Company Registration No. SC175710 (Scotland)
LOMOND FINE FOODS LIMITED
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
LOMOND FINE FOODS LIMITED
COMPANY INFORMATION
Directors
S Henderson
B F Henderson
R M Wilson
Secretary
S Henderson
Company number
SC175710
Registered office
75 Keppochhill Drive
Port Dundas
GLASGOW
G21 1HX
Auditor
Johnston Carmichael LLP
227 West George Street
Glasgow
G2 2ND
LOMOND FINE FOODS LIMITED
CONTENTS
Page
Strategic report
1
Directors' report
2
Directors' responsibilities statement
3
Independent auditor's report
4 - 7
Group statement of comprehensive income
8
Group balance sheet
9
Company balance sheet
10
Group statement of changes in equity
11
Company statement of changes in equity
12
Group statement of cash flows
13
Notes to the financial statements
14 - 34
LOMOND FINE FOODS LIMITED
STRATEGIC REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 1 -
The directors present the strategic report for the year ended 31 December 2024.
We aim to present a balanced and comprehensive review of the development of our business during the period and it’s position at the end. Our review is consistent with the size and nature of our business and is written in the context of the risks and uncertainties we face.
Fair review of the business
The business has continued to grow at a healthy pace in 2024. Turnover has increased by 17% to £41.7m in 2024 (£35.7m in 2023). The business acquired Clarks Speciality Foods Ltd (CFS) on 25 October 2024. £1.8m of the reported turnover was from CSF. Margins have increased to 29.41% (28.15% in 2023). The directors' decision to acquire CSF was based on its strategic customer base and product portfolio. This opens up the opportunity for continued growth in the years to come.
Principal risks and uncertainties
The principal risks and uncertainty to the business are in large part driven by global events. Wars causing sudden spikes in energy costs, global warming affecting crops and therefore commodity prices. We have demonstrated this year that we are able to pass on price increases effectively and mitigate this risk. In order to reduce our exposure to energy spikes we have installed PV panels to the roof of the warehouse and are seeing positive reductions in our electricity consumption. This also fits with our sustainability policies.
The other most significant risk is staff availability for particular roles. Scotland has an aging population and the younger generation appear to be less interested in manual jobs such as warehousing and multi drop delivery driving. This is a long term trend and we are adjusting our strategy to mitigate this risk for the future. Government increases in National Insurance and minimum wage are significant risks to our business and to the hospitality sector in general. We are mitigating those risks by investing in technology to increase our productivity and reduce our cost base.
Development and performance
The business has continued to develop well throughout 2024 with a 17% increase in sales to £41.7m. Operating profitability is down 3.1% to £1.89m (£1.95m 2023). This was adversely affected by acquisition costs of CSF and substantial repair and maintenance costs incurred during the construction of our extension. The total cost of those exceptional costs was around £500k. The business has continued to attract larger contracts and high profile sites due to our focus on sustainability, local sourcing and accreditation.
The strategic acquisition of CSF has enhanced the businesses customer base and product portfolio which will ensure continued strong growth in both turnover and profitability in the coming years.
Key performance indicators
Our key financial performance indicators are those that communicate the financial performance and strength of the company as a whole. They are turnover, gross cash margin, operating profit and net assets.
Turnover increased by £6m to £41.7m for the year (+17%), compared to £35.7million in the previous 12 months. The gross cash margin increased from £10.04million in the 12 months to December 2023, to £12.26million in the 12 months to December 2024 (+£2.22m +22%). The operating profit of £1.95m became an operating profit of £1.89m. Net assets have risen to £3.16m. The EBITDA has improved by circa £300k.
S Henderson
Director
27 September 2025
LOMOND FINE FOODS LIMITED
DIRECTORS' REPORT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 2 -
The directors present their annual report and financial statements for the year ended 31 December 2024.
Principal activities
The principal activity of the company and group is that of food wholesalers.
Results and dividends
The results for the year are set out on page 8.
Ordinary dividends were paid amounting to £800,000. The directors do not recommend payment of a further dividend.
Directors
The directors who held office during the year and up to the date of signature of the financial statements were as follows:
S Henderson
B F Henderson
R M Wilson
Qualifying third party indemnity provisions
The company 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.
Financial instruments
The group does not use derivatives for either financial risk management or for speculative purposes. The group's financial risk management objectives, policies and exposure to financial risks are not considered material for the assessment of the group's assets, liabilities, financial position or result for the year and as such, no further disclosure is considered necessary.
Future developments
The group has chosen in accordance with Companies Act 2006, s. 414C(11) to set out in the group's strategic report information required by Large and Medium-sized Companies and Groups (Accounts and Reports) Regulations 2008, Sch. 7 to be contained in the directors' report. It has done so in respect of future developments.
Auditor
The auditor, Johnston Carmichael LLP, is deemed to be reappointed under section 487(2) of the Companies Act 2006.
Statement of disclosure to auditor
So far as each person who was a director at the date of approving this report is aware, there is no relevant audit information of which the auditor of the company is unaware. Additionally, the directors individually have taken all the necessary steps that they ought to have taken as directors in order to make themselves aware of all relevant audit information and to establish that the auditor of the company is aware of that information.
On behalf of the board
S Henderson
Director
27 September 2025
LOMOND FINE FOODS LIMITED
DIRECTORS' RESPONSIBILITIES STATEMENT
FOR THE YEAR ENDED 31 DECEMBER 2024
- 3 -
The directors are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and regulations.
Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the group and company, 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;
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the group and company will continue in business.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the group’s and company’s transactions and disclose with reasonable accuracy at any time the financial position of the group and company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the group and company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
LOMOND FINE FOODS LIMITED
INDEPENDENT AUDITOR'S REPORT
TO THE MEMBERS OF LOMOND FINE FOODS LIMITED
- 4 -
Opinion
We have audited the financial statements of Lomond Fine Foods Limited (the 'parent company') and its subsidiaries (the 'group') for the year ended 31 December 2024 which comprise the group statement of comprehensive income, the group balance sheet, the company balance sheet, the group statement of changes in equity, the company statement of changes in equity, the group statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
give a true and fair view of the state of the group's and the parent company's affairs as at 31 December 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.
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor 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 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.
The other information comprises the information included in the Annual Report and Financial Statements other than the financial statements and our auditor's report thereon. The directors are responsible for the other information contained within the Annual Report and Financial Statements. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
LOMOND FINE FOODS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF LOMOND FINE FOODS LIMITED
- 5 -
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
the information given in the strategic report and the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
the strategic report and the directors' report have been prepared in accordance with applicable legal requirements.
Matters on which we are required to report by exception
In the light of our knowledge and understanding of the group and the parent company and their environment obtained in the course of the audit, we have not identified material misstatements in the strategic report or the directors' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
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 directors' responsibilities statement, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the directors are responsible for assessing the 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 company or to cease operations, or have no realistic alternative but to do so.
Auditor responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: http://www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.
Extent to which the audit is considered capable of detecting irregularities, including fraud
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below:
We assessed whether the engagement team collectively had the appropriate competence and capabilities to identify or recognise non-compliance with laws and regulations by considering their experience, past performance and support available
All engagement team members were briefed on relevant identified laws and regulations and potential fraud risks at the planning stage of the audit. Engagement team members were reminded to remain alert to any indications of fraud or non-compliance with laws and regulations throughout the audit.
LOMOND FINE FOODS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF LOMOND FINE FOODS LIMITED
- 6 -
We obtained an understanding of the legal and regulatory frameworks that are applicable to the [company/group], 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 most relevant frameworks we identified include:
We gained an understanding of how the company is complying with these laws and regulations by making enquiries of management and those charged with governance. We corroborated these enquiries through our review of submitted returns, external inspections, relevant correspondence with regulatory bodies and board meeting minutes.
We assessed the susceptibility of the group’s and parent company’s financial statements to material misstatement, including how fraud might occur, by meeting with management and those charged with governance to understand where it was considered there was susceptibility to fraud. This evaluation also considered how management and those charged with governance were remunerated and whether this provided an incentive for fraudulent activity. We considered the overall control environment and how management and those charged with governance oversee the implementation and operation of controls. In areas of the financial statements where the risks were considered to be higher, we performed procedures to address each identified risk. We identified a heightened fraud risk in relation to:
In addition to the above, the following procedures were performed to provide reasonable assurance that the financial statements were free of material fraud or error:
Reviewing minutes of meetings of those charged with governance for reference to: breaches of laws and regulation or for any indication of any potential litigation and claims; and events or conditions that could indicate an incentive or pressure to commit fraud or provide an opportunity to commit fraud;
Reviewing the level of and reasoning behind the group’s and parent company’s procurement of legal and professional services;
Performing audit procedures over the risk of management override of controls, including testing of journal entries and other adjustments for appropriateness, evaluating the business rationale of significant transactions outside the normal course of business and assessing judgements made by management in their calculation of accounting estimates for potential management bias;
Performing audit procedures over the recognition of revenue at the year end by agreeing sales to invoices and delivery notes, ensuring they were recorded in the correct period;
Completion of appropriate checklists and use of our experience to assess the group’s and parent company’s compliance with the Companies Act 2006; and
Agreement of the financial statement disclosures to supporting documentation.
Our audit procedures were designed to respond to the risk of material misstatements in the financial statements, recognising that the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve intentional concealment, forgery, collusion, omission or misrepresentation. There are inherent limitations in the audit procedures performed and the further removed non-compliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely we are to become aware of it.
LOMOND FINE FOODS LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED)
TO THE MEMBERS OF LOMOND FINE FOODS LIMITED
- 7 -
This report is made solely to the company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company’s members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Jeffrey Marjoribanks (Senior Statutory Auditor)
For and on behalf of Johnston Carmichael LLP
27 September 2025
Statutory Auditor
227 West George Street
Glasgow
G2 2ND
LOMOND FINE FOODS LIMITED
GROUP STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2024
- 8 -
2024
2023
Notes
£
£
Turnover
3
41,703,590
35,653,223
Cost of sales
(29,439,137)
(25,617,679)
Gross profit
12,264,453
10,035,544
Distribution costs
(1,394,777)
(1,226,677)
Administrative expenses
(8,984,638)
(6,855,179)
Other operating income
334
-
Operating profit
4
1,885,372
1,953,688
Interest receivable and similar income
8
432
Interest payable and similar expenses
9
(142,122)
(115,458)
Profit before taxation
1,743,682
1,838,230
Tax on profit
10
(439,509)
(435,015)
Profit and total comprehensive income for the financial year
25
1,304,173
1,403,215
Profit and total comprehensive income for the financial year is all attributable to the owners of the parent company.
LOMOND FINE FOODS LIMITED
GROUP BALANCE SHEET
AS AT
31 DECEMBER 2024
31 December 2024
- 9 -
2024
2023
Notes
£
£
£
£
Fixed assets
Goodwill
12
2,289,248
Tangible assets
13
3,347,599
1,596,686
Investments
14
7,710
7,710
5,644,557
1,604,396
Current assets
Stocks
16
2,708,691
1,757,261
Debtors
17
4,750,654
3,534,924
Cash at bank and in hand
393,508
351,835
7,852,853
5,644,020
Creditors: amounts falling due within one year
18
(7,555,594)
(4,004,610)
Net current assets
297,259
1,639,410
Total assets less current liabilities
5,941,816
3,243,806
Creditors: amounts falling due after more than one year
19
(2,292,550)
(381,381)
Provisions for liabilities
Deferred tax liability
22
488,917
206,249
(488,917)
(206,249)
Net assets
3,160,349
2,656,176
Capital and reserves
Called up share capital
24
52,665
52,665
Share premium account
25
136,835
136,835
Profit and loss reserves
25
2,970,849
2,466,676
Total equity
3,160,349
2,656,176
The financial statements were approved by the board of directors and authorised for issue on 27 September 2025 and are signed on its behalf by:
27 September 2025
S Henderson
Director
LOMOND FINE FOODS LIMITED
COMPANY BALANCE SHEET
AS AT 31 DECEMBER 2024
31 December 2024
- 10 -
2024
2023
Notes
£
£
£
£
Fixed assets
Tangible assets
13
3,173,625
1,596,686
Investments
14
2,470,510
7,710
5,644,135
1,604,396
Current assets
Stocks
16
2,330,182
1,757,261
Debtors
17
4,060,982
3,534,924
Cash at bank and in hand
133,435
351,835
6,524,599
5,644,020
Creditors: amounts falling due within one year
18
(6,316,222)
(4,004,610)
Net current assets
208,377
1,639,410
Total assets less current liabilities
5,852,512
3,243,806
Creditors: amounts falling due after more than one year
19
(2,194,130)
(381,381)
Provisions for liabilities
Deferred tax liability
22
448,334
206,249
(448,334)
(206,249)
Net assets
3,210,048
2,656,176
Capital and reserves
Called up share capital
24
52,665
52,665
Share premium account
25
136,835
136,835
Profit and loss reserves
25
3,020,548
2,466,676
Total equity
3,210,048
2,656,176
As permitted by s408 Companies Act 2006, the company has not presented its own profit and loss account and related notes. The company’s profit for the year was £1,353,872 (2023 - £1,403,215 profit).
The financial statements were approved by the board of directors and authorised for issue on 27 September 2025 and are signed on its behalf by:
27 September 2025
S Henderson
Director
Company Registration No. SC175710
LOMOND FINE FOODS LIMITED
GROUP STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 11 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2023
52,665
136,835
1,063,461
1,252,961
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
-
1,403,215
1,403,215
Balance at 31 December 2023
52,665
136,835
2,466,676
2,656,176
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
-
1,304,173
1,304,173
Dividends
11
-
-
(800,000)
(800,000)
Balance at 31 December 2024
52,665
136,835
2,970,849
3,160,349
LOMOND FINE FOODS LIMITED
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2024
- 12 -
Share capital
Share premium account
Profit and loss reserves
Total
Notes
£
£
£
£
Balance at 1 January 2023
52,665
136,835
1,063,461
1,252,961
Year ended 31 December 2023:
Profit and total comprehensive income for the year
-
-
1,403,215
1,403,215
Balance at 31 December 2023
52,665
136,835
2,466,676
2,656,176
Year ended 31 December 2024:
Profit and total comprehensive income for the year
-
-
1,353,872
1,353,872
Dividends
11
-
-
(800,000)
(800,000)
Balance at 31 December 2024
52,665
136,835
3,020,548
3,210,048
LOMOND FINE FOODS LIMITED
GROUP STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 13 -
2024
2023
Notes
£
£
£
£
Cash flows from operating activities
Cash generated from operations
31
2,421,720
2,542,682
Interest paid
(142,122)
(115,458)
Income taxes paid
(346,613)
(149,268)
Net cash inflow from operating activities
1,932,985
2,277,956
Investing activities
Purchase of subsidiary undertakings (net of cash acquired)
(1,996,211)
-
Purchase of tangible fixed assets
(990,108)
(999,284)
Proceeds on disposal of tangible fixed assets
80,153
16,020
Interest received
432
Net cash used in investing activities
(2,905,734)
(983,264)
Financing activities
Net movement in invoice finance facility
721,053
(709,886)
Proceeds from new bank loans
2,000,000
-
Repayment of bank loans
(795,000)
(240,000)
Payment of finance leases obligations
(111,631)
(126,957)
Dividends paid to equity shareholders
(800,000)
-
Net cash generated from/(used in) financing activities
1,014,422
(1,076,843)
Net increase in cash and cash equivalents
41,673
217,849
Cash and cash equivalents at beginning of year
351,835
133,986
Cash and cash equivalents at end of year
393,508
351,835
LOMOND FINE FOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2024
- 14 -
1
Accounting policies
Company information
Lomond Fine Foods Limited (“the company”) is a private limited company domiciled and incorporated in Scotland. The registered office is 75 Keppochhill Drive, Port Dundas, GLASGOW, G21 1HX.
The group consists of Lomond Fine Foods Limited and all of its subsidiaries.
1.1
Accounting convention
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006.
The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
The company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements for parent company information presented within the consolidated financial statements:
Section 7 ‘Statement of Cash Flows’: Presentation of a statement of cash flow and related notes and disclosures;
Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instrument Issues: Interest income/expense and net gains/losses for financial instruments not measured at fair value; basis of determining fair values; details of collateral, loan defaults or breaches, details of hedges, hedging fair value changes recognised in profit or loss and in other comprehensive income;
Section 33 ‘Related Party Disclosures’: Compensation for key management personnel.
1.2
Business combinations
In the parent company financial statements, the cost of a business combination is the fair value at the acquisition date of the assets given, equity instruments issued and liabilities incurred or assumed, plus costs directly attributable to the business combination. The excess of the cost of a business combination over the fair value of the identifiable assets, liabilities and contingent liabilities acquired is recognised as goodwill. The cost of the combination includes the estimated amount of contingent consideration that is probable and can be measured reliably, and is adjusted for changes in contingent consideration after the acquisition date. Provisional fair values recognised for business combinations in previous periods are adjusted retrospectively for final fair values determined in the 12 months following the acquisition date. Investments in subsidiaries are accounted for at cost less impairment.
Deferred tax is recognised on differences between the value of assets (other than goodwill) and liabilities recognised in a business combination accounted for using the purchase method and the amounts that can be deducted or assessed for tax, considering the manner in which the carrying amount of the asset or liability is expected to be recovered or settled. The deferred tax recognised is adjusted against goodwill or negative goodwill.
LOMOND FINE FOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 15 -
1.3
Basis of consolidation
The consolidated group financial statements consist of the financial statements of the parent company Lomond Fine Foods Limited together with all entities controlled by the parent company (its subsidiaries).
All financial statements are made up to 31 December 2024. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
Subsidiaries are consolidated in the group’s financial statements from the date that control commences until the date that control ceases.
1.4
Going concern
At the time of approving the financial statements, the directors have a reasonable expectation that the group has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.
1.5
Turnover
Turnover represents amounts received or receivable for food wholesaling and is stated net of VAT and other sales related taxes. The fair value of consideration takes into account trade discounts, settlement discounts and volume rebates.
Turnover is recognised when the significant risks and rewards of ownership of the goods have passed to the buyer, the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity and the costs incurred or to be incurred in respect of the transaction can be measured reliably.
1.6
Intangible fixed assets - goodwill
Goodwill represents the excess of the cost of acquisition of a business over the fair value of net assets acquired. It is initially recognised as an asset at cost and is subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Goodwill is considered to have a finite useful life and is amortised on a systematic basis over its expected life, which is 20 years.
For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired. If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.
1.7
Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:
Leasehold improvements
straight-line over life of lease
Plant and equipment
varying from 10% on cost to 25% on cost
Motor vehicles, including electric cars
varying from 17% on cost to 25% on cost
LOMOND FINE FOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 16 -
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the statement of comprehensive income.
1.8
Fixed asset investments
In the parent company financial statements, investments in subsidiaries are initially measured at cost and subsequently measured at cost less any accumulated impairment losses.
A subsidiary is an entity controlled by the group. Control is the power to govern the financial and operating policies of the entity so as to obtain benefits from its activities.
1.9
Impairment of fixed assets
At each reporting period end date, the group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in the statement of comprehensive income.
Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in the statement of comprehensive income.
1.10
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell. Cost comprises direct materials and, where applicable, direct labour costs.
The majority of the company's stock is held on a FIFO basis. Cake stocks are held on a standard cost basis reviewed to ensure that standards applied are reflective of actual costs incurred.
At each reporting date, an assessment is made for impairment. Any excess of the carrying amount of stocks over its estimated selling price less costs to complete and sell is recognised as an impairment loss in the statement of comprehensive income. Reversals of impairment losses are also recognised in the statement of comprehensive income.
1.11
Cash and cash equivalents
Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
LOMOND FINE FOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 17 -
1.12
Financial instruments
The group has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the group's balance sheet when the group becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset and the net amounts presented in the financial statements when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include certain debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Other financial assets
Other financial assets, including investments in equity instruments which are not subsidiaries, associates or joint ventures, are initially measured at fair value, which is normally the transaction price. Such assets are subsequently carried at fair value and the changes in fair value are recognised in profit or loss, except that investments in equity instruments that are not publicly traded and whose fair values cannot be measured reliably are measured at cost less impairment.
Impairment of financial assets
Financial assets are assessed for indicators of impairment at each reporting end date.
Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in the statement of comprehensive income.
If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in the statement of comprehensive income.
Derecognition of financial assets
Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the group transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the group after deducting all of its liabilities.
LOMOND FINE FOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 18 -
Basic financial liabilities
Basic financial liabilities, including certain creditors, bank loans and other borrowings are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Derecognition of financial liabilities
Financial liabilities are derecognised when the group's contractual obligations expire or are discharged or cancelled.
1.13
Equity instruments
Equity instruments issued by the group are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the group.
1.14
Taxation
The tax expense represents the sum of the tax currently payable and deferred tax.
Current tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the statement of comprehensive income because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The group’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.
Deferred tax
Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.
The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the statement of comprehensive income, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset if, and only if, there is a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.
LOMOND FINE FOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
1
Accounting policies
(Continued)
- 19 -
1.15
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.16
Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
1.17
Leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.
Assets held under finance leases are recognised as assets at the lower of the asset's fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to profit or loss so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Rentals payable under operating leases, including any lease incentives received, are charged to the statement of comprehensive income on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed.
1.18
Government grants
Government grants are recognised at the fair value of the asset received or receivable when there is reasonable assurance that the grant conditions will be met and the grants will be received.
A grant that specifies performance conditions is recognised in income when the performance conditions are met. Where a grant does not specify performance conditions it is recognised in income when the proceeds are received or receivable. A grant received before the recognition criteria are satisfied is recognised as a liability.
1.19
Foreign exchange
Transactions in currencies other than pounds sterling are recorded at the rates of exchange prevailing at the dates of the transactions. At each reporting end date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the reporting end date. Gains and losses arising on translation in the period are included in the statement of comprehensive income.
2
Judgements and key sources of estimation uncertainty
In the application of the group’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
LOMOND FINE FOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
2
Judgements and key sources of estimation uncertainty
(Continued)
- 20 -
Key sources of estimation uncertainty
The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.
Valuation of Goodwill
Accounting for business combinations can contain significant estimation uncertainty linked to assessments over the fair value of identifiable assets and liabilities acquired as part of the combination. In completing these assessment, management have performed detailed reviews over the underlying assets and liabilities acquired, considering where appropriate third party information to support values as well as consideration over the period in which assets and liabilities acquired are anticipated to be realised. Further details of the business combination effected in the year are outlined at note 26.
At each reporting period end date, the directors review the carrying value of goodwill to determine whether there is any indication that the balance has suffered an impairment loss. If any such indication exists, the recoverable amount of the goodwill is estimated by reference to the fair value of the cash generating unit(s) of which it is a part in order to determine the extent of the impairment loss (if any). The assessment of recoverable amount involves judgement over net sales value and future cash generation attributable to the underlying cash generating units.
3
Turnover and other revenue
2024
2023
£
£
Turnover analysed by class of business
Food wholesaling
41,703,590
35,653,223
All turnover is generated in the UK.
2024
2023
£
£
Other significant revenue
Interest income
432
-
Grants received
334
-
4
Operating profit
2024
2023
£
£
Operating profit for the year is stated after charging/(crediting):
Exchange differences apart from those arising on financial instruments measured at fair value through profit or loss
(58,417)
(35,366)
Government grants
(334)
-
Depreciation of owned tangible fixed assets
578,141
313,487
Depreciation of tangible fixed assets held under finance leases
198,213
101,467
Loss on disposal of tangible fixed assets
590
3,069
Operating lease charges
416,067
293,849
LOMOND FINE FOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 21 -
5
Auditor's remuneration
2024
2023
Fees payable to the company's auditor and associates:
£
£
For audit services
Audit of the financial statements of the group and company
35,000
20,000
6
Employees
The average monthly number of persons (including directors) employed by the group and company during the year was:
Group
Company
2024
2023
2024
2023
Number
Number
Number
Number
Production
114
81
93
81
Administration
50
34
39
34
Total
164
115
132
115
Their aggregate remuneration comprised:
Group
Company
2024
2023
2024
2023
£
£
£
£
Wages and salaries
5,172,248
4,097,843
4,996,557
4,097,843
Social security costs
536,086
411,092
518,238
411,092
Pension costs
186,319
150,868
182,663
150,868
5,894,653
4,659,803
5,697,458
4,659,803
7
Directors' remuneration
2024
2023
£
£
Remuneration for qualifying services
495,000
537,002
Company pension contributions to defined contribution schemes
73,321
66,770
568,321
603,772
The number of directors for whom retirement benefits are accruing under defined contribution schemes amounted to 3 (2023 - 3).
LOMOND FINE FOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
7
Directors' remuneration
(Continued)
- 22 -
Remuneration disclosed above includes the following amounts paid to the highest paid director:
2024
2023
£
£
Remuneration for qualifying services
180,000
213,000
8
Interest receivable and similar income
2024
2023
£
£
Interest income
Other interest income
432
-
9
Interest payable and similar expenses
2024
2023
£
£
Interest on bank overdrafts and loans
66,112
65,388
Interest on invoice finance arrangements
51,249
32,957
Interest on finance leases and hire purchase contracts
23,494
17,113
Other interest
1,267
-
Total finance costs
142,122
115,458
10
Taxation
2024
2023
£
£
Current tax
UK corporation tax on profits for the current period
238,460
340,743
Adjustments in respect of prior periods
6,525
Total current tax
244,985
340,743
Deferred tax
Origination and reversal of timing differences
194,622
94,272
Adjustment in respect of prior periods
(98)
Total deferred tax
194,524
94,272
Total tax charge
439,509
435,015
LOMOND FINE FOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
10
Taxation
(Continued)
- 23 -
The actual charge for the year can be reconciled to the expected charge for the year based on the profit or loss and the standard rate of tax as follows:
2024
2023
£
£
Profit before taxation
1,743,682
1,838,230
Expected tax charge based on the standard rate of corporation tax in the UK of 25.00% (2023: 23.52%)
435,921
432,352
Tax effect of expenses that are not deductible in determining taxable profit
11,818
1,519
Adjustments in respect of prior years
6,525
(6,289)
Effect of change in corporation tax rate
-
7,433
Deferred tax adjustments in respect of prior years
(98)
Fixed asset differences
3,838
Other differences
(18,495)
Taxation charge
439,509
435,015
A change in the UK Corporation Tax rate to 25% took effect from 1 April 2023. This change had a consequential effect on the group's UK tax charge in the prior year with the standard rate of tax in that year reflective of a marginal tax rate arising from the group's period straddling the 19% and 25% tax rates. Deferred tax in both the current and prior year has been calculated at 25%.
11
Dividends
2024
2023
Recognised as distributions to equity holders:
£
£
Interim paid
800,000
-
LOMOND FINE FOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 24 -
12
Intangible fixed assets
Group
Goodwill
£
Cost
At 1 January 2024
150,000
Additions - business combinations
2,289,248
Disposals
(150,000)
At 31 December 2024
2,289,248
Amortisation and impairment
At 1 January 2024
150,000
Disposals
(150,000)
At 31 December 2024
Carrying amount
At 31 December 2024
2,289,248
At 31 December 2023
Goodwill arising on business combinations relates to the acquisition of Fine Food Holdings Limited, and its subsidiary, Clarks Speciality Foods Limited. Further details of the acquisition are outlined at note 26.
Company
Goodwill
£
Cost
At 1 January 2024
150,000
Disposals
(150,000)
At 31 December 2024
Amortisation and impairment
At 1 January 2024
150,000
Disposals
(150,000)
At 31 December 2024
Carrying amount
At 31 December 2024
At 31 December 2023
LOMOND FINE FOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 25 -
13
Tangible fixed assets
Group
Leasehold improvements
Assets under construction
Plant and equipment
Motor vehicles, including electric cars
Total
£
£
£
£
£
Cost
At 1 January 2024
1,123,971
119,183
1,190,161
903,753
3,337,068
Additions
289,250
784,260
720,428
496,392
2,290,330
Business combinations
169,923
184,655
487,515
842,093
Disposals
(188,467)
-
(30,970)
(239,572)
(459,009)
Transfers
37,812
(119,183)
81,371
At 31 December 2024
1,432,489
784,260
2,145,645
1,648,088
6,010,482
Depreciation and impairment
At 1 January 2024
769,902
697,566
272,914
1,740,382
Depreciation charged in the year
204,931
241,918
329,505
776,354
Eliminated in respect of disposals
(188,467)
(30,970)
(158,829)
(378,266)
Business combinations
129,703
156,707
238,003
524,413
At 31 December 2024
916,069
1,065,221
681,593
2,662,883
Carrying amount
At 31 December 2024
516,420
784,260
1,080,424
966,495
3,347,599
At 31 December 2023
354,069
119,183
492,595
630,839
1,596,686
LOMOND FINE FOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
13
Tangible fixed assets
(Continued)
- 26 -
Company
Leasehold improvements
Assets under construction
Plant and equipment
Motor vehicles, including electric cars
Total
£
£
£
£
£
Cost
At 1 January 2024
1,123,971
119,183
1,190,161
903,753
3,337,068
Additions
289,250
784,260
720,428
496,392
2,290,330
Disposals
(188,467)
-
(30,970)
(239,572)
(459,009)
Transfers
37,812
(119,183)
81,371
At 31 December 2024
1,262,566
784,260
1,960,990
1,160,573
5,168,389
Depreciation and impairment
At 1 January 2024
769,902
697,566
272,914
1,740,382
Depreciation charged in the year
164,711
213,970
253,967
632,648
Eliminated in respect of disposals
(188,467)
(30,970)
(158,829)
(378,266)
At 31 December 2024
746,146
880,566
368,052
1,994,764
Carrying amount
At 31 December 2024
516,420
784,260
1,080,424
792,521
3,173,625
At 31 December 2023
354,069
119,183
492,595
630,839
1,596,686
The net carrying value of tangible fixed assets includes the following in respect of assets held under finance leases or hire purchase contracts.
Group
Company
2024
2023
2024
2023
£
£
£
£
Plant and equipment
547,092
72,641
547,092
72,641
Motor vehicles, including electric cars
588,583
235,012
519,389
235,012
1,135,675
307,653
1,066,481
307,653
14
Fixed asset investments
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Investments in subsidiaries
15
2,462,800
Unlisted investments
7,710
7,710
7,710
7,710
7,710
7,710
2,470,510
7,710
LOMOND FINE FOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
14
Fixed asset investments
(Continued)
- 27 -
Movements in fixed asset investments
Company
Shares in subsidiaries
Other investments
Total
£
£
£
Cost or valuation
At 1 January 2024
-
7,710
7,710
Additions
2,462,800
-
2,462,800
At 31 December 2024
2,462,800
7,710
2,470,510
Carrying amount
At 31 December 2024
2,462,800
7,710
2,470,510
At 31 December 2023
-
7,710
7,710
Additions in the year relate to the company's acquisition of Fine Food Holdings Limited and its subsidiary, Clarks Speciality Foods Limited. Further details are outlined at note 26.
15
Subsidiaries
Details of the company's subsidiaries at 31 December 2024 are as follows:
Name of undertaking
Registered office
Class of
% Held
shares held
Direct
Indirect
Fine Food Holdings Limited
98/6 Eastfield Drive, Penicuik, EH26 8HJ
Ordinary
100.00
-
Clarks Speciality Foods Limited
98/6 Eastfield Drive, Penicuik, EH26 8HJ
Ordinary
0
100.00
Fine Food Holdings Limited (SC515880) and Clarks Speciality Foods Limited (SC143988) have taken the exemption from the requirement to have their individual financial statements audited. This exemption is available under section 479A of the Companies Act 2006.
16
Stocks
Group
Company
2024
2023
2024
2023
£
£
£
£
Finished goods and goods for resale
2,708,691
1,757,261
2,330,182
1,757,261
LOMOND FINE FOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 28 -
17
Debtors
Group
Company
2024
2023
2024
2023
Amounts falling due within one year:
£
£
£
£
Trade debtors
3,583,664
2,576,989
2,583,761
2,576,989
Amounts owed by group undertakings
-
-
341,620
-
Other debtors
585,063
565,989
577,456
565,989
Prepayments and accrued income
581,927
391,946
558,145
391,946
4,750,654
3,534,924
4,060,982
3,534,924
At the year end, the value of trade debt subject to an invoice finance agreement was £1,006k (2023: £8k).
Other debtors also includes amounts owed from directors of £399k (2023: £400k). Further details on movements in the year are outlined at note 29.
18
Creditors: amounts falling due within one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans, invoice finance facilities and bank overdrafts
20
1,516,046
248,011
1,516,046
248,011
Obligations under finance leases
21
456,460
98,487
392,473
98,487
Trade creditors
4,069,309
2,579,922
3,154,013
2,579,922
Corporation tax payable
326,516
347,031
223,915
347,031
Other taxation and social security
168,402
261,291
150,127
261,291
Other creditors
425,139
422,561
Accruals and deferred income
593,722
469,868
457,087
469,868
7,555,594
4,004,610
6,316,222
4,004,610
Other creditors includes £400k (2023: £nil) in relation to deferred consideration payable in respect of the group's business combinations.
19
Creditors: amounts falling due after more than one year
Group
Company
2024
2023
2024
2023
Notes
£
£
£
£
Bank loans, invoice finance facilities and bank overdrafts
20
1,225,000
320,000
1,225,000
320,000
Obligations under finance leases
21
1,067,550
61,381
969,130
61,381
2,292,550
381,381
2,194,130
381,381
LOMOND FINE FOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 29 -
20
Loans and overdrafts
Group
Company
2024
2023
2024
2023
£
£
£
£
Bank loans and invoice finance facilities
2,741,046
568,011
2,741,046
568,011
Payable within one year
1,516,046
248,011
1,516,046
248,011
Payable after one year
1,225,000
320,000
1,225,000
320,000
The bank loans and invoice finance facilties are secured by a bond and floating charges over the assets of the company.
21
Finance lease obligations
Group
Company
2024
2023
2024
2023
£
£
£
£
Future minimum lease payments due under finance leases:
Within one year
456,460
98,487
392,473
98,487
In two to five years
461,539
61,381
363,119
61,381
In over five years
606,011
606,011
1,524,010
159,868
1,361,603
159,868
Finance lease payments represent rentals payable by the company or group for certain tangible fixed assets. Leases include purchase options at the end of the lease period, and no restrictions are placed on the use of the assets. The average lease term is 3 years. All leases are on a fixed repayment basis and no arrangements have been entered into for contingent rental payments.
Finance leases are secured over the assets to which the contracts relate.
22
Deferred taxation
The following are the major deferred tax liabilities and assets recognised by the group and company, and movements thereon:
Liabilities
Liabilities
2024
2023
Group
£
£
Accelerated capital allowances
490,107
206,249
Short term timing differences
(1,190)
-
488,917
206,249
LOMOND FINE FOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
22
Deferred taxation
(Continued)
- 30 -
Liabilities
Liabilities
2024
2023
Company
£
£
Accelerated capital allowances
448,334
206,249
Group
Company
2024
2024
Movements in the year:
£
£
Liability at 1 January 2024
206,249
206,249
Charge to profit or loss
194,524
242,085
Acquisition of subsidiary undertaking
88,144
-
Liability at 31 December 2024
488,917
448,334
23
Retirement benefit schemes
2024
2023
Defined contribution schemes
£
£
Charge to profit or loss in respect of defined contribution schemes
186,319
150,868
A defined contribution pension scheme is operated for all qualifying employees. The assets of the scheme are held separately from those of the group in an independently administered fund.
