310821384612023-01-012023-12-31082138462023-12-31082138462022-12-3108213846core:FurnitureFittings2024-01-012024-12-3108213846core:ComputerEquipment2024-01-012024-12-3108213846core:UKTax2024-01-012024-12-3108213846core:UKTax2023-01-012023-12-310821384622024-01-012024-12-310821384622023-01-012023-12-3108213846core:FurnitureFittings2023-12-3108213846core:ComputerEquipment2023-12-3108213846core:CurrentFinancialInstruments2024-12-3108213846core:CurrentFinancialInstruments2023-12-3108213846bus:OrdinaryShareClass12024-01-012024-12-3108213846bus:OrdinaryShareClass22024-01-012024-12-3108213846bus:OrdinaryShareClass32024-01-012024-12-3108213846bus:OrdinaryShareClass42024-01-012024-12-3108213846bus:OrdinaryShareClass12024-12-3108213846bus:OrdinaryShareClass12023-12-3108213846bus:OrdinaryShareClass22024-12-3108213846bus:OrdinaryShareClass22023-12-3108213846bus:OrdinaryShareClass32024-12-3108213846bus:OrdinaryShareClass32023-12-3108213846bus:OrdinaryShareClass42024-12-3108213846bus:OrdinaryShareClass42023-12-3108213846bus:AllOrdinaryShares2024-12-3108213846bus:AllOrdinaryShares2023-12-3108213846core:WithinOneYear2024-12-3108213846core:BetweenTwoFiveYears2024-12-3108213846bus:PrivateLimitedCompanyLtd2024-01-012024-12-3108213846bus:FRS1022024-01-012024-12-3108213846bus:Audited2024-01-012024-12-3108213846bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP