IRIS Accounts Production v25.1.3.33 08965630 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 true false Fair value model Ordinary 0 iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWh089656302023-12-31089656302024-12-31089656302024-01-012024-12-31089656302022-12-31089656302023-01-012023-12-31089656302023-12-3108965630ns15:EnglandWales2024-01-012024-12-3108965630ns14:PoundSterling2024-01-012024-12-3108965630ns10:Director12024-01-012024-12-3108965630ns10:Consolidated2024-12-3108965630ns10:ConsolidatedGroupCompanyAccounts2024-01-012024-12-3108965630ns10:PrivateLimitedCompanyLtd2024-01-012024-12-3108965630ns10:Consolidatedns10:MediumEntities2024-01-012024-12-3108965630ns10:Consolidatedns10:Audited2024-01-012024-12-3108965630ns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-01-012024-12-3108965630ns10:Medium-sizedCompaniesRegimeForAccounts2024-01-012024-12-3108965630ns10:Consolidated2024-01-012024-12-3108965630ns10:Consolidatedns10:Medium-sizedCompaniesRegimeForDirectorsReport2024-01-012024-12-3108965630ns10:Consolidatedns10:Medium-sizedCompaniesRegimeForAccounts2024-01-012024-12-3108965630ns10:FullAccounts2024-01-012024-12-3108965630ns10:OrdinaryShareClass12024-01-012024-12-3108965630ns10:Director22024-01-012024-12-3108965630ns10:RegisteredOffice2024-01-012024-12-3108965630ns10:Consolidated2023-01-012023-12-3108965630ns5:CurrentFinancialInstruments2024-12-3108965630ns5:CurrentFinancialInstruments2023-12-3108965630ns5:Non-currentFinancialInstruments2024-12-3108965630ns5:Non-currentFinancialInstruments2023-12-3108965630ns5:ShareCapital2024-12-3108965630ns5:ShareCapital2023-12-3108965630ns5:RetainedEarningsAccumulatedLosses2024-12-3108965630ns5:RetainedEarningsAccumulatedLosses2023-12-3108965630ns5:ShareCapital2022-12-3108965630ns5:RetainedEarningsAccumulatedLosses2022-12-3108965630ns5:RetainedEarningsAccumulatedLosses2023-01-012023-12-3108965630ns5:RetainedEarningsAccumulatedLosses2024-01-012024-12-3108965630ns5:PlantMachinery2024-01-012024-12-3108965630ns5:MotorVehicles2024-01-012024-12-3108965630ns5:LandBuildings2023-12-3108965630ns5:LandBuildings2024-01-012024-12-3108965630ns5:LandBuildings2024-12-3108965630ns5:LandBuildings2023-12-3108965630ns5:CostValuation2023-12-3108965630ns5:AdditionsToInvestments2024-12-3108965630ns5:CostValuation2024-12-3108965630ns5:WithinOneYearns5:CurrentFinancialInstruments2024-12-3108965630ns5:WithinOneYearns5:CurrentFinancialInstruments2023-12-3108965630ns5:BetweenOneTwoYearsns5:Non-currentFinancialInstruments2024-12-3108965630ns5:BetweenOneTwoYearsns5:Non-currentFinancialInstruments2023-12-3108965630ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2024-12-3108965630ns5:Non-currentFinancialInstrumentsns5:BetweenTwoFiveYears2023-12-3108965630ns10:OrdinaryShareClass12024-12-3108965630ns5:RetainedEarningsAccumulatedLosses2023-12-31
REGISTERED NUMBER: 08965630 (England and Wales)









GROUP STRATEGIC REPORT,

REPORT OF THE DIRECTORS AND

CONSOLIDATED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2024

FOR

BUTSON AND NORRINGTON LIMITED

BUTSON AND NORRINGTON LIMITED (REGISTERED NUMBER: 08965630)

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 Income Statement 9

Consolidated Other Comprehensive Income 10

Consolidated Balance Sheet 11

Company Balance Sheet 12

Consolidated Statement of Changes in Equity 13

Company Statement of Changes in Equity 14

Consolidated Cash Flow Statement 15

Notes to the Consolidated Cash Flow Statement 16

Notes to the Consolidated Financial Statements 18


BUTSON AND NORRINGTON LIMITED

COMPANY INFORMATION
FOR THE YEAR ENDED 31 DECEMBER 2024







DIRECTORS: M N Butson
Mrs C S Butson





REGISTERED OFFICE: Windover House
St. Ann Street
Salisbury
SP1 2DR





REGISTERED NUMBER: 08965630 (England and Wales)





AUDITORS: Fawcetts LLP
Chartered Accountants
and Statutory Auditors
Windover House
St. Ann Street
Salisbury
SP1 2DR

BUTSON AND NORRINGTON LIMITED (REGISTERED NUMBER: 08965630)

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 results for the year and financial position of the company and the group are as shown in the financial statements.

The company continued to rent property and support the activities of Inn Gear Limited, its wholly owned subsidiary, during the year under review. The activities of Inn Gear Limited remained unchanged during the year.

The key financial highlights of the group are as follows:

2024 2023
Consolidated turnover £14.4m £12.0m
Gross profit margin 21.0% 19.9%
Consolidated net assets £1.5m £927k
Capital expenditure £36k £138k

The directors consider the profit achieved on ordinary activities before taxation and the state of the group's affairs to be satisfactory. The group continued to strategically invest in the appropriate resources in order to maximise the commercial opportunities available.

PRINCIPAL RISKS AND UNCERTAINTIES
The management of the business and the execution of the company's strategy are subject to a number of risks, especially in the current economic and political climate.

There have continued to be significant increases in prices. Materials costs continue to have a substantial impact on the overall costs of the business, along with increasing employee numbers driving up wages. Despite this, profit before tax has increased as a result of the 20.5% increase in sales.

As the holding company's activities are supported wholly by its subsidiary, Inn Gear Limited, it is essential that its subsidiary remains a going concern.

Inn Gear Limited recognises that in order to minimise the financial economical risk to its trading activities, and ultimately its profitability, it must ensure it has a diverse number of products which meet the needs of a wide range of customers.

FUTURE DEVELOPMENTS
The directors will continue to look for opportunities where the group can support and develop its subsidiary in their activity of the supply and fixing of bric a brac, furniture and fixed seating.

During August 2025, the company purchased further freehold property to be used within the business.

ON BEHALF OF THE BOARD:





M N Butson - Director


10 September 2025

BUTSON AND NORRINGTON LIMITED (REGISTERED NUMBER: 08965630)

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 the supply and fixing of bric-a-brac to pubs, hotels and restaurants.

DIVIDENDS
The total distribution of dividends for the year ended 31 December 2024 will be £100,000.

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

M N Butson
Mrs C S Butson

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.

BUTSON AND NORRINGTON LIMITED (REGISTERED NUMBER: 08965630)

REPORT OF THE DIRECTORS
FOR THE YEAR ENDED 31 DECEMBER 2024


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

ON BEHALF OF THE BOARD:





M N Butson - Director


10 September 2025

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
BUTSON AND NORRINGTON LIMITED


Qualified opinion
We have audited the financial statements of Butson and Norrington Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the Consolidated Income Statement, Consolidated Other 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, except for the possible effect of the matters described in the Basis for qualified opinion section of our report, based on the work undertaken in the course of the audit of the financial statements:

-
give a true and fair view of the state of the company's affairs as at 31 December 2024 and of its profit 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 qualified opinion
There were insufficient stocks records kept in both the current and prior year. We were unable to satisfy ourselves by alternative means concerning the stocks in the financial statements, which are include in the balance sheet at £250,000, by using alternative audit procedures.

Consequently, we were unable to determine whether any adjustment to this amount was necessary.

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 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 qualified 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.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
BUTSON AND NORRINGTON LIMITED


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.

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.

Except for the possible effects of the matter described in the basis of qualified opinion section of our report, in our our opinion, based on the work undertaken in the course of the audit, we have not identified material misstatements in the Strategic Report or the Report of the Directors.

Arising solely from the limitation on the scope of our work relating to inventory, referred to above:
- we have not obtained all the information and explanations that we considered necessary for the purpose of
our audit; and
- we were unable to determine whether adequate accounting records have been kept; or

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:
- returns adequate for our audit have not been received from branches not visited by us; or
- the financial statements are not in agreement with the accounting records and returns; or
- certain disclosures of directors' remuneration specified by law are not made.

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.

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
BUTSON AND NORRINGTON LIMITED


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:

Identifying and assessing potential risks related to irregularities including fraud
In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, we consider the following:

- the nature of the industry/sector, control environment and financial performance;
- results of our enquiries of management about their own identification and assessment of the risk of
irregularities;
- any matters we identified having obtained and reviewed the company's documentation of their policies and
procedures relating to:

- identifying, evaluating and complying with laws and regulations and whether they were aware of any
instances of non-compliance;

- detecting and responding to the risks of fraud and whether they have knowledge of any actual, suspected
or alleged fraud; and
- the internal controls established to mitigate risks of fraud or non-compliance with laws and regulations.
- the matters discussed among the audit engagement team regarding how and where fraud might occur in the
financial statements and any potential indicators of fraud.

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

We have also obtained an understanding of the legal and regulatory frameworks that the company operates in, focusing on provisions of those laws and regulations that had a direct effect on the determination of material amounts and disclosures in the financial statements. The key laws and regulations we considered in this context included the UK Companies Act and tax legislation.

Audit response to risk identified
As a result of performing the above, we identified revenue and profit recognition, stock valuation, estimation techniques and management override of controls as key matters related to the potential risk of fraud or material misstatement. Our procedures to respond to risks identified included the following:

- reviewing the financial statement disclosures and testing to supporting documentation to assess compliance
with provisions of relevant laws and regulations described as having a direct effect on the financial statements;
- enquiring of management concerning actual and potential litigation and claims;
- performing analytical procedures to identify any unusual or unexpected relationships that may indicate risks of
material misstatement due to fraud;
- performing substantive procedures to ascertain the completeness, existence, valuation, and rights and
obligations of stocks as at the year-end;
- understanding the company's revenue recognition policies and how they are applied, including the relevant
controls and processes and performing a walk-through to validate our understanding;
- performing analytical procedures to compare revenue recognised against expectations, past results, and
management forecasts, and investigated material divergences by obtaining corroborative evidence;
- reading minutes of meetings of those charged with governance and reviewing any correspondence with
HMRC; and

REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF
BUTSON AND NORRINGTON LIMITED

- in addressing the risk of fraud through management override of controls, testing the appropriateness of
journal entries and other adjustments; assessing whether the 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.

We also 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.

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. For example, the further removed non-compliance with laws and regulations (irregularities) is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it. In addition, as with any audit, there remained a higher risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. We are not responsible for preventing non-compliance 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.




Nicholas Jones (FCCA) (Senior Statutory Auditor)
for and on behalf of Fawcetts LLP
Chartered Accountants
and Statutory Auditors
Windover House
St. Ann Street
Salisbury
SP1 2DR

10 September 2025

BUTSON AND NORRINGTON LIMITED (REGISTERED NUMBER: 08965630)

CONSOLIDATED
INCOME STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024

2024 2023
Notes £    £   

TURNOVER 14,409,088 11,955,761

Cost of sales 11,390,811 9,575,472
GROSS PROFIT 3,018,277 2,380,289

Administrative expenses 1,904,616 1,386,509
1,113,661 993,780

Other operating income - 461
1,113,661 994,241

Interest receivable and similar income 6,166 3,797
1,119,827 998,038

Interest payable and similar expenses 4 172,256 156,886
PROFIT BEFORE TAXATION 5 947,571 841,152

Tax on profit 6 253,968 221,645
PROFIT FOR THE FINANCIAL YEAR 693,603 619,507
Profit attributable to:
Owners of the parent 693,603 619,507

BUTSON AND NORRINGTON LIMITED (REGISTERED NUMBER: 08965630)

CONSOLIDATED
OTHER COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024

2024 2023
Notes £    £   

PROFIT FOR THE YEAR 693,603 619,507


OTHER COMPREHENSIVE INCOME - -
TOTAL COMPREHENSIVE INCOME FOR THE
YEAR

693,603

619,507

Total comprehensive income attributable to:
Owners of the parent 693,603 619,507

BUTSON AND NORRINGTON LIMITED (REGISTERED NUMBER: 08965630)

CONSOLIDATED BALANCE SHEET
31 DECEMBER 2024

2024 2023
Notes £    £    £   
FIXED ASSETS
Tangible assets 9 3,435,714 1,403,218
Investments 10 1 -
Investment property 11 536,635 521,103
3,972,350 1,924,321

CURRENT ASSETS
Stocks 12 250,000 291,250
Debtors 13 2,169,985 1,916,484
Cash at bank and in hand 896,102 546,058
3,316,087 2,753,792
CREDITORS
Amounts falling due within one year 14 3,575,980 1,936,552
NET CURRENT (LIABILITIES)/ASSETS (259,893 ) 817,240
TOTAL ASSETS LESS CURRENT LIABILITIES 3,712,457 2,741,561

CREDITORS
Amounts falling due after more than one
year

15

(2,147,693

)

(1,744,918

)

PROVISIONS FOR LIABILITIES 18 (44,137 ) (69,619 )
NET ASSETS 1,520,627 927,024

CAPITAL AND RESERVES
Called up share capital 19 100 100
Retained earnings 20 1,520,527 926,924
SHAREHOLDERS' FUNDS 1,520,627 927,024

The financial statements were approved by the Board of Directors and authorised for issue on 10 September 2025 and were signed on its behalf by:





M N Butson - Director


BUTSON AND NORRINGTON LIMITED (REGISTERED NUMBER: 08965630)

COMPANY BALANCE SHEET
31 DECEMBER 2024

2024 2023
Notes £    £    £   
FIXED ASSETS
Tangible assets 9 3,259,170 1,112,835
Investments 10 3 2
Investment property 11 536,635 521,103
3,795,808 1,633,940

CURRENT ASSETS
Debtors 13 384,291 89,578
Cash at bank 36,484 83,512
420,775 173,090
CREDITORS
Amounts falling due within one year 14 1,258,161 88,669
NET CURRENT (LIABILITIES)/ASSETS (837,386 ) 84,421
TOTAL ASSETS LESS CURRENT LIABILITIES 2,958,422 1,718,361

CREDITORS
Amounts falling due after more than one
year

15

1,972,693

1,269,918
NET ASSETS 985,729 448,443

CAPITAL AND RESERVES
Called up share capital 19 100 100
Retained earnings 20 985,629 448,343
SHAREHOLDERS' FUNDS 985,729 448,443

Company's profit for the financial year 637,286 617,093

The financial statements were approved by the Board of Directors and authorised for issue on 10 September 2025 and were signed on its behalf by:





M N Butson - Director


BUTSON AND NORRINGTON LIMITED (REGISTERED NUMBER: 08965630)

CONSOLIDATED 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 100 847,417 847,517

Changes in equity
Dividends - (540,000 ) (540,000 )
Total comprehensive income - 619,507 619,507
Balance at 31 December 2023 100 926,924 927,024

Changes in equity
Dividends - (100,000 ) (100,000 )
Total comprehensive income - 693,603 693,603
Balance at 31 December 2024 100 1,520,527 1,520,627

BUTSON AND NORRINGTON LIMITED (REGISTERED NUMBER: 08965630)

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 100 371,250 371,350

Changes in equity
Dividends - (540,000 ) (540,000 )
Total comprehensive income - 617,093 617,093
Balance at 31 December 2023 100 448,343 448,443

Changes in equity
Dividends - (100,000 ) (100,000 )
Total comprehensive income - 637,286 637,286
Balance at 31 December 2024 100 985,629 985,729

BUTSON AND NORRINGTON LIMITED (REGISTERED NUMBER: 08965630)

CONSOLIDATED CASH FLOW STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024

2024 2023
Notes £    £   
Cash flows from operating activities
Cash generated from operations 1 1,433,575 1,240,596
Interest paid (172,256 ) (156,886 )
Tax paid (208,978 ) (121,923 )
Net cash from operating activities 1,052,341 961,787

Cash flows from investing activities
Purchase of tangible fixed assets (2,182,132 ) (137,611 )
Purchase of fixed asset investments (1 ) -
Purchase of investment property (15,532 ) (521,103 )
Sale of tangible fixed assets 17,823 -
Interest received 6,166 3,797
Net cash from investing activities (2,173,676 ) (654,917 )

Cash flows from financing activities
New loans in year 1,000,000 502,425
Loan repayments in year (563,666 ) (370,589 )
Capital repayments in year - (21,626 )
Amount introduced by directors 2,296,981 738,479
Amount withdrawn by directors (1,161,936 ) (732,418 )
Equity dividends paid (100,000 ) (540,000 )
Net cash from financing activities 1,471,379 (423,729 )

Increase/(decrease) in cash and cash equivalents 350,044 (116,859 )
Cash and cash equivalents at beginning of
year

2

546,058

662,917

Cash and cash equivalents at end of year 2 896,102 546,058

BUTSON AND NORRINGTON LIMITED (REGISTERED NUMBER: 08965630)

NOTES TO THE CONSOLIDATED CASH FLOW STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024


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

2024 2023
£    £   
Profit before taxation 947,571 841,152
Depreciation charges 139,529 161,495
Profit on disposal of fixed assets (7,715 ) -
Finance costs 172,256 156,886
Finance income (6,166 ) (3,797 )
1,245,475 1,155,736
Decrease in stocks 41,250 6,993
(Increase)/decrease in trade and other debtors (253,501 ) 101,347
Increase/(decrease) in trade and other creditors 400,351 (23,480 )
Cash generated from operations 1,433,575 1,240,596

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 896,102 546,058
Year ended 31 December 2023
31.12.23 1.1.23
£    £   
Cash and cash equivalents 546,058 662,917


BUTSON AND NORRINGTON LIMITED (REGISTERED NUMBER: 08965630)

NOTES TO THE CONSOLIDATED CASH FLOW STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024


3. ANALYSIS OF CHANGES IN NET DEBT

At 1.1.24 Cash flow At 31.12.24
£    £    £   
Net cash
Cash at bank and in hand 546,058 350,044 896,102
546,058 350,044 896,102
Debt
Debts falling due within 1 year (372,764 ) (33,559 ) (406,323 )
Debts falling due after 1 year (1,744,918 ) (402,775 ) (2,147,693 )
(2,117,682 ) (436,334 ) (2,554,016 )
Total (1,571,624 ) (86,290 ) (1,657,914 )

BUTSON AND NORRINGTON LIMITED (REGISTERED NUMBER: 08965630)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024


1. STATUTORY INFORMATION

Butson and Norrington 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.

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.

The directors have considered the financial position of the company and the group and confirm that it remains a going concern. The financial statements are presented in Sterling (£) which is the functional currency of the group.

The significant accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all years presented unless otherwise stated.

Basis of consolidation
The consolidated financial statements incorporate the financial statements of the company and the entity controlled by the group (its subsidiary). Control is achieved where the group has the power to govern the financial and operating policies of an entity so as to obtain benefits from its activities.

All intra-group transactions, balances, income and expenses are eliminated in full on consolidation. Investments in subsidiaries are accounted for at cost less impairment in the individual financial statements.

Related party exemption
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.

BUTSON AND NORRINGTON LIMITED (REGISTERED NUMBER: 08965630)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024


2. ACCOUNTING POLICIES - continued

Significant judgements and estimates
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported for assets and liabilities as at the balance sheet date, and the amounts reported for revenues and expenses during the year. However, the nature of estimation means that actual outcomes could differ from those estimates.

The following judgements (apart from those involving estimates) have had the most significant effect on amounts recognised in the financial statements:

Useful life of tangible fixed assets
A reliable estimate is made of the useful life of tangible assets on acquisition. This estimate is based on a variety of factors such as expected use of the acquired asset and assumptions that market participants would consider in respect of a similar business.

Leases
A lease that does not transfer substantially all of the risks and rewards of ownership is classified as an operating lease and is therefore not included in the statement of financial position.

Other key sources of estimation uncertainty:

Tangible fixed assets
Tangible fixed assets are depreciated over their useful economic lives taking into account residual values, where appropriate. The actual lives of the assets and residual values are assessed annually and may vary depending on a number of factors. Residual value assessments consider issues such as market conditions, the remaining life of the asset and projected disposal values.

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 includes revenue earned from the sale of goods and from the rendering of services.

Sale of goods:
Turnover from the sale of goods is recognised when the significant risks and rewards of ownership of the goods has transferred to the buyer. This is usually at the point of despatch.

Rendering of services:
Turnover from the rendering of services is recognised by reference to the stage of completion of the contract. The stage of completion of a contract is measured by comparing the costs incurred for work performed to date to the total estimated contract costs. Turnover is only recognised to the extent of recoverable expenses when the outcome of a contract cannot be estimated reliably.

Construction contracts:
Turnover is recognised using a percentage-of-completion method when outcomes can be reliably estimated, or by expensing costs only to the extent of probable recovery if outcomes are uncertain. If the outcome cannot be reliably estimated, recognise revenue only to the extent that costs incurred are probable of being recovered.

All turnover and profits arise within the UK and from one class of business being the supply and fixing of bric-a-brac to the hospitality industry.

BUTSON AND NORRINGTON LIMITED (REGISTERED NUMBER: 08965630)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024


2. ACCOUNTING POLICIES - continued

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Plant and machinery - 25% on cost
Motor vehicles - 25% on cost

Investments in subsidiaries
Investments in subsidiary undertakings are recognised at cost.

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.

Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Work in progress is valued on the basis of direct costs plus attributable overheads based on normal level of activity. Provision is made for any foreseeable losses where appropriate. No element of profit is included in the valuation of work in progress.

Cost includes all direct expenditure and an appropriate proportion of fixed and variable overheads.

Taxation
Taxation for the year comprises current and deferred tax. Tax is recognised in the Consolidated Income Statement, 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.

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.

BUTSON AND NORRINGTON LIMITED (REGISTERED NUMBER: 08965630)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024


2. ACCOUNTING POLICIES - continued

Hire purchase and leasing commitments
Assets obtained under hire purchase contracts or finance leases are capitalised in the balance sheet. Those held under hire purchase contracts are depreciated over their estimated useful lives. Those held under finance leases are depreciated over their estimated useful lives or the lease term, whichever is the shorter.

The interest element of these obligations is charged to profit or loss over the relevant period. The capital element of the future payments is treated as a liability.

Rentals paid under operating leases are charged to profit or loss on a straight line basis over the period of the lease.

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

Debtors
Debtors are measured at their recoverable amount.

Creditors and provisions
Creditors and provisions are recognised where the company has a present obligation resulting from a past event that will probably result in the transfer of funds to a third party and the amount due to settle the obligation can be measured or estimated reliably. Creditors and provisions are normally recognised at their settlement amount after allowing for any trade discounts due.

3. EMPLOYEES AND DIRECTORS
2024 2023
£    £   
Wages and salaries 4,299,032 3,612,314
Social security costs 428,032 375,422
Other pension costs 82,533 71,687
4,809,597 4,059,423

The average number of employees during the year was as follows:
2024 2023

Management and administration 11 19
Projects 27 21
Materials 64 56
Operations 21 15
Furniture coordinator 6 4
129 115

2024 2023
£    £   
Directors' remuneration 230,915 177,637

BUTSON AND NORRINGTON LIMITED (REGISTERED NUMBER: 08965630)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024


3. EMPLOYEES AND DIRECTORS - continued

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

Money purchase schemes 2 2

Information regarding the highest paid director for the year ended 31 December 2024 is as follows:
2024
£   
Emoluments etc 72,000

4. INTEREST PAYABLE AND SIMILAR EXPENSES
2024 2023
£    £   
Bank loan interest 172,256 152,553
Hire purchase interest - 4,333
172,256 156,886

5. PROFIT BEFORE TAXATION

The profit is stated after charging/(crediting):

2024 2023
£    £   
Hire of plant and machinery 150,917 35,746
Depreciation - owned assets 139,528 161,495
Profit on disposal of fixed assets (7,715 ) -
Auditors' remuneration 20,000 20,000

6. TAXATION

Analysis of the tax charge
The tax charge on the profit for the year was as follows:
2024 2023
£    £   
Current tax:
UK corporation tax 279,451 208,978

Deferred tax (25,483 ) 12,667
Tax on profit 253,968 221,645

BUTSON AND NORRINGTON LIMITED (REGISTERED NUMBER: 08965630)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024


6. TAXATION - continued

Reconciliation of total tax 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:

2024 2023
£    £   
Profit before tax 947,571 841,152
Profit multiplied by the standard rate of corporation tax in the UK of 25 %
(2023 - 25 %)

236,893

210,288

Effects of:
Expenses not deductible for tax purposes 5,707 3,959
Depreciation in excess of capital allowances 25,933 5,003
Utilisation of tax losses (5,934 ) -
Movement in deferred tax (25,483 ) 12,667
Trading losses in year 17,302 2,173
Increase in tax rate - (12,445 )
Disposal of fixed assets (450 ) -
Total tax charge 253,968 221,645

7. INDIVIDUAL INCOME STATEMENT

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


8. DIVIDENDS
2024 2023
£    £   
Ordinary shares of £1 each
Interim 100,000 540,000

BUTSON AND NORRINGTON LIMITED (REGISTERED NUMBER: 08965630)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024


9. TANGIBLE FIXED ASSETS

Group
Freehold Plant and Motor
property machinery vehicles Totals
£    £    £    £   
COST
At 1 January 2024 1,112,835 562,515 497,185 2,172,535
Additions 2,146,335 12,047 23,750 2,182,132
Disposals - - (20,216 ) (20,216 )
At 31 December 2024 3,259,170 574,562 500,719 4,334,451
DEPRECIATION
At 1 January 2024 - 374,029 395,288 769,317
Charge for year - 80,054 59,474 139,528
Eliminated on disposal - - (10,108 ) (10,108 )
At 31 December 2024 - 454,083 444,654 898,737
NET BOOK VALUE
At 31 December 2024 3,259,170 120,479 56,065 3,435,714
At 31 December 2023 1,112,835 188,486 101,897 1,403,218

Company
Freehold
property
£   
COST
At 1 January 2024 1,112,835
Additions 2,146,335
At 31 December 2024 3,259,170
NET BOOK VALUE
At 31 December 2024 3,259,170
At 31 December 2023 1,112,835

BUTSON AND NORRINGTON LIMITED (REGISTERED NUMBER: 08965630)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024


10. FIXED ASSET INVESTMENTS

Group
Shares in
group
undertakings
£   
COST
Additions 1
At 31 December 2024 1
NET BOOK VALUE
At 31 December 2024 1
Company
Shares in
group
undertakings
£   
COST
At 1 January 2024 2
Additions 1
At 31 December 2024 3
NET BOOK VALUE
At 31 December 2024 3
At 31 December 2023 2

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

Subsidiaries

Inn Gear Limited
Registered office: Unit 7, Whaddon Business Park, Whaddon, Salisbury, SP5 3HF
Nature of business: The supply and fixing of bric-a-brac
%
Class of shares: holding
Ordinary 100.00
2024 2023
£    £   
Aggregate capital and reserves 534,899 478,583
Profit for the year 739,076 628,747

BUTSON AND NORRINGTON LIMITED (REGISTERED NUMBER: 08965630)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024


10. FIXED ASSET INVESTMENTS - continued

Glebe Antiques Limited
Registered office: Windover House, St Ann Street, Salisbury, SP1 2DR
Nature of business: Retail sale of antiques
%
Class of shares: holding
Ordinary 100.00

Glebe Antiques Limited has been excluded from the consolidated financial statements on the basis that they are immaterial to the group.


11. INVESTMENT PROPERTY

Group
Total
£   
FAIR VALUE
At 1 January 2024 521,103
Additions 15,532
At 31 December 2024 536,635
NET BOOK VALUE
At 31 December 2024 536,635
At 31 December 2023 521,103

Company
Total
£   
FAIR VALUE
At 1 January 2024 521,103
Additions 15,532
At 31 December 2024 536,635
NET BOOK VALUE
At 31 December 2024 536,635
At 31 December 2023 521,103

The fair value (open market basis) of investment property was assessed by the directors and in their opinion this remains unchanged at 31 December 2024.