24
Share capital
Group and company
2024
2023
2024
2023
Ordinary share capital
Number
Number
£
£
Issued and fully paid
Ordinary shares of £1 each
52,665
52,665
52,665
52,665
25
Reserves
Profit and loss reserves
The profit and loss account represents accumulated profit or loss, less dividends paid.
Share premium account
The share premium account reflects any surplus received on the issue of share capital over par value.
LOMOND FINE FOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 31 -
26
Acquisition of a business
On 25 October 2024 the group acquired 100 percent of the issued capital of Fine Food Holdings Limited, and its subsidiary, Clarks Speciality Foods Limited, a food wholesaling group.
Book Value
Adjustments
Fair Value
Net assets acquired
£
£
£
Tangible assets
317,680
-
317,680
Stock
502,162
-
502,162
Trade and other receivables
1,041,975
-
1,041,975
Cash and cash equivalents
66,589
-
66,589
Bank and other borrowings
(246,982)
-
(246,982)
Obligations under finance leases
(175,551)
-
(175,551)
Trade and other payables
(1,163,064)
-
(1,163,064)
Tax liabilities
(81,113)
-
(81,113)
Deferred tax
(88,144)
-
(88,144)
Total identifiable net assets
173,552
-
173,552
Goodwill
2,289,248
Total consideration
2,462,800
The goodwill arising on the acquisition of the business is attributable to the anticipated future profitability of the acquired companies. The directors have decided that the appropriate useful life of this goodwill is 20 years.
The consideration was satisfied by:
£
Cash
1,964,515
Deferred consideration
400,000
Legal fees
98,285
2,462,800
Contribution by the acquired business for the reporting period included in the group statement of comprehensive income since acquisition:
£
Turnover
1,826,259
Profit after tax
18,228
LOMOND FINE FOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 32 -
27
Operating lease commitments
Lessee
At the reporting end date the group had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:
Group
Company
2024
2023
2024
2023
£
£
£
£
Within one year
602,987
612,535
574,577
612,535
Between two and five years
996,883
1,325,687
883,243
1,325,687
In over five years
87,975
166,667
66,667
166,667
1,687,845
2,104,889
1,524,487
2,104,889
LOMOND FINE FOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 33 -
28
Related party transactions
Transactions with related parties
During the year the group entered into the following transactions with related parties:
Sales
Purchases
2024
2023
2024
2023
£
£
£
£
Company
Other related parties
-
1,206
1,967,931
2,127,309
The following amounts were outstanding at the reporting end date:
Amounts due to related parties
2024
2023
£
£
Company
Other related parties
414,371
300,777
29
Directors' transactions
Dividends totalling £800,000 (2023 - £0) were paid in the year in respect of shares held by the company's directors.
Advances or credits have been granted by the group to its directors as follows:
Description
% Rate
Opening balance
Amounts advanced
Amounts repaid
Closing balance
£
£
£
£
Director loans
-
399,611
723,814
(724,460)
398,965
399,611
723,814
(724,460)
398,965
30
Controlling party
The company is controlled by S Henderson and B F Henderson.
LOMOND FINE FOODS LIMITED
NOTES TO THE GROUP FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 DECEMBER 2024
- 34 -
31
Cash generated from group operations
2024
2023
£
£
Profit for the year after tax
1,304,173
1,403,215
Adjustments for:
Taxation charged
439,509
435,015
Finance costs
142,122
115,458
Investment income
(432)
Loss on disposal of tangible fixed assets
590
3,069
Depreciation and impairment of tangible fixed assets
776,354
414,954
Movements in working capital:
Increase in stocks
(449,268)
(203,996)
Increase in debtors
(173,754)
(464,134)
Increase in creditors
382,426
839,101
Cash generated from operations
2,421,720
2,542,682
32
Analysis of changes in net debt - group
1 January 2024
Cash flows
Acquisitions and disposals
New finance leases
31 December 2024
£
£
£
£
£
Cash at bank and in hand
351,835
(24,916)
66,589
-
393,508
Borrowings excluding overdrafts
(568,011)
(1,926,053)
(246,982)
-
(2,741,046)
Obligations under finance leases
(159,868)
111,631
(175,551)
(1,300,222)
(1,524,010)
(376,044)
(1,839,338)
(355,944)
(1,300,222)
(3,871,548)
2024-12-312024-01-01falsefalseCCH SoftwareCCH Accounts Production 2025.200B F HendersonR M WilsonR M WilsonS HendersonfalseSC1757102024-01-012024-12-31SC175710bus:CompanySecretaryDirector12024-01-012024-12-31SC175710bus:Director12024-01-012024-12-31SC175710bus:Director22024-01-012024-12-31SC175710bus:CompanySecretary12024-01-012024-12-31SC175710bus:Director32024-01-012024-12-31SC175710bus:RegisteredOffice2024-01-012024-12-31SC175710bus:Consolidated2024-12-31SC1757102024-12-31SC175710bus:Consolidated2024-01-012024-12-31SC175710bus:Consolidated2023-01-012023-12-31SC1757102023-01-012023-12-31SC175710core:Goodwillbus:Consolidated2024-12-31SC175710core:Goodwillbus:Consolidated2023-12-31SC175710core:Goodwill2024-12-31SC175710core:Goodwill2023-12-31SC175710bus:Consolidated2023-12-31SC1757102023-12-31SC175710core:LeaseholdImprovementsbus:Consolidated2024-12-31SC175710core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2024-12-31SC175710core:PlantMachinerybus:Consolidated2024-12-31SC175710core:MotorVehiclesbus:Consolidated2024-12-31SC175