| REGISTERED NUMBER: 10322260 (England and Wales) |
| Everard Holdings Limited |
| Group Strategic Report, Report of the Directors and |
| Consolidated Financial Statements for the Year Ended 30 September 2024 |
| REGISTERED NUMBER: 10322260 (England and Wales) |
| Everard Holdings Limited |
| Group Strategic Report, Report of the Directors and |
| Consolidated Financial Statements for the Year Ended 30 September 2024 |
| Everard Holdings Limited (Registered number: 10322260) |
| Contents of the Consolidated Financial Statements |
| for the year ended 30 September 2024 |
| Page |
| Company Information | 1 |
| Group Strategic Report | 2 |
| Report of the Directors | 3 |
| Report of the Independent Auditors | 5 |
| Consolidated Income Statement | 8 |
| Consolidated Balance Sheet | 9 |
| Company Balance Sheet | 10 |
| Consolidated Statement of Changes in Equity | 11 |
| Company Statement of Changes in Equity | 12 |
| Consolidated Cash Flow Statement | 13 |
| Notes to the Consolidated Cash Flow Statement | 14 |
| Notes to the Consolidated Financial Statements | 16 |
| Everard Holdings Limited |
| Company Information |
| for the year ended 30 September 2024 |
| DIRECTORS: |
| REGISTERED OFFICE: |
| REGISTERED NUMBER: |
| AUDITORS: |
| Chartered Accountants |
| Statutory Auditor |
| Regent's Court |
| Princess Street |
| Hull |
| East Yorkshire |
| HU2 8BA |
| Everard Holdings Limited (Registered number: 10322260) |
| Group Strategic Report |
| for the year ended 30 September 2024 |
| The directors present their strategic report of the company and the group for the year ended 30 September 2024. |
| REVIEW OF BUSINESS |
| The directors are pleased with the group's performance for the period ending 30 September 2024. Turnover has increased to £27,371,080 (2023 £23,382,076) generating profit before taxation of £3,061,247 (2023 £1,670,973). |
| The group continues to grow by providing a complete service from design to installation, service and maintenance along with adopting and taking advantage of new technologies. |
| Continued significant investment to enhance internally developed software, which is being utilised by many customer sites to assist in the management of their workshop equipment, is expected to drive further operational efficiencies and customer satisfaction. Improvements to the infrastructure are also ongoing including a large warehouse extension completed in 2025 to support further growth via efficiency gains and additional capacity for a broader range of products to support customer demand. Investment in training for new and existing staff continues with time allocated to share knowledge and experience. |
| FINANCIAL KEY PERFORMANCE INDICATORS |
| Weekly KPIs are prepared and reviewed by the directors and senior management team. Various aspects of sales and liquidity are the main focus along with a range of non-financial KPIs. This is expanded further as part of a detailed periodic management report. The directors are involved in the day to day activities of the company which also allows them to monitor performance. |
| PRINCIPAL RISKS AND UNCERTAINTIES |
| Foreign currency fluctuations are a financial risk to the company and although closely monitored provide a level of uncertainty over the short and medium term. |
| Inflation, interest rates and general economic conditions add further financial risk. Internal controls are in place to manage credit risk with regular monitoring of customers financial position and stringent credit control procedures. |
| Forecasting models are updated and reviewed on a regular basis and the directors are confident of maintaining financial security and a strong balance sheet. The directors regularly review the company's liquidity and cash flow forecasts to ensure any financial risk can be managed and action taken as required. |
| FUTURE DEVELOPMENTS |
| The company continues to review and develop its internal systems and ways of working to improve efficiencies and ensure its high standards are maintained. Staff retention and recruitment helps expand the knowledge and experience within the company. |
| ON BEHALF OF THE BOARD: |
| Everard Holdings Limited (Registered number: 10322260) |
| Report of the Directors |
| for the year ended 30 September 2024 |
| The directors present their report with the financial statements of the company and the group for the year ended 30 September 2024. |
| DIVIDENDS |
| The total distribution of dividends for the period ended 30th September 2024 will be £696,471. |
| EVENTS SINCE THE END OF THE YEAR |
| Information relating to events since the end of the year is given in the notes to the financial statements. |
| DIRECTORS |
| The directors shown below have held office during the whole of the period from 1 October 2023 to the date of this report. |
| The group has made qualifying third party indemnity provisions for the benefit of its directors during the year. These provisions remain in force at the reporting date. |
| DISCLOSURE IN THE STRATEGIC REPORT |
| Disclosures required relating to future developments are set out in the Strategic Report in accordance with s.414C(11) of the Companies Act 2006. |
| 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 ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the group's auditors are aware of that information. |