BUTSON AND NORRINGTON LIMITED (REGISTERED NUMBER: 08965630)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024


12. STOCKS

Group
2024 2023
£    £   
Stocks and work in progress 250,000 291,250

13. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
2024 2023 2024 2023
£    £    £    £   
Trade debtors 1,992,489 1,872,889 - -
Amounts owed by group undertakings 108,290 - 362,566 83,600
Other debtors 31,423 24,309 14,387 5,978
VAT - - 7,338 -
Prepayments 37,783 19,286 - -
2,169,985 1,916,484 384,291 89,578

14. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Group Company
2024 2023 2024 2023
£    £    £    £   
Bank loans and overdrafts (see note 16) 406,323 372,764 106,323 72,764
Trade creditors 818,884 696,492 3,900 1,646
Corporation tax 279,451 208,978 - -
Social security and other taxes 103,484 90,702 - -
VAT 376,019 323,946 - 680
Other creditors 312,794 166,393 3,963 1,482
Directors' loan accounts 1,142,675 7,630 1,142,675 7,630
Accruals and deferred income 136,350 69,647 1,300 4,467
3,575,980 1,936,552 1,258,161 88,669

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

Group Company
2024 2023 2024 2023
£    £    £    £   
Bank loans (see note 16) 2,147,693 1,744,918 1,972,693 1,269,918

BUTSON AND NORRINGTON LIMITED (REGISTERED NUMBER: 08965630)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024


16. LOANS

An analysis of the maturity of loans is given below:

Group Company
2024 2023 2024 2023
£    £    £    £   
Amounts falling due within one year or on demand:
Bank loans 406,323 372,764 106,323 72,764
Amounts falling due between one and two years:
Bank loans - 1-2 years 1,972,693 1,269,918 1,972,693 1,269,918
Amounts falling due between two and five years:
Bank loans - 2-5 years 175,000 475,000 - -

17. SECURED DEBTS

The following secured debts are included within creditors:

Group Company
2024 2023 2024 2023
£    £    £    £   
Bank loans 2,079,016 1,342,683 2,079,016 1,342,683

All bank loans are secured on freehold property owned by the company.

18. PROVISIONS FOR LIABILITIES

Group
2024 2023
£    £   
Deferred tax 44,137 69,619

Group
Deferred
tax
£   
Balance at 1 January 2024 69,619
Credit to Income Statement during year (25,482 )
Balance at 31 December 2024 44,137

BUTSON AND NORRINGTON LIMITED (REGISTERED NUMBER: 08965630)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024


19. CALLED UP SHARE CAPITAL

Allotted, issued and fully paid:
Number: Class: Nominal 2024 2023
value: £    £   
100 Ordinary £1 100 100

20. RESERVES

Group
Retained
earnings
£   

At 1 January 2024 926,924
Profit for the year 693,603
Dividends (100,000 )
At 31 December 2024 1,520,527

Company
Retained
earnings
£   

At 1 January 2024 448,343
Profit for the year 637,286
Dividends (100,000 )
At 31 December 2024 985,629


21. PENSION COMMITMENTS

The group contributes to the individual defined contribution schemes of employees. Contributions are charged to the profit and loss account as they fall due and amounted to £85,175 (2023: £74,329). At the year end outstanding contributions totalled £17,252 (2023: £17,252).

22. CAPITAL COMMITMENTS
2024 2023
£    £   
Contracted but not provided for in the
financial statements 36,140 -

23. RELATED PARTY DISCLOSURES

BUTSON AND NORRINGTON LIMITED (REGISTERED NUMBER: 08965630)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 31 DECEMBER 2024


23. RELATED PARTY DISCLOSURES - continued

Key management personnel of the entity or its parent (in the aggregate)
2024 2023
£    £   
Rent 74,383 133,600

All directors and employees (of both the parent and its subsidiary) who have authority and responsibility for planning, directing and controlling the activities of the group are considered to be key management personnel (2024: 2 directors, 5 employees; 2023: 2 directors, 5 employees). Total remuneration in respect of these individuals is £566,105 (2023: £461,979).

24. ULTIMATE CONTROLLING PARTY

The company is under the control of M Butson and Mrs C S Butson who, between them, own 100% of the ordinary share capital.