|
|
|
|
|
|
|
|
|
Financial Statements |
|
Contents |
Page |
|
Officers and professional advisers |
1 |
|
Strategic report |
2 |
|
Director's report |
5 |
|
Independent auditor's report to the members |
7 |
|
Consolidated statement of comprehensive income |
11 |
|
Consolidated statement of financial position |
12 |
|
Company statement of financial position |
13 |
|
Consolidated statement of changes in equity |
14 |
|
Company statement of changes in equity |
15 |
|
Consolidated statement of cash flows |
16 |
|
Notes to the financial statements |
17 |
|
|
|
Officers and Professional Advisers |
|
Director |
|
|
Registered office |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Auditor |
|
|
Chartered Certified Accountants & statutory auditor |
|
|
Suite 4 Europa House |
|
|
Europa Way |
|
|
Britannia Enterprise Park |
|
|
Lichfield |
|
|
Staffordshire |
|
|
WS14 9TZ |
|
|
|
|
Strategic Report |
|
|
|
|
Director |
|
|
Registered office: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Director's Report |
|
|
|
|
|
|
|
Director |
|
|
Registered office: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Independent Auditor's Report to the Members of
|
|
|
|
(Senior Statutory Auditor) |
|
For and on behalf of |
|
|
|
Chartered Certified Accountants & statutory auditor |
|
Suite 4 Europa House |
|
Europa Way |
|
Britannia Enterprise Park |
|
Lichfield |
|
Staffordshire |
|
WS14 9TZ |
|
|
|
Consolidated Statement of Comprehensive Income |
|
2024 |
2023 |
||
|
(restated) |
|||
|
Note |
£ |
£ |
|
|
Turnover |
4 |
|
|
|
Cost of sales |
|
|
|
------------- |
------------- |
|
|
Gross profit |
|
|
|
Administrative expenses |
|
|
|
|
------------ |
------------- |
||
|
Operating profit |
5 |
|
|
|
Other interest receivable and similar income |
9 |
|
|
|
Interest payable and similar expenses |
10 |
|
|
|
------------ |
------------- |
||
|
Profit before taxation |
|
|
|
|
Tax on profit |
11 |
|
|
|
--------- |
------------ |
||
|
Profit for the financial year and total comprehensive income |
|
|
|
|
--------- |
------------ |
||
|
The owners of the parent company |
|
|
|
Non-controlling interests |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
|
|
Consolidated Statement of Financial Position |
|
2024 |
2023 |
|
|
(restated) |
||
|
Note |
£ |
£ |
|
Intangible assets |
12 |
|
|
|
Tangible assets |
13 |
|
|
|
------------ |
------------ |
||
|
|
|
||
|
Stocks |
15 |
|
|
|
Debtors |
16 |
|
|
|
Cash at bank and in hand |
|
|
|
|
------------- |
------------- |
||
|
|
|
||
|
Creditors: amounts falling due within one year |
17 |
|
|
|
------------- |
------------- |
||
|
Net current assets |
|
|
|
|
------------ |
------------ |
||
|
Total assets less current liabilities |
|
|
|
|
Creditors: amounts falling due after more than one year |
18 |
|
|
|
Provisions |
20 |
|
|
|
------------ |
------------ |
||
|
Net assets |
|
|
|
|
------------ |
------------ |
||
|
Called up share capital |
24 |
|
|
|
Profit and loss account |
|
|
|
|
------------ |
------------ |
||
|
Equity attributable to the owners of the parent company |
|
|
|
|
Non-controlling interests |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
|
|
|
Director |
|
|
|
|
Company Statement of Financial Position |
|
2024 |
2023 |
|
|
(restated) |
||
|
Note |
£ |
£ |
|
Tangible assets |
13 |
|
|
|
Debtors |
16 |
|
|
|
Cash at bank and in hand |
|
|
|
|
------------ |
------------ |
||
|
|
|
||
|
Creditors: amounts falling due within one year |
17 |
|
|
|
------------ |
------------ |
||
|
Net current assets |
|
|
|
|
------------ |
------------ |
||
|
Total assets less current liabilities |
|
|
|
|
Creditors: amounts falling due after more than one year |
18 |
|
|
|
Provisions |
20 |
|
|
|
------------ |
------------ |
||
|
Net assets |
|
|
|
|
------------ |
------------ |
||
|
Called up share capital |
24 |
|
|
|
Profit and loss account |
|
|
|
|
------------ |
------------ |
||
|
Shareholders funds |
|
|
|
|
------------ |
------------ |
||
|
|
|
|
Director |
|
|
|
|
Consolidated Statement of Changes in Equity |
|
Called up share capital |
Profit and loss account |
Equity attributable to the owners of the parent company |
Non-controlling interests |
Total |
||
|
Note |
£ |
£ |
£ |
£ |
£ |
|
|
At 1 January 2023 |
|
|
|
|
|
|
|
Profit for the year |
|
|
|
|
||
|
---- |
------------ |
------------ |
--------- |
------------ |
||
|
Total comprehensive income for the year |
– |
|
|
|
|
|
|
At 31 December 2023 (as previously reported) |
|
|
|
|
|
|
|
Prior period adjustments |
23 |
– |
53,862 |
53,862 |
– |
53,862 |
|
---- |
------------ |
------------ |
------------ |
------------ |
||
|
At 31 December 2023 (restated) |
|
|
|
|
|
|
|
---- |
------------ |
------------ |
------------ |
------------ |
||
|
Profit for the year |
|
|
|
|
||
|
---- |
------------ |
------------ |
------------ |
------------ |
||
|
Total comprehensive income for the year |
– |
|
|
|
|
|
|
---- |
------------ |
------------ |
------------ |
------------ |
||
|
At 31 December 2024 |
|
|
|
|
|
|
|
---- |
------------ |
------------ |
------------ |
------------ |
||
|
|
|
Company Statement of Changes in Equity |
|
Called up share capital |
Profit and loss account |
Total |
||
|
Note |
£ |
£ |
£ |
|
|
At 1 January 2023 |
|
|
|
|
|
Loss for the year |
(
|
(
|
||
|
---- |
------------ |
------------ |
||
|
Total comprehensive income for the year |
– |
(
|
(
|
|
|
At 31 December 2023 (as previously reported) |
|
|
|
|
|
Prior period adjustments |
23 |
– |
53,862 |
53,862 |
|
---- |
------------ |
------------ |
||
|
At 31 December 2023 (restated) |
|
|
|
|
|
---- |
------------ |
------------ |
||
|
Profit for the year |
|
|
||
|
---- |
------------ |
------------ |
||
|
Total comprehensive income for the year |
– |
|
|
|
|
---- |
------------ |
------------ |
||
|
At 31 December 2024 |
|
|
|
|
|
---- |
------------ |
------------ |
||
|
|
|
Consolidated Statement of Cash Flows |
|
2024 |
2023 |
|
|
(restated) |
||
|
£ |
£ |
|
|
Profit for the financial year |
|
|
|
Adjustments for: |
||
|
Depreciation of tangible assets |
|
|
|
Amortisation of intangible assets |
|
|
|
Impairment of intangible assets |
– |
280,500 |
|
Other interest receivable and similar income |
(
|
(
|
|
Interest payable and similar expenses |
|
|
|
(Gains)/loss on disposal of tangible assets |
(
|
|
|
Tax on profit/(loss) |
|
|
|
Accrued expenses/(income) |
|
(
|
|
Changes in: |
||
|
Stocks |
|
(
|
|
Trade and other debtors |
(
|
(
|
|
Trade and other creditors |
(
|
|
|
------------ |
------------ |
|
|
Cash generated from operations |
|
|
|
Interest paid |
(
|
(
|
|
Interest received |
|
|
|
Tax paid |
(
|
(
|
|
------------ |
------------ |
|
|
Net cash from operating activities |
|
|
|
------------ |
------------ |
|
|
Purchase of tangible assets |
(
|
(
|
|
Proceeds from sale of tangible assets |
|
|
|
------------ |
------------ |
|
|
Net cash used in investing activities |
(
|
(
|
|
------------ |
------------ |
|
|
Proceeds from borrowings |
(
|
(
|
|
Proceeds from loans from participating interests |
(
|
|
|
Payments of finance lease liabilities |
(
|
(
|
|
------------ |
------------ |
|
|
Net cash used in financing activities |
(
|
(
|
|
------------ |
------------ |
|
|
Net decrease in cash and cash equivalents |
(
|
(
|
|
Cash and cash equivalents at beginning of year |
1,755,327 |
2,050,138 |
|
------------ |
------------ |
|
|
Cash and cash equivalents at end of year |
|
|
|
------------ |
------------ |
|
|
|
|
Notes to the Financial Statements |
|
Goodwill |
- |
|
|
|
Plant and machinery |
- |
25% straight line, 15 and 25% reducing balance |
|
|
Fixtures and fittings |
- |
25% straight line, 15 and 25% reducing balance |
|
|
Motor vehicles |
- |
15 and 25% reducing balance |
|
|
2024 |
2023 |
|
|
(restated) |
||
|
£ |
£ |
|
|
Sale of goods |
|
|
|
------------- |
------------- |
|
|
2024 |
2023 |
|
|
(restated) |
||
|
£ |
£ |
|
|
United Kingdom |
|
|
|
Overseas |
|
|
|
------------- |
------------- |
|
|
|
|
|
|
------------- |
------------- |
|
|
2024 |
2023 |
|
|
(restated) |
||
|
£ |
£ |
|
|
Amortisation of intangible assets |
|
|
|
Depreciation of tangible assets |
|
931,450
|
|
(Gains)/loss on disposal of tangible assets |
(
|
|
|
Impairment of trade debtors |
12,716 |
114,095 |
|
Operating lease rentals |
|
|
|
Foreign exchange differences |
(
|
|
|
------------ |
------------ |
|
|
2024 |
2023 |
|
|
(restated) |
||
|
£ |
£ |
|
|
Fees payable for the audit of the financial statements |
|
|
|
-------- |
-------- |
|
|
2024 |
2023 |
|
|
No. |
No. |
|
|
Distribution staff |
|
|
|
Administrative staff |
|
|
|
---- |
---- |
|
|
|
|
|
|
---- |
---- |
|
|
2024 |
2023 |
|
|
(restated) |
||
|
£ |
£ |
|
|
Wages and salaries |
|
|
|
Social security costs |
|
|
|
Other pension costs |
|
|
|
------------ |
------------ |
|
|
|
|
|
|
------------ |
------------ |
|
|
2024 |
2023 |
|
|
(restated) |
||
|
£ |
£ |
|
|
Remuneration |
|
|
|
Company contributions to defined contribution pension plans |
|
|
|
-------- |
-------- |
|
|
|
|
|
|
-------- |
-------- |
|
|
2024 |
2023 |
|
|
(restated) |
||
|
No. |
No. |
|
|
Defined contribution plans |
|
|
|
---- |