| Everard Holdings Limited (Registered number: 10322260) |
| Report of the Directors |
| for the year ended 30 September 2024 |
| AUDITORS |
| The auditors, Smailes Goldie, will be proposed for re-appointment under section 485 of the Companies Act 2006. |
| ON BEHALF OF THE BOARD: |
| Report of the Independent Auditors to the Members of |
| Everard Holdings Limited |
| Opinion |
| We have audited the financial statements of Everard Holdings Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 30 September 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 the financial statements: |
| - | give a true and fair view of the state of the group's and of the parent company affairs as at 30 September 2024 and of the group's 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 opinion |
| We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion. |
| Conclusions relating to going concern |
| In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate. |
| Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the group's and the parent company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue. |
| Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report. |
| Other information |
| The directors are responsible for the other information. The other information comprises the information in the Group Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon. |
| Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. |
| In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard. |
| 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. |
| Report of the Independent Auditors to the Members of |
| Everard Holdings Limited |
| Matters on which we are required to report by exception |
| In the light of the knowledge and understanding of the group and the parent company and its environment obtained in the course of the audit, we have not identified material misstatements in the Group Strategic Report or the Report of the Directors. |
| We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion: |
| - | adequate accounting records have not been kept by the parent company, or returns adequate for our audit have not been received from branches not visited by us; or |
| - | the parent company financial statements are not in agreement with the accounting records and returns; or |
| - | certain disclosures of directors' remuneration specified by law are not made; or |
| - | we have not received all the information and explanations we require for our audit. |
| Responsibilities of directors |
| As explained more fully in the Statement of Directors' Responsibilities set out on page three, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. |
| In preparing the financial statements, the directors are responsible for assessing the group's and the parent company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the group or the parent company or to cease operations, or have no realistic alternative but to do so. |
| Auditors' responsibilities for the audit of the financial statements |
| Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements. |
| The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below: |
| Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company, including the Companies Act 2006, tax legislation, data protection, anti-bribery, employment, environmental and health and safety legislation. An understanding of these laws and regulations and the extent of compliance was obtained through discussion with management and inspecting legal and regulatory correspondence. |
| We assessed the susceptibility of the company's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by making enquiries of management and considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations. |
| To address the risk of fraud through management bias and override of controls, we: |
| - performed analytical procedures to identify any unusual or unexpected relationships; |
| - tested journal entries to identify unusual transactions or evidence of management override; |
| - assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias; and |
| - investigated the rationale behind significant or unusual transactions. |
| Report of the Independent Auditors to the Members of |
| Everard Holdings Limited |
| In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to: |
| - agreeing financial statement disclosures to underlying supporting documentation; |
| - enquiring of management as to actual and potential litigation and claims; and |
| - reviewing correspondence with relevant regulators and the company's legal advisors. |
| Due to the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any. |
| The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission, or misrepresentation. |
| 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. |
| for and on behalf of |
| Chartered Accountants |
| Statutory Auditor |
| Regent's Court |
| Princess Street |
| Hull |
| East Yorkshire |
| HU2 8BA |
| Everard Holdings Limited (Registered number: 10322260) |
| Consolidated Income Statement |
| for the year ended 30 September 2024 |
| 2024 | 2023 |
| Notes | £ | £ |
| TURNOVER | 3 | 27,371,080 | 23,382,076 |
| Cost of sales | (19,972,386 | ) | (18,147,491 | ) |
| GROSS PROFIT | 7,398,694 | 5,234,585 |
| Administrative expenses | (4,198,651 | ) | (3,453,057 | ) |
| 3,200,043 | 1,781,528 |
| Other operating income | 7,500 | - |
| OPERATING PROFIT | 5 | 3,207,543 | 1,781,528 |
| Interest receivable and similar income | 11,959 | 2 |
| 3,219,502 | 1,781,530 |
| Interest payable and similar expenses | 6 | (158,255 | ) | (110,557 | ) |
| PROFIT BEFORE TAXATION | 3,061,247 | 1,670,973 |
| Tax on profit | 7 | (775,470 | ) | (382,677 | ) |
| PROFIT FOR THE FINANCIAL YEAR |
| Everard Holdings Limited (Registered number: 10322260) |
| Consolidated Balance Sheet |
| 30 September 2024 |
| 2024 | 2023 |
| Notes | £ | £ |
| FIXED ASSETS |
| Intangible assets | 10 | - | - |
| Tangible assets | 11 | 3,770,205 | 3,241,446 |
| Investments | 12 | - | - |
| Investment property | 13 | 421,597 | - |
| 4,191,802 | 3,241,446 |
| CURRENT ASSETS |
| Stocks | 14 | 3,883,853 | 3,243,042 |
| Debtors | 15 | 4,278,996 | 4,336,609 |
| Cash at bank and in hand | 2,957,927 | 1,855,654 |
| 11,120,776 | 9,435,305 |
| CREDITORS |
| Amounts falling due within one year | 16 | (6,502,006 | ) | (6,067,532 | ) |
| NET CURRENT ASSETS | 4,618,770 | 3,367,773 |
| TOTAL ASSETS LESS CURRENT LIABILITIES |
8,810,572 |
6,609,219 |
| CREDITORS |
| Amounts falling due after more than one year |
17 |
(2,008,876 |
) |
(1,516,645 |
) |
| PROVISIONS FOR LIABILITIES | 21 | (524,784 | ) | (404,968 | ) |
| NET ASSETS | 6,276,912 | 4,687,606 |
| CAPITAL AND RESERVES |
| Called up share capital | 22 | 200 | 200 |
| Merger relief reserve | 23 | 685,425 | 685,425 |
| Retained earnings | 23 | 5,591,287 | 4,001,981 |
| SHAREHOLDERS' FUNDS | 6,276,912 | 4,687,606 |
| The financial statements were approved by the Board of Directors and authorised for issue on 15 September 2025 and were signed on its behalf by: |
| J D Everard - Director |
| Everard Holdings Limited (Registered number: 10322260) |
| Company Balance Sheet |
| 30 September 2024 |
| 2024 | 2023 |
| Notes | £ | £ |
| FIXED ASSETS |
| Intangible assets | 10 |
| Tangible assets | 11 |
| Investments | 12 |
| Investment property | 13 |
| CURRENT ASSETS |
| Debtors | 15 |
| CREDITORS |
| Amounts falling due within one year | 16 | ( |
) | ( |
) |
| NET CURRENT LIABILITIES | ( |
) | ( |
) |
| TOTAL ASSETS LESS CURRENT LIABILITIES |
| CREDITORS |
| Amounts falling due after more than one year |
17 |
( |
) |
| NET ASSETS |
| CAPITAL AND RESERVES |
| Called up share capital | 22 |
| Merger relief reserve | 23 |
| Retained earnings | 23 |
| SHAREHOLDERS' FUNDS |
| Company's profit for the financial year | 697,296 | 692,447 |
| The financial statements were approved by the Board of Directors and authorised for issue on |
| Everard Holdings Limited (Registered number: 10322260) |
| Consolidated Statement of Changes in Equity |
| for the year ended 30 September 2024 |
| Called up | Merger |
| share | Retained | relief | Total |
| capital | earnings | reserve | equity |
| £ | £ | £ | £ |
| Balance at 1 October 2022 | 200 | 3,406,132 | 685,425 | 4,091,757 |
| Changes in equity |
| Dividends | - | (692,447 | ) | - | (692,447 | ) |
| Total comprehensive income | - | 1,288,296 | - | 1,288,296 |
| Balance at 30 September 2023 | 200 | 4,001,981 | 685,425 | 4,687,606 |
| Changes in equity |
| Dividends | - | (696,471 | ) | - | (696,471 | ) |
| Total comprehensive income | - | 2,285,777 | - | 2,285,777 |
| Balance at 30 September 2024 | 200 | 5,591,287 | 685,425 | 6,276,912 |
| Everard Holdings Limited (Registered number: 10322260) |
| Company Statement of Changes in Equity |
| for the year ended 30 September 2024 |
| Called up | Merger |
| share | Retained | relief | Total |
| capital | earnings | reserve | equity |
| £ | £ | £ | £ |
| Balance at 1 October 2022 |
| Changes in equity |
| Dividends | - | ( |
) | - | ( |
) |
| Total comprehensive income | - | - |
| Balance at 30 September 2023 |
| Changes in equity |
| Dividends | - | ( |
) | - | ( |
) |
| Total comprehensive income | - | - |
| Balance at 30 September 2024 |
| Everard Holdings Limited (Registered number: 10322260) |
| Consolidated Cash Flow Statement |
| for the year ended 30 September 2024 |
| 2024 | 2023 |
| Notes | £ | £ |
| Cash flows from operating activities |
| Cash generated from operations | 1 | 2,933,442 | 2,515,180 |
| Interest paid | (76,348 | ) | (67,145 | ) |
| Interest element of hire purchase payments paid |
(81,907 |
) |
(43,412 |
) |
| Tax paid | (219,341 | ) | (109,427 | ) |
| Net cash from operating activities | 2,555,846 | 2,295,196 |
| Cash flows from investing activities |
| Purchase of tangible fixed assets | (328,836 | ) | (204,185 | ) |
| Purchase of investment property | (421,597 | ) | - |
| Sale of tangible fixed assets | 215,761 | 84,946 |
| Interest received | 11,959 | 2 |
| Net cash from investing activities | (522,713 | ) | (119,237 | ) |
| Cash flows from financing activities |
| New loans in year | 405,000 | - |
| Loan repayments in year | (77,072 | ) | (196,911 | ) |
| Capital repayments in year | (562,317 | ) | (368,850 | ) |
| Equity dividends paid | (696,471 | ) | (692,447 | ) |
| Net cash from financing activities | (930,860 | ) | (1,258,208 | ) |
| Increase in cash and cash equivalents | 1,102,273 | 917,751 |