710core:LeaseholdImprovementsbus:Consolidated2023-12-31SC175710core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2023-12-31SC175710core:PlantMachinerybus:Consolidated2023-12-31SC175710core:MotorVehiclesbus:Consolidated2023-12-31SC175710core:LeaseholdImprovements2024-12-31SC175710core:ConstructionInProgressAssetsUnderConstruction2024-12-31SC175710core:PlantMachinery2024-12-31SC175710core:MotorVehicles2024-12-31SC175710core:LeaseholdImprovements2023-12-31SC175710core:ConstructionInProgressAssetsUnderConstruction2023-12-31SC175710core:PlantMachinery2023-12-31SC175710core:MotorVehicles2023-12-31SC175710core:ShareCapitalbus:Consolidated2024-12-31SC175710core:ShareCapitalbus:Consolidated2023-12-31SC175710core:SharePremiumbus:Consolidated2024-12-31SC175710core:SharePremiumbus:Consolidated2023-12-31SC175710core:RetainedEarningsAccumulatedLossesbus:Consolidated2024-12-31SC175710core:RetainedEarningsAccumulatedLossesbus:Consolidated2023-12-31SC175710core:ShareCapital2024-12-31SC175710core:ShareCapital2023-12-31SC175710core:SharePremium2024-12-31SC175710core:SharePremium2023-12-31SC175710core:RetainedEarningsAccumulatedLosses2024-12-31SC175710core:RetainedEarningsAccumulatedLosses2023-12-31SC175710core:ShareCapitalbus:Consolidated2022-12-31SC175710core:SharePremiumbus:Consolidated2022-12-31SC175710core:RetainedEarningsAccumulatedLossesbus:Consolidated2022-12-31SC175710core:ShareCapital2022-12-31SC175710core:SharePremium2022-12-31SC175710core:RetainedEarningsAccumulatedLosses2022-12-31SC175710core:Goodwill2024-01-012024-12-31SC175710core:LeaseholdImprovements2024-01-012024-12-31SC175710core:PlantMachinery2024-01-012024-12-31SC175710core:MotorVehicles2024-01-012024-12-31SC175710core:UKTaxbus:Consolidated2024-01-012024-12-31SC175710core:UKTaxbus:Consolidated2023-01-012023-12-31SC175710bus:Consolidated12024-01-012024-12-31SC175710bus:Consolidated12023-01-012023-12-31SC175710bus:Consolidated22024-01-012024-12-31SC175710bus:Consolidated22023-01-012023-12-31SC175710core:Goodwillbus:Consolidated2023-12-31SC175710core:Goodwill2023-12-31SC175710core:Goodwillbus:Consolidated2024-01-012024-12-31SC175710core:LeaseholdImprovementsbus:Consolidated2023-12-31SC175710core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2023-12-31SC175710core:PlantMachinerybus:Consolidated2023-12-31SC175710core:MotorVehiclesbus:Consolidated2023-12-31SC175710bus:Consolidated2023-12-31SC175710core:LeaseholdImprovements2023-12-31SC175710core:ConstructionInProgressAssetsUnderConstruction2023-12-31SC175710core:PlantMachinery2023-12-31SC175710core:MotorVehicles2023-12-31SC1757102023-12-31SC175710core:LeaseholdImprovementsbus:Consolidated2024-01-012024-12-31SC175710core:ConstructionInProgressAssetsUnderConstructionbus:Consolidated2024-01-012024-12-31SC175710core:PlantMachinerybus:Consolidated2024-01-012024-12-31SC175710core:MotorVehiclesbus:Consolidated2024-01-012024-12-31SC175710core:ConstructionInProgressAssetsUnderConstruction2024-01-012024-12-31SC175710core:UnlistedNon-exchangeTradedbus:Consolidated2024-12-31SC175710core:UnlistedNon-exchangeTradedbus:Consolidated2023-12-31SC175710core:UnlistedNon-exchangeTraded2024-12-31SC175710core:UnlistedNon-exchangeTraded2023-12-31SC175710core:Subsidiary12024-01-012024-12-31SC175710core:Subsidiary22024-01-012024-12-31SC175710core:Subsidiary112024-01-012024-12-31SC175710core:Subsidiary222024-01-012024-12-31SC175710core:CurrentFinancialInstruments2024-12-31SC175710core:CurrentFinancialInstruments2023-12-31SC175710core:CurrentFinancialInstrumentsbus:Consolidated2024-12-31SC175710core:CurrentFinancialInstrumentsbus:Consolidated2023-12-31SC175710core:WithinOneYearbus:Consolidated2024-12-31SC175710core:WithinOneYearbus:Consolidated2023-12-31SC175710core:CurrentFinancialInstrumentscore:WithinOneYear2024-12-31SC175710core:CurrentFinancialInstrumentscore:WithinOneYear2023-12-31SC175710core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2024-12-31SC175710core:Non-currentFinancialInstrumentscore:AfterOneYearbus:Consolidated2023-12-31SC175710core:Non-currentFinancialInstrumentscore:AfterOneYear2024-12-31SC175710core:Non-currentFinancialInstrumentscore:AfterOneYear2023-12-31SC175710core:Non-currentFinancialInstrumentsbus:Consolidated2024-12-31SC175710core:Non-currentFinancialInstrumentsbus:Consolidated2023-12-31SC175710core:Non-currentFinancialInstruments2024-12-31SC175710core:Non-currentFinancialInstruments2023-12-31SC175710core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2024-12-31SC175710core:CurrentFinancialInstrumentscore:WithinOneYearbus:Consolidated2023-12-31SC175710core:WithinOneYear2024-12-31SC175710core:WithinOneYear2023-12-31SC175710core:BetweenTwoFiveYearsbus:Consolidated2024-12-31SC175710core:BetweenTwoFiveYearsbus:Consolidated2023-12-31SC175710core:BetweenTwoFiveYears2024-12-31SC175710core:BetweenTwoFiveYears2023-12-31SC175710core:MoreThanFiveYearsbus:Consolidated2024-12-31SC175710core:MoreThanFiveYearsbus:Consolidated2023-12-31SC175710core:MoreThanFiveYears2024-12-31SC175710core:MoreThanFiveYears2023-12-31SC175710bus:PrivateLimitedCompanyLtd2024-01-012024-12-31SC175710bus:FRS1022024-01-012024-12-31SC175710bus:Audited2024-01-012024-12-31SC175710bus:ConsolidatedGroupCompanyAccounts2024-01-012024-12-31SC175710bus:FullAccounts2024-01-012024-12-31xbrli:purexbrli:sharesiso4217:GBP