---- |
|
|
2024 |
2023 |
|
|
(restated) |
||
|
£ |
£ |
|
|
Interest on cash and cash equivalents |
– |
|
|
Other interest receivable and similar income |
|
– |
|
---- |
---- |
|
|
|
|
|
|
---- |
---- |
|
|
2024 |
2023 |
|
|
(restated) |
||
|
£ |
£ |
|
|
Interest on banks loans and overdrafts |
|
|
|
Interest on obligations under finance leases and hire purchase contracts |
|
|
|
Interest on overdue taxation |
64,276 |
6,674 |
|
Other interest payable and similar charges |
|
|
|
--------- |
--------- |
|
|
|
|
|
|
--------- |
--------- |
|
|
2024 |
2023 |
|
|
(restated) |
||
|
£ |
£ |
|
|
UK current tax income |
|
|
|
Adjustments in respect of prior periods |
|
(
|
|
--------- |
--------- |
|
|
Total UK current tax |
|
|
|
Foreign current tax income |
|
(
|
|
--------- |
--------- |
|
|
Total current tax |
|
|
|
--------- |
--------- |
|
|
Origination and reversal of timing differences |
|
|
|
--------- |
--------- |
|
|
Tax on profit/(loss) |
|
|
|
--------- |
--------- |
|
|
2024 |
2023 |
|
|
(restated) |
||
|
£ |
£ |
|
|
Profit on ordinary activities before taxation |
|
|
|
--------- |
------------ |
|
|
Profit on ordinary activities by rate of tax |
|
|
|
Adjustment to tax charge in respect of prior periods |
22,346
|
(
|
|
Effect of expenses not deductible for tax purposes |
|
|
|
Effect of capital allowances and depreciation |
|
|
|
Unused tax losses |
(
|
– |
|
Effect of lease payments deductible for tax purposes |
(41,952) |
(150,807) |
|
Overseas tax |
6,838 |
(17,406) |
|
--------- |
------------ |
|
|
Tax on profit/(loss) |
|
|
|
--------- |
------------ |
|
|
Group |
Goodwill |
|
£ |
|
|
Cost |
|
|
At 1 January 2024 (as restated) and 31 December 2024 |
|
|
------------ |
|
|
Amortisation |
|
|
At 1 January 2024 |
|
|
Charge for the year |
|
|
------------ |
|
|
At 31 December 2024 |
|
|
------------ |
|
|
Carrying amount |
|
|
At 31 December 2024 |
|
|
------------ |
|
|
At 31 December 2023 |
|
|
------------ |
|
|
Group |
Plant and machinery |
Fixtures and fittings |
Motor vehicles |
Total |
|
£ |
£ |
£ |
£ |
|
|
Cost |
||||
|
At 1 January 2024 (as restated) |
|
|
|
|
|
Additions |
|
|
|
|
|
Disposals |
(
|
– |
(
|
(
|
|
------------ |
-------- |
------------ |
------------ |
|
|
At 31 December 2024 |
|
|
|
|
|
------------ |
-------- |
------------ |
------------ |
|
|
Depreciation |
||||
|
At 1 January 2024 |
|
|
|
|
|
Charge for the year |
|
|
|
|
|
Disposals |
(
|
– |
(
|
(
|
|
------------ |
-------- |
------------ |
------------ |
|
|
At 31 December 2024 |
|
|
|
|
|
------------ |
-------- |
------------ |
------------ |
|
|
Carrying amount |
||||
|
At 31 December 2024 |
|
|
|
|
|
------------ |
-------- |
------------ |
------------ |
|
|
At 31 December 2023 |
|
|
|
|
|
------------ |
-------- |
------------ |
------------ |
|
|
Company |
Plant and machinery |
Motor vehicles |
Total |
|
£ |
£ |
£ |
|
|
Cost |
|||
|
At 1 January 2024 (as restated) |
|
|
|
|
Additions |
|
|
|
|
Disposals |
(
|
(
|
(
|
|
------------ |
------------ |
------------ |
|
|
At 31 December 2024 |