| Cash and cash equivalents at beginning of year |
2 |
1,855,654 |
937,903 |
| Cash and cash equivalents at end of year |
2 |
2,957,927 |
1,855,654 |
| Everard Holdings Limited (Registered number: 10322260) |
| Notes to the Consolidated Cash Flow Statement |
| for the year ended 30 September 2024 |
| 1. | RECONCILIATION OF PROFIT BEFORE TAXATION TO CASH GENERATED FROM OPERATIONS |
| 2024 | 2023 |
| £ | £ |
| Profit before taxation | 3,061,247 | 1,670,973 |
| Depreciation charges | 607,714 | 467,864 |
| Profit on disposal of fixed assets | (73,034 | ) | (71,888 | ) |
| Finance costs | 158,255 | 110,557 |
| Finance income | (11,959 | ) | (2 | ) |
| 3,742,223 | 2,177,504 |
| Increase in stocks | (640,811 | ) | (289,169 | ) |
| Decrease in trade and other debtors | 57,614 | 401,347 |
| (Decrease)/increase in trade and other creditors | (225,584 | ) | 225,498 |
| Cash generated from operations | 2,933,442 | 2,515,180 |
| 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 30 September 2024 |
| 30.9.24 | 1.10.23 |
| £ | £ |
| Cash and cash equivalents | 2,957,927 | 1,855,654 |
| Year ended 30 September 2023 |
| 30.9.23 | 1.10.22 |
| £ | £ |
| Cash and cash equivalents | 1,855,654 | 937,903 |
| Everard Holdings Limited (Registered number: 10322260) |
| Notes to the Consolidated Cash Flow Statement |
| for the year ended 30 September 2024 |
| 3. | ANALYSIS OF CHANGES IN NET DEBT |
| Other |
| non-cash |
| At 1.10.23 | Cash flow | changes | At 30.9.24 |
| £ | £ | £ | £ |
| Net cash |
| Cash at bank |
| and in hand | 1,855,654 | 1,102,273 | 2,957,927 |
| 1,855,654 | 1,102,273 | 2,957,927 |
| Debt |
| Finance leases | (1,116,297 | ) | 562,317 | (950,363 | ) | (1,504,343 | ) |
| Debts falling due |
| within 1 year | (44,511 | ) | 44,511 | (86,364 | ) | (86,364 | ) |
| Debts falling due |
| after 1 year | (803,405 | ) | (372,438 | ) | 86,364 | (1,089,479 | ) |
| (1,964,213 | ) | 234,390 | (950,363 | ) | (2,680,186 | ) |
| Total | (108,559 | ) | 1,336,663 | (950,363 | ) | 277,741 |
| Everard Holdings Limited (Registered number: 10322260) |
| Notes to the Consolidated Financial Statements |
| for the year ended 30 September 2024 |
| 1. | STATUTORY INFORMATION |
| Everard Holdings Limited is a |
| 2. | ACCOUNTING POLICIES |
| Basis of preparing the financial statements |
| The financial statements have been prepared in accordance with applicable accounting standards including Financial Reporting Standard 102 The financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Companies Act 2006. The financial statements have been prepared on a going concern basis under the historical cost convention, modified to include certain items at fair value. |
| 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. |
| The financial statements are prepared in sterling, which is the functional currency of the group. Monetary amounts in these financial statements are rounded to the nearest £. |
| Basis of consolidation |
| The consolidated financial statements include the financial statements of the company and its subsidiary undertakings made up to 30th September 2023. The acquisition method of accounting has been adopted. Under this method the results of subsidiary undertakings acquired or disposed of in the year are included in the consolidated profit and loss account from the date of acquisition or up to the date of disposal. |
| Under Section 408 of the Companies Act 2006 the company is exempt from the requirement to present its own profit and loss account. |
| Turnover |
| Turnover is measured at the fair value of the consideration received or receivable net of VAT and trade discounts. The policies adopted for the recognition of turnover are as follows: |
| Sale of goods and services |
| Turnover from the sale of garage equipment is recognised when significant risks and rewards of ownership of the goods have transferred to the buyer, the amount of turnover can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the company and the costs incurred or to be incurred in respect of the transaction can be measured reliably. This is usually on dispatch of the goods. |
| Rendering of services |
| When the outcome of a transaction can be estimated reliably, turnover from long term contracts including servicing and installation of garage equipment is recognised by reference to the stage of completion at the balance sheet date. Stage of completion is measured as a percentage of total anticipated costs. Revenue recognised in excess of amounts invoiced on account is included within debtors as accrued income and amounts recoverable on contract. Amounts invoiced in excess of revenue recognised are included within creditors as payments on account. |
| Profit on long term contracts is recognised when the outcome of contracts can be assessed with reasonable certainty and is that amount which is estimated to fairly reflect the profit arising up to the accounting date. Profit on long term contracts is recognised in the profit and loss account as the difference between the reported turnover and related costs. |
| Goodwill |
| Goodwill, being the amount paid in connection with the acquisition of a business in 2016, has been amortised in full. |
| Everard Holdings Limited (Registered number: 10322260) |
| Notes to the Consolidated Financial Statements - continued |
| for the year ended 30 September 2024 |
| 2. | ACCOUNTING POLICIES - continued |
| Tangible fixed assets |
| Tangible fixed assets are stated at cost less accumulated depreciation and accumulated impairment losses. Cost includes those costs that are directly attributable to making the asset capable of operating as intended. Depreciation is provided at the following annual rates in order to write off the cost less estimated residual value of each asset over its estimated useful life or, if held under a finance lease, over the lease term, whichever is the shorter. |
| Freehold property | - 2% on cost |
| Plant and machinery | - Straight line over 4 years |
| Motor vehicles | - Straight line over 4 years |
| Computer equipment | - Straight line over 3 years |
| 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 and work in progress |
| Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing stock to its present location and condition. Cost is calculated using the first-in, first-out formula. Provision is made for damaged, obsolete and slow-moving stock where appropriate. |
| Work in progress is stated at cost, net of amounts transferred to cost of sales as part of the stage of completion of long term contracts. Cost consists of direct materials, direct labour and appropriate related overheads. |
| Financial instruments |
| The Company mainly enters into basic financial instrument transactions that result in the recognition of financial assets and liabilities such as trade, other accounts receivable and payable and loans from related parties. |
| Debt instruments with no stated interest rate that are payable or receivable within one year, typically trade payables or receivables, are measured, initially and subsequently, at the undiscounted amount of the cash or other consideration expected to be paid or received. Any losses arising from impairment are recognised in the profit and loss account in other administrative expenses. |
| Debt instruments such as loans, borrowings and other accounts receivable and payable over more than one year are initially measured at the transaction price including transaction cost. Subsequently, they are measured at amortised cost using the effective interest rate method, less impairment. If an arrangement constitutes a finance transaction it is measured at present value. |
| Where material to the financial statements, derivative financial instruments are initially measured at fair value at the date on which a derivative contract is entered into and are subsequently measured at fair value through profit or loss. |
| 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. |
| Everard Holdings Limited (Registered number: 10322260) |
| Notes to the Consolidated Financial Statements - continued |
| for the year ended 30 September 2024 |
| 2. | ACCOUNTING POLICIES - continued |
| Deferred tax |
| Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date. |
| Timing differences arise from the inclusion of income and expenses in tax assessments in periods different from those in which they are recognised in financial statements. Deferred tax is measured using tax rates and laws that have been enacted or substantively enacted by the year end and that are expected to apply to the reversal of the timing difference. |
| Unrelieved tax losses and other deferred tax assets are recognised only to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. |
| Foreign currencies |
| Foreign currency transactions are initially recognised by applying to the foreign currency amount the spot exchange rate between the functional currency and the foreign currency at the date of the transaction. |
| Monetary assets and liabilities denominated in a foreign currency at the balance sheet date are translated using the closing rate. |
| Hire purchase and leasing commitments |
| Assets acquired under finance leases are capitalised and depreciated over the shorter of the lease term and the expected useful life of the asset. Minimum lease payments are apportioned between the finance charge and the reduction of the outstanding lease liability using the effective interest method. The related obligations, net of future finance charges, are included in creditors. |
| Rentals payable and receivable under operating leases are charged to the profit and loss account on a straight line basis over the period of the lease. |
| Employee benefits |
| When employees have rendered service to the company, short term employee benefits to which the employees are entitled are recognised at the undiscounted amount expected to be paid in exchange for that service. |
| The company operated a defined contribution plan for the benefit of its employees. Contributions are expensed as they become payable. |
| Impairment |
| Assets not measured at fair value are reviewed for any indication that the asset may be impaired at |
| each balance sheet date. If such indication exists, the recoverable amount of the asset, or the asset's cash generating unit, is estimated and compared to the carrying amount. Where the carrying amount exceeds its recoverable amount, an impairment loss is recognised in profit or loss unless the asset is carried at a revalued amount where the impairment loss is a revaluation decrease. |
| 3. | TURNOVER |
| Turnover is attributable to the principle activities of the group, being the supply and installation of garage equipment wholly within the UK. |
| 4. | EMPLOYEES AND DIRECTORS |
| 2024 | 2023 |
| £ | £ |
| Wages and salaries | 6,027,737 | 5,126,475 |
| Social security costs | 597,610 | 507,252 |
| Other pension costs | 192,763 | 158,875 |
| 6,818,110 | 5,792,602 |
| Everard Holdings Limited (Registered number: 10322260) |
| Notes to the Consolidated Financial Statements - continued |
| for the year ended 30 September 2024 |
| 4. | EMPLOYEES AND DIRECTORS - continued |
| The average number of employees during the year was as follows: |
| 2024 | 2023 |
| Management and administration | 68 | 58 |
| Operational | 88 | 76 |
| 2024 | 2023 |
| £ | £ |
| Directors' remuneration | 24,870 | 27,675 |
| 5. | OPERATING PROFIT |
| The operating profit is stated after charging/(crediting): |
| 2024 | 2023 |
| £ | £ |
| Depreciation - owned assets | 177,175 | 149,763 |
| Depreciation - assets on hire purchase contracts | 430,542 | 318,100 |
| Profit on disposal of fixed assets | (73,034 | ) | (71,888 | ) |
| Foreign exchange differences | (36,426 | ) | (3,649 | ) |
| Auditors remuneration | 19,000 | 13,500 |
| Impairment of stock and work in progress | 197,912 | 30,161 |
| 6. | INTEREST PAYABLE AND SIMILAR EXPENSES |
| 2024 | 2023 |
| £ | £ |
| Bank interest | 63,642 | 64,926 |
| Other interest | 1,458 | 2,219 |
| Loan interest | 11,248 | - |
| Hire purchase | 81,907 | 43,412 |
| 158,255 | 110,557 |
| 7. | 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 | 655,714 | 220,233 |
| Deferred tax | 119,756 | 162,444 |
| Tax on profit | 775,470 | 382,677 |
| UK corporation tax has been charged at 25 % (2023 - 22 %). |
| Everard Holdings Limited (Registered number: 10322260) |
| Notes to the Consolidated Financial Statements - continued |
| for the year ended 30 September 2024 |
| 7. | 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 | 3,061,247 | 1,670,973 |
| Profit multiplied by the standard rate of corporation tax in the UK of 25 % (2023 - 22 %) |
765,312 |
367,614 |
| Effects of: |
| Expenses not deductible for tax purposes | 10,158 | 6,275 |
| previous period |
| previous period |
| Change in rate of tax | - | 28,503 |
| Enhanced capital allowances | - | (19,715 | ) |
| Total tax charge | 775,470 | 382,677 |
| 8. | INDIVIDUAL INCOME STATEMENT |
| As permitted by Section 408 of the Companies Act 2006, the Statement of Comprehensive Income of the parent company is not presented as part of these financial statements. |
| 9. | DIVIDENDS |
| 2024 | 2023 |
| £ | £ |
| Ordinary shares of £1 each |
| Interim | 696,471 | 692,447 |
| 10. | INTANGIBLE FIXED ASSETS |
| Group |
| Goodwill |
| £ |
| COST |
| At 1 October 2023 |
| and 30 September 2024 | (118,650 | ) |
| AMORTISATION |
| At 1 October 2023 |
| and 30 September 2024 | (118,650 | ) |
| NET BOOK VALUE |
| At 30 September 2024 | - |
| At 30 September 2023 | - |
| Everard Holdings Limited (Registered number: 10322260) |
| Notes to the Consolidated Financial Statements - continued |
| for the year ended 30 September 2024 |
| 11. | TANGIBLE FIXED ASSETS |
| Group |
| Fixtures |
| Freehold | Plant and | and |
| property | machinery | fittings |
| £ | £ | £ |
| COST |
| At 1 October 2023 | 1,912,669 | 252,793 | 77,281 |
| Additions | 123,731 | 52,495 | 54,806 |
| Disposals | - | (8,154 | ) | - |
| At 30 September 2024 | 2,036,400 | 297,134 | 132,087 |
| DEPRECIATION |
| At 1 October 2023 | 228,478 | 135,293 | 62,440 |
| Charge for year | 30,832 | 45,633 | 14,020 |
| Eliminated on disposal | - | (8,154 | ) | - |
| At 30 September 2024 | 259,310 | 172,772 | 76,460 |
| NET BOOK VALUE |
| At 30 September 2024 | 1,777,090 | 124,362 | 55,627 |
| At 30 September 2023 | 1,684,191 | 117,500 | 14,841 |
| Motor | Computer |
| vehicles | equipment | Totals |
| £ | £ | £ |
| COST |
| At 1 October 2023 | 2,493,598 | 324,765 | 5,061,106 |
| Additions | 993,470 | 54,697 | 1,279,199 |
| Disposals | (542,605 | ) | (13,754 | ) | (564,513 | ) |
| At 30 September 2024 | 2,944,463 | 365,708 | 5,775,792 |
| DEPRECIATION |
| At 1 October 2023 | 1,162,797 | 230,652 | 1,819,660 |
| Charge for year | 460,546 | 56,686 | 607,717 |
| Eliminated on disposal | (402,705 | ) | (10,931 | ) | (421,790 | ) |
| At 30 September 2024 | 1,220,638 | 276,407 | 2,005,587 |
| NET BOOK VALUE |
| At 30 September 2024 | 1,723,825 | 89,301 | 3,770,205 |
| At 30 September 2023 | 1,330,801 | 94,113 | 3,241,446 |
| Everard Holdings Limited (Registered number: 10322260) |
| Notes to the Consolidated Financial Statements - continued |
| for the year ended 30 September 2024 |
| 11. | TANGIBLE FIXED ASSETS - continued |
| Group |
| Fixed assets, included in the above, which are held under hire purchase contracts are as follows: |
| Motor |
| vehicles |
| £ |
| COST |
| At 1 October 2023 | 1,688,968 |
| Additions | 950,363 |
| Disposals | (179,768 | ) |
| Transfer to ownership | (85,339 | ) |
| At 30 September 2024 | 2,374,224 |
| DEPRECIATION |
| At 1 October 2023 | 480,382 |
| Charge for year | 430,542 |
| Eliminated on disposal | (81,857 | ) |
| Transfer to ownership | (65,340 | ) |