|
|
|
|
------------ |
------------ |
------------ |
|
|
Depreciation |
|||
|
At 1 January 2024 |
|
|
|
|
Charge for the year |
|
|
|
|
Disposals |
(
|
(
|
(
|
|
------------ |
------------ |
------------ |
|
|
At 31 December 2024 |
|
|
|
|
------------ |
------------ |
------------ |
|
|
Carrying amount |
|||
|
At 31 December 2024 |
|
|
|
|
------------ |
------------ |
------------ |
|
|
At 31 December 2023 |
|
|
|
|
------------ |
------------ |
------------ |
|
|
Group |
Plant and machinery |
Motor vehicles |
Total |
|
£ |
£ |
£ |
|
|
At 31 December 2024 |
|
|
|
|
--------- |
------------ |
------------ |
|
|
At 31 December 2023 |
|
|
|
|
--------- |
------------ |
------------ |
|
|
Company |
Plant and machinery |
Motor vehicles |
Total |
|
£ |
£ |
£ |
|
|
At 31 December 2024 |
|
|
|
|
--------- |
------------ |
------------ |
|
|
At 31 December 2023 |
|
|
|
|
--------- |
------------ |
------------ |
|
|
Group |
Shares in group undertakings |
|
£ |
|
|
Cost |
|
|
At 1 January 2024 as restated and 31 December 2024 |
|
|
---- |
|
|
Impairment |
|
|
At 1 January 2024 as restated and 31 December 2024 |
|
|
---- |
|
|
Carrying amount |
|
|
At 1 January 2024 and 31 December 2024 |
– |
|
---- |
|
|
At 31 December 2023 |
– |
|
---- |
|
|
Company |
Shares in group undertakings |
|
£ |
|
|
Cost |
|
|
At 1 January 2024 as restated and 31 December 2024 |
|
|
---- |
|
|
Impairment |
|
|
At 1 January 2024 as restated and 31 December 2024 |
|
|
---- |
|
|
Carrying amount |
|
|
At 1 January 2024 and 31 December 2024 |
– |
|
---- |
|
|
At 31 December 2023 |
– |
|
---- |
|
|
Registered office |
Class of share |
Percentage of shares held |
|
|
Subsidiary undertakings |
|||
|
|
As CTR (Group) Limited |
Ordinary |
100 |
|
|
As CTR (Group) Limited |
Ordinary |
100 |
|
|
As CTR (Group) Limited |
Ordinary |
100 |
|
|
As CTR (Group) Limited |
Ordinary |
50 |
|
|
5 Pywell Road |
Ordinary |
50 |
|
Willowbrook Industrial Estate |
|||
|
Corby |
|||
|
NN17 5XJ |
|||
|
|
As CTR (Group) Limited |
Ordinary |
100 |
|
|
As CTR (Group) Limited |
Ordinary |
100 |
|
|
Unit 1 Brunel Road |
Ordinary |
100 |
|
Earlstree Industrial Estate |
|||
|
Corby |
|||
|
NN17 4SL |
|||
|
|
Venloer Strasse 310-316 |
Ordinary |
50 |
|
Koln |
|||
|
Germany |
|||
|
Group |
Company |
|||
|
2024 |
2023 |
2024 |
2023 |
|
|
(restated) |
(restated) |
|||
|
£ |
£ |
£ |
£ |
|
|
Raw materials and consumables |
|
|
– |
– |
|
------------ |
------------ |
---- |
---- |
|
|
Group |
Company |
|||
|
2024 |
2023 |
2024 |
2023 |
|
|
(restated) |
(restated) |
|||
|
£ |
£ |
£ |
£ |
|
|
Trade debtors |
|
|
|
|
|
Amounts owed by group undertakings |
– |
– |
|
|
|
Amounts owed by undertakings in which the company has a participating interest |
|
|
|
|
|
Prepayments and accrued income |
|
|
|
|
|
Other debtors |
|
|
|
|
|
------------ |
------------ |
------------ |
------------ |
|
|
|
|
|
|
|
|
------------ |
------------ |
------------ |
------------ |
|
|
Group |
Company |
|||
|
2024 |
2023 |
2024 |
2023 |
|
|
(restated) |
(restated) |
|||
|
£ |
£ |
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
|
|
Trade creditors |
|
|
|
|
|
Amounts owed to group undertakings |
– |
– |
|
|
|
Amounts owed to undertakings in which the company has a participating interest |
– |
|
– |
– |
|
Accruals and deferred income |
|
|
|
|
|
Corporation tax |
|
|
|
|
|
Social security and other taxes |
|
|
|
|
|
Obligations under finance leases and hire purchase contracts |
|
|
|
|
|
Other creditors |
|
|
|
– |
|
------------ |
------------ |
------------ |
------------ |
|
|
|
|
|
|
|
|
------------ |
------------ |
------------ |
------------ |
|
|
Group |
Company |
|||
|
2024 |
2023 |
2024 |
2023 |
|
|
(restated) |
(restated) |
|||
|
£ |
£ |
£ |
£ |
|
|
Bank loans and overdrafts |
|
|
|
|
|
Obligations under finance leases and hire purchase contracts |
|
|
|
|
|
Other loan |
250,000 |
250,000 |
– |
– |
|
------------ |
------------ |
--------- |
------------ |
|
|
|
|
|
|
|
|
------------ |
------------ |
--------- |
------------ |
|
|
Group |
Company |
|||
|
2024 |
2023 |
2024 |
2023 |
|
|
(restated) |
(restated) |
|||
|
£ |
£ |
£ |
£ |
|
|
Not later than 1 year |
|
|
|
|
|
Later than 1 year and not later than 5 years |
|
|
|
|
|
------------ |
------------ |
------------ |
------------ |
|
|
|
|
|
|
|
|
------------ |
------------ |
------------ |
------------ |
|
|
Group |
Deferred tax (note 21) |
|
£ |
|
|
At 1 January 2024 (as restated) |
|
|
Additions |
|
|
Charge against provision |
(
|
|
--------- |
|
|
At 31 December 2024 |
|
|
--------- |
|
|
Company |
Deferred tax (note 21) |
|
£ |
|
|
At 1 January 2024 (as restated) |
|
|
Additions |
|
|
--------- |
|
|
At 31 December 2024 |
|
|
--------- |
|
|
Group |
Company |
|||
|
2024 |
2023 |
2024 |
2023 |
|
|
(restated) |
(restated) |
|||
|
£ |
£ |
£ |
£ |
|
|
Included in provisions (note 20) |
|
|
|
|
|
--------- |
--------- |
--------- |
--------- |
|
|
Group |
Company |
|||
|
2024 |
2023 |
2024 |
2023 |
|
|
(restated) |
(restated) |
|||
|
£ |
£ |
£ |
£ |
|
|
Accelerated capital allowances |
|
|
|
|
|
Unused tax losses |
(
|
– |
– |
– |
|
--------- |
--------- |
--------- |
--------- |
|
|
249,988 |
249,281 |
186,380 |
216,902 |
|
|
--------- |
--------- |
--------- |
--------- |
|
|
2024 |
2023 |
|||
|
(restated) |
||||
|
No. |
£ |
No. |
£ |
|
|
|
|
2 |
|
2 |
|
---- |
---- |
---- |
---- |
|
|
At 1 Jan 2024 |
Cash flows |
At 31 Dec 2024 |
|
|
£ |
£ |
£ |
|
|
Cash at bank and in hand |
|
(419,482) |
|
|
Debt due within one year |
(1,743,410) |
487,469 |
(1,255,941) |
|
Debt due after one year |
(1,403,718) |
433,017 |
(970,701) |
|
------------ |
--------- |
------------ |
|
|
(
|
|
(
|
|
|
------------ |
--------- |
------------ |
|
|
Group |
Company |
|||
|
2024 |
2023 |
2024 |
2023 |
|
|
(restated) |
(restated) |
|||
|
£ |
£ |
£ |
£ |
|
|
Not later than 1 year |
|
|
– |
– |
|
Later than 1 year and not later than 5 years |
|
|
|
|
|
Later than 5 years |
|
|
|
|
|
------------ |
------------ |
------------ |
------------ |
|
|
|
|
|
|
|
|
------------ |
------------ |
------------ |
------------ |
|