| At 30 September 2024 | 763,727 |
| NET BOOK VALUE |
| At 30 September 2024 | 1,610,497 |
| At 30 September 2023 | 1,208,586 |
| 12. | FIXED ASSET INVESTMENTS |
| Company |
| Shares in |
| group |
| undertakin |
| £ |
| COST |
| At 1 October 2023 |
| Additions |
| At 30 September 2024 |
| NET BOOK VALUE |
| At 30 September 2024 |
| At 30 September 2023 |
| Everard Holdings Limited (Registered number: 10322260) |
| Notes to the Consolidated Financial Statements - continued |
| for the year ended 30 September 2024 |
| 12. | FIXED ASSET INVESTMENTS - continued |
| Everard Holdings Limited owns 100% of the ordinary share capital of the following subsidiary undertakings which have been included in these consolidated results: |
| Nature of business |
| Everard Group Limited | Sale and installation of garage equipment |
| Post 2 Post Recruitment Ltd | Recruitment agency services to the garage equipment industry |
| Registered office |
| Everard Group Limited | Unit 1 Technology Close, Green Park Road, Newport, Brough, HU15 2FX |
| Post 2 Post Recruitment Ltd | Regents court, Princess Street, Hull, East Yorkshire, HU2 8BA |
| 13. | INVESTMENT PROPERTY |
| Group |
| Total |
| £ |
| FAIR VALUE |
| Additions | 421,597 |
| At 30 September 2024 | 421,597 |
| NET BOOK VALUE |
| At 30 September 2024 | 421,597 |
| Company |
| Total |
| £ |
| FAIR VALUE |
| Additions |
| At 30 September 2024 |
| NET BOOK VALUE |
| At 30 September 2024 |
| The investment property was purchased at open market value in April 2024 at a cost of £421,597. The directors have reviewed the investment property and consider the value remains appropriate for the year ended 30 September 2024. |
| Everard Holdings Limited (Registered number: 10322260) |
| Notes to the Consolidated Financial Statements - continued |
| for the year ended 30 September 2024 |
| 14. | STOCKS |
| Group |
| 2024 | 2023 |
| £ | £ |
| Stocks | 3,633,304 | 3,036,718 |
| Work-in-progress | 250,549 | 206,324 |
| 3,883,853 | 3,243,042 |
| 15. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
| Group | Company |
| 2024 | 2023 | 2024 | 2023 |
| £ | £ | £ | £ |
| Trade debtors | 3,924,815 | 4,021,951 |
| Amounts recoverable on contract | 135,970 | 151,659 |
| Other debtors | 30,513 | 12,310 |
| Prepayments | 187,698 | 150,689 |
| 4,278,996 | 4,336,609 |
| 16. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
| Group | Company |
| 2024 | 2023 | 2024 | 2023 |
| £ | £ | £ | £ |
| Bank loans and overdrafts (see note 18) | 48,256 | 44,511 |
| Other loans (see note 18) | 38,108 | - |
| Hire purchase contracts (see note 19) | 584,946 | 403,057 |
| Payments on account | 734,730 | 495,795 |
| Trade creditors | 2,806,340 | 2,566,907 |
| Amounts owed to group undertakings | - | - |
| Tax | 655,946 | 219,633 |
| Social security and other taxes | 149,165 | 162,793 |
| VAT | 559,027 | 727,816 | - | - |
| Other creditors | 83,242 | 96,785 |
| Directors' current accounts | 92,009 | 60,701 | - | - |
| Accrued expenses | 750,237 | 1,289,534 |
| 6,502,006 | 6,067,532 |
| 17. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |
| Group | Company |
| 2024 | 2023 | 2024 | 2023 |
| £ | £ | £ | £ |
| Bank loans (see note 18) | 755,342 | 803,405 |
| Other loans (see note 18) | 334,137 | - |
| Hire purchase contracts (see note 19) | 919,397 | 713,240 |
| 2,008,876 | 1,516,645 |
| Everard Holdings Limited (Registered number: 10322260) |
| Notes to the Consolidated Financial Statements - continued |
| for the year ended 30 September 2024 |
| 18. | 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 | 48,256 | 44,511 |
| Other loans | 38,108 | - |
| 86,364 | 44,511 |
| Amounts falling due between one and | two years: |
| Bank loans | 51,898 | 48,063 |
| Other loans - 1-2 years | 334,137 | - | 334,137 |
| 386,035 | 48,063 |
| Amounts falling due between two and | five years: |
| Bank loans | 703,444 | 755,342 |
| Bank loans include a term loan facility totalling £803,598 (2023; £847,916) repayable by monthly instalments over a period to November 2026. Interest is charged at a fixed margin above the Bank of England base rate and is considered by the directors to be a normal market rate. Other loans include unsecured related party loans totalling £372,244. Other loans are repayable by monthly instalments over a period of 9 years and interest is charged at 6.75%. |
| 19. | LEASING AGREEMENTS |
| Minimum lease payments fall due as follows: |
| Group |
| Hire purchase |
| contracts |
| 2024 | 2023 |
| £ | £ |
| Net obligations repayable: |
| Within one year | 584,946 | 403,057 |
| Between one and five years | 919,397 | 713,240 |
| 1,504,343 | 1,116,297 |
| Group |
| Non-cancellable |
| operating leases |
| 2024 | 2023 |
| £ | £ |
| Within one year | 42,855 | 3,791 |
| Between one and five years | 58,224 | - |
| 101,079 | 3,791 |
| Everard Holdings Limited (Registered number: 10322260) |
| Notes to the Consolidated Financial Statements - continued |
| for the year ended 30 September 2024 |
| 20. | SECURED DEBTS |
| The following secured debts are included within creditors: |
| Group |
| 2024 | 2023 |
| £ | £ |
| Bank loans | 803,598 | 847,916 |
| Hire purchase contracts | 1,504,343 | 1,116,297 |
| 2,307,941 | 1,964,213 |
| Bank loans are secured by: |
| - Legal charge over land and buildings |
| - Limited guarantee given by directors of the company as disclosed at note 28 |
| Hire purchase contracts are secured by the assets to which they relate together with a guarantee and indemnity provided by the company as disclosed at note 25. |
| 21. | PROVISIONS FOR LIABILITIES |
| Group |
| 2024 | 2023 |
| £ | £ |
| Deferred tax | 524,784 | 404,968 |
| Group |
| Deferred |
| tax |
| £ |
| Balance at 1 October 2023 | 404,968 |
| Charge to Income Statement during year | 119,816 |
| Balance at 30 September 2024 | 524,784 |
| Deferred tax liabilities relate to accelerated capital allowances and other short term timing differences. The expected net reversal of deferred tax liabilities in the year ended 30th September 2024 is £95,751, this is due to the reversal of accelerated capital allowances and other short term timing differences. |
| 22. | CALLED UP SHARE CAPITAL |
| Allotted, issued and fully paid: |
| Number: | Class: | Nominal | 2024 | 2023 |
| value: | £ | £ |
| Ordinary | £1 | 200 | 200 |
| Everard Holdings Limited (Registered number: 10322260) |
| Notes to the Consolidated Financial Statements - continued |
| for the year ended 30 September 2024 |
| 23. | RESERVES |
| Group |
| Merger |
| Retained | relief |
| earnings | reserve | Totals |
| £ | £ | £ |
| At 1 October 2023 | 4,001,981 | 685,425 | 4,687,406 |
| Profit for the year | 2,285,777 | 2,285,777 |
| Dividends | (696,471 | ) | (696,471 | ) |
| At 30 September 2024 | 5,591,287 | 685,425 | 6,276,712 |
| Company |
| Merger |
| Retained | relief |
| earnings | reserve | Totals |
| £ | £ | £ |
| At 1 October 2023 | 685,425 |
| Profit for the year |
| Dividends | ( |
) | ( |
) |
| At 30 September 2024 | 686,250 |
| Retained earnings |
| Retained earnings represents cumulative profits and losses net of dividends and other adjustments. |
| Merger relief reserve |
| The merger relief reserve represents the value of merger relief arising on the share for share exchange on acquisition of Everard Group Limited in 2016. |
| 24. | PENSION COMMITMENTS |
| The group makes payments to a defined contribution pension scheme. The charge for the year amounted to £192,763 (2023: £158,875). Contributions payable to the scheme at the year end amounted to £36,366 (2023: £33,791). |
| 25. | CONTINGENT LIABILITIES |
| The company is party to a limited cross company guarantee and debenture with its subsidiary undertaking dated 7th July 2020 in favour of Barclays Bank Plc in respect of group borrowings which are secured, in part, by fixed and floating charges over all property or undertaking of the group. The potential liability to the company under the arrangement at 30 September 2024 was £803,598 (2023: £847,916). |
| The company has provided a guarantee and indemnity on behalf of its subsidiary undertaking in respect of certain hire purchase liabilities. The potential liability to the company under this arrangement at 30 September 2024 was £1,498,540 (2023: £847,916). |
| Everard Holdings Limited (Registered number: 10322260) |
| Notes to the Consolidated Financial Statements - continued |
| for the year ended 30 September 2024 |
| 26. | CAPITAL COMMITMENTS |
| 2024 | 2023 |
| £ | £ |
| Contracted but not provided for in the |
| financial statements | 1,791,109 | 568,350 |
| 27. | DIRECTORS' ADVANCES, CREDITS AND GUARANTEES |
| Included within other creditors is an amount payable to a director of £92,009 (2023 £60,701). During the year, total amounts advanced to the directors amounted to £376,769, total amounts repaid amounted to £408,077 and the highest amount outstanding was £106,659. Amounts owed are repayable on demand are subject to interest at commercial rates to the extent directors' loan accounts are overdrawn. |
| 28. | RELATED PARTY DISCLOSURES |
| The company has taken advantage of exemption, under the terms of Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland', not to disclose related party transactions with wholly owned subsidiaries within the group. |
| Transactions between group entities which have been eliminated on consolidation are not disclosed within the financial statements. |
| Two of the directors have given personal guarantees to the company's bankers totalling £120,000 in respect of bank loans. |
| During the year ended 30 September 2024, dividends totalling £696,471 (2023: £692,447) were paid to directors. Total other key management remuneration amounted to £135,041 (2023: £134,235). |
| During the year the company entered into transactions with related parties in the ordinary course of business: |
| As at 30 September 2024 amounts due to close family members of the directors totalled £372,244. Interest of £11,248 was paid during the year to 30 September 2024 in relation to this debt. |
| Rental income of £7,500 was recieved from close family members of the directors. |
| 29. | POST BALANCE SHEET EVENTS |
| Subsequent to the year-end, the group has made significant investment in land and buildings totalling £2.1 million, including the construction of a large warehouse extension. |
| 30. | ULTIMATE CONTROLLING PARTY |
| Everard Holdings Limited is the ultimate parent company. The company is under joint control of the directors but is not controlled by any one party